CashFlowRE
Sign in Sign up
1808 Spencer Ave
B- Composite 67.26
Why this score? — see what drove the B- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +26.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.9/10.0
  • 1% rule +6.7/10.0
  • Livability +3.1/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$149,000

1808 Spencer Ave · Overland, MO 63114
2 bd · 1.0 ba · 1,415 sqft · SingleFamily public records · 7 Days on market
Built 1949 7,501 sqft lot Est $181k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Tenant occupied. DO NOT Disturb. No Trespassing. Welcome to 1808 Spencer Avenue, a charming opportunity located in the heart of St. Louis County! This property offers solid potential for investors. Situated on a quiet residential street, this home features a traditional layout with inviting living spaces and plenty of natural light throughout. The property includes a spacious yard, ideal for outdoor entertaining, gardening, or future enhancements. Mature trees and surrounding homes add to the neighborhood’s appeal, providing a sense of privacy and community. Inside, you’ll find a functional floor plan ready for your personal touch. Whether you’re looking to renovate, updat

Key facts

  • Spacious yard
  • Natural light
  • Mature trees

Tags

SPACIOUS YARDMATURE TREESNATURAL LIGHTFUNCTIONAL FLOOR PLAN

Property features AI

Finance

  • Other: Living area reported as 1,415 (per public records); Lot size approximately 0.1722 acres; Taxes listed (not included per instructions)
  • Financial info: Lease not considered
  • HOA & community: No HOA information listed

Exterior

  • Parking: Driveway
  • Security: No security features listed
  • Utilities: Public water; Public sewer; Electricity (Ameren); Natural gas connected; Electricity connected; Sewer connected; Water connected
  • Home design: Single-family residence; One level
  • Construction: Vinyl siding; Has basement
  • Exterior features: Front yard; Near public transit

Interior

  • Kitchen: Includes dishwasher, gas oven, refrigerator
  • Bedrooms: 3 bedrooms (all on the main level)
  • Flooring: No flooring details listed
  • Bathrooms: No bathrooms listed
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Unfinished basement; Dishwasher; Gas oven; Refrigerator
  • Laundry & utility: No laundry/utility details listed

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $149k.

Deal economics

  • At list price, monthly cash flow is $386 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Cap rate 9.4% vs local median 6.2% in Overland — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 61/100 on livability (#436 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime F, amenities F.
  • Ritenour (suburban): math 13% / reading 27% proficiency, ranked #304 of 324 in MO (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Wyland Elem. (math 13% / reading 25%, grade F, #958 of 1,115 statewide, top 86%, 490 students, 99% FRL); Ritenour Sr. High (math 9% / reading 36%, grade F, #455 of 521 statewide, top 88%, 1,873 students, 100% FRL) — zoned schools average 100% FRL vs 66% district-wide (34 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.0%/yr); 118 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($56k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $35k; list at $149k implies a 326% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,000

Questions for the listing agent

  1. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.17%
Cap rate
9.41%
Cash-on-cash
11.12%
DSCR
1.49
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$181,120
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9700 Ridge Ave 0.15mi 3/2.0 (+1) 1,445 (+2%) 8mo $194,900 $135 74
2217 Hood Ave 0.45mi 3/1.0 (+1) 1,476 (+4%) 1mo $180,000 $122 66
9430 Ridge Ave 0.37mi 3/1.0 (+1) 1,320 (-7%) 8mo $179,900 $136 60
2051 Goodale Ave 0.65mi 3/1.0 (+1) 1,536 (+9%) 1mo $175,000 $114 50
2106 Lackland Rd 0.64mi 2/1.0 1,555 (+10%) 7mo $199,900 $129 48
2204 Burns Ave 0.51mi 3/2.5 (+1) 1,560 (+10%) 3mo $199,000 $128 45
10024 Driver Ave 0.75mi 2/1.5 1,573 (+11%) 2mo $180,000 $114 43
2228 Spencer Ave 0.54mi 3/1.0 (+1) 1,210 (-14%) 7mo $155,000 $128 40
2243 Wengler Ave 0.55mi 3/1.0 (+1) 1,224 (-14%) 9mo $79,900 $65 40
2239 Wismer Ave 0.66mi 3/2.0 (+1) 1,230 (-13%) 0mo $229,900 $187 38
2331 Hood Ave 0.73mi 2/2.0 1,606 (+14%) 5mo $125,000 $78 36
9455 Crockett Dr 0.72mi 3/2.0 (+1) 1,260 (-11%) 8mo $359,000 $285 33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 2.04% rent growth · sell at horizon

5-year hold
IRR
-0.8%
Equity multiple
0.97×
Total profit
$-1,198
Equity at exit
$22,216
10-year hold
IRR
7.9%
Equity multiple
1.57×
Total profit
$23,942
Equity at exit
$12,883

Cash invested: $41,720 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
81 Strongly Landlord-Friendly
State Missouri
81 Strongly Landlord-Friendly · R+10
County
— inherits STATE
City
— inherits STATE
Generally landlord-friendly; St Louis has some habitability requirements.

ZIP-level market 63114

Rents YoY
2.0%
Active inventory
118
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,745 high interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$149 /mo · $1,788/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$386

Break-even live

Break-even rent $1,256
Max offer price $149,000
Occupancy floor 73%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$37,250
Closing costs
$4,470
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1150 N Price Rd St. Louis, MO 1.0–3.0 1.0–2.0 999 $2,758 $2.76 1d 151 0.94mi
1836 Morven Ave Saint Louis, MO 2.0 1.5 1496 $1,670 $1.12 14d 1 0.97mi
9150 Olive Xing St. Louis, MO 1.0–2.0 1.0–2.0 1084 $3,575 $3.30 1d 3 1.15mi
9814 Greenery Ln Unit D Saint Louis, MO 2.0 1.0 875 $1,250 $1.43 23d 1 1.34mi
9882 Greenery Ln Saint Louis, MO 2.0 1.0 900 $1,400 $1.56 43d 1 1.34mi
9826 Greenery Ln Saint Louis, MO 2.0 1.0 900 $1,275 $1.42 43d 1 1.34mi
9814 Greenery Ln Saint Louis, MO 2.0 1.0 900 $1,475 $1.64 43d 1 1.34mi
10525 Roseton Ct Saint Louis, MO 2.0 2.0 1500 $1,500 $1.00 43d 1 1.40mi
18 Queensbrook Pl Saint Louis, MO 3.0 2.0 1675 $3,500 $2.09 1d 1 1.43mi

Listing history 5 events

  1. 2026-06-16
    statusdays on market $149,000 Pending 7 DOM
  2. 2026-06-15
    days on market $149,000 Active 6 DOM
  3. 2026-06-13
    days on market $149,000 Active 4 DOM
  4. 2026-06-10
    remarks 681-char remark
  5. 2026-06-10
    listed $149,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MO · Resets to sale price

Current annual tax
$1,788 · $149/mo
Projected year-2 tax
$1,788 · $149/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,945
− Mortgage interest
−$8,346
− Property taxes
−$1,788
− Insurance
−$745
− Repairs & maintenance
−$1,676
− Management
−$1,676
− Depreciation
−$4,335
Taxable income
$2,380
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$571
After-tax cash flow
$4,066/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Ritenour
NCES district ID
2926640
Math proficiency
13% ▼ -14.00%
Reading proficiency
27% ▼ -7.00%
Median HH income
$41,410
Composite
17.04/100
National rank
#9125
State rank
#304 of 324 in MO

Livability — Overland

Score
61/100
State rank
#436
US rank
#17870

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment D- Housing A+ Health & safety C- User ratings D

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Overland, MO
County
Saint Louis County · 888,823 people
City population
33,969
Metro
St. Louis, MO-IL
Population (ZIP)
33,969
Household income
$55,870
Rent vs Own
41.8% rent · 58.2% own
Severe rent burden
1595.0

Population outlook (St. Louis County) Hauer SSP2

Today (2025)
1,025,227 people
By 2030
1,028,023 · +0.3%
By 2040
1,020,940 · -0.4%
By 2050
1,007,280 · -1.8%
By 2075
987,277 · -3.7%
By 2100
921,984 · -10.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 50% Black 30% Hispanic / Latino 11% Two or more races 6% Asian 2%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Lithuanian 3% Italian 2% Romanian 1%
Foreign-born
9% · Canada, Vietnam
Languages at home
84% English-only · Spanish 10% French/Haitian/Cajun 2% Tagalog/Filipino 1%

Political lean MEDSL · St. Louis

2024 margin
Strong D (+23.4) · D 60.8% · R 37.4% · Other 1.7%
2008→2024 swing
+3.5pp toward D · 2008: 19.9pp · 2024: 23.4pp
All cycles
2024: D+23.4 2020: D+24.0 2016: D+16.2 2012: D+13.7 2008: D+19.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -276.62%
Current HPI
223.9305
Rent YoY
▲ 2.04%
Metro
St. Louis, MO-IL
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

+178.5% since first listed
9 events — show timeline
  • 2026-06-09 Listed $149,000 MARIS as Distributed by MLS Grid
  • 2025-04-19 Rental Removed $1,450 SHOWMOJO
  • 2025-03-22 Listed for Rent $1,450 SHOWMOJO
  • 2017-09-11 Price Changed $69,900 MARIS as Distributed by MLS Grid
  • 2017-09-07 Price Changed $72,900 MARIS as Distributed by MLS Grid
  • 2017-08-09 Price Changed $75,900 MARIS as Distributed by MLS Grid
  • 2015-08-24 Sold (Public Records) $35,000 Public Records
  • 2015-07-14 Sold (Public Records) $10,000 Public Records
  • 1996-05-14 Sold (Public Records) $53,500 Public Records

Property tax history

+0.4%/yr

Latest (2022): $1,788 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…