CashFlowRE
Sign in Sign up
252 Wachtel Ave
C+ Composite 60.57
Why this score? — see what drove the C+ 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 +21.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.0/10.0
  • 1% rule +5.6/10.0
  • Livability +3.4/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

252 Wachtel Ave · Lemay, MO 63125
2 bd · 1.0 ba · 1,463 sqft · SingleFamily public records · 297 Days on market
Built 1903 7,248 sqft lot $92/sqft · 22% below area Est $173k · 22% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nestled at 252 Wachtel AVE, STLS MO 63125, this single-family residence in STLS County presents a unique opportunity to own a piece of history. The residence offers a glimpse into a bygone era. this property offers a canvas upon which to create your ideal living space. Seize the chance to own a residence with character.

Key facts

  • 7,248 sq ft lot
  • Built 1903
  • Listed 296 days

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 $135k.

Deal economics

  • At list price, monthly cash flow is $157 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 5.2% in Lemay — 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 67/100 on livability (#213 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, health & safety C-, schools D+.
  • Hancock Place (suburban): math 30% / reading 34% proficiency, ranked #251 of 324 in MO (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 148 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 297 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $23k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $90k; list at $135k implies a 50% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1903 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $118,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 297 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1903 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.06%
Cap rate
8.19%
Cash-on-cash
6.76%
DSCR
1.30
GRM
7.9

CMA / ARV

ARV (median comp)
$173,284
List price
$135,000
Delta
-22.09%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8523 Idaho Ave 0.27mi 3/1.0 (+1) 1,392 (-5%) 4mo $129,900 $93 71
720 Erskine Ave 0.30mi 1/1.0 (-1) 1,504 (+3%) 8mo $49,900 $33 69
8708 S Grand Ave 0.18mi 2/2.0 1,277 (-13%) 1mo $189,000 $148 65
3806 Waller Ave 0.42mi 2/1.5 1,401 (-4%) 8mo $215,000 $153 65
329 Goetz Ave 0.56mi 3/1.0 (+1) 1,497 (+2%) 2mo $35,000 $23 63
527 Hoffmeister Ave 0.45mi 3/1.0 (+1) 1,388 (-5%) 8mo $168,900 $122 59
212 Espenschied St 0.45mi 3/1.5 (+1) 1,562 (+7%) 5mo $119,900 $77 57
9533 Gentry Ave 0.73mi 3/1.0 (+1) 1,491 (+2%) 2mo $165,000 $111 56
8111 Southpark Ct 0.61mi 3/2.0 (+1) 1,400 (-4%) 1mo $174,900 $125 55
116 Horn Ave 0.43mi 2/2.0 1,264 (-14%) 1mo $167,500 $133 53
8309 Minnesota Ave 0.50mi 2/1.0 1,292 (-12%) 8mo $140,000 $108 51
3733 Comstock Dr 0.68mi 3/2.5 (+1) 1,633 (+12%) 8mo $262,000 $160 31

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-8.5%
Equity multiple
0.69×
Total profit
$-11,803
Equity at exit
$20,129
10-year hold
IRR
1.1%
Equity multiple
1.07×
Total profit
$2,819
Equity at exit
$11,672

Cash invested: $37,800 (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 63125

Active inventory
148
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,429 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$152 /mo · $1,823/yr
Insurance
$56
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$157

Break-even live

Break-even rent $1,230
Max offer price $135,000
Occupancy floor 84%

Sensitivity live

Price -10% $234 -5% $196 +0% $157 +5% $119 +10% $81
Rent -10% $45 -5% $101 +0% $157 +5% $214 +10% $270
Rate -1.0pp $225 -0.5pp $192 base $157 +0.5pp $122 +1.0pp $87

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
$33,750
Closing costs
$4,050
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
207 Waller Ave Saint Louis, MO 2.0 1.0 900 $1,075 $1.19 25d 1 0.22mi
304 Bayless Ave Saint Louis, MO 3.0 1.0 1104 $1,950 $1.77 0d 1 0.26mi
229 Horn Ave Saint Louis, MO 2.0 1.5 1301 $1,871 $1.44 0d 1 0.32mi
349 Lagro Ave Saint Louis, MO 3.0 1.0 1184 $1,500 $1.27 45d 1 0.40mi
336 Lagro Ave Saint Louis, MO 2.0 2.0 1340 $1,250 $0.93 45d 1 0.45mi
8125 Michigan Ave St. Louis, MO 1.0–2.0 1.0–2.0 797 $1,150 $1.44 15d 1 0.57mi
8215 Pennsylvania Ave Saint Louis, MO 1.0 2.0 1252 $1,650 $1.32 18d 1 0.58mi
7924 Michigan Ave Unit 2F St. Louis, MO 3.0 2.0 1250 $1,195 $0.96 4d 1 0.68mi
813 W Courtois St Apt C St. Louis, MO 2.0 1.0 1000 $895 $0.90 45d 1 0.78mi
815 W Courtois St St. Louis, MO 1.0 1.0 900 $795 $0.88 15d 1 0.78mi
807 W Courtois St Apt D St. Louis, MO 2.0 1.0 900 $925 $1.03 45d 1 0.78mi
812 Schirmer St Saint Louis, MO 1.0 1.0 900 $795 $0.88 45d 1 0.78mi
152 W Etta Ave Saint Louis, MO 2.0 1.0 936 $1,274 $1.36 8d 1 0.83mi
127 E Holden Ave Saint Louis, MO 2.0 1.0 1044 $1,200 $1.15 45d 1 0.89mi
3945 Crosby Dr Saint Louis, MO 2.0 1.0 1100 $2,083 $1.89 0d 1 0.92mi
7417 Vermont Ave Unit 103 St. Louis, MO 2.0 2.0 1069 $1,500 $1.40 15d 1 0.98mi
7417 Vermont Ave St. Louis, MO 1.0–2.0 1.0–2.0 1144 $1,600 $1.40 0d 8 0.99mi
9809 S Broadway Saint Louis, MO 1.0 1.0 1288 $1,450 $1.13 45d 1 1.10mi
7109 Eugene Ave Saint Louis, MO 3.0 2.0 1029 $1,495 $1.45 4d 1 1.20mi
3857 Boulevard Heights Ct Saint Louis, MO 3.0 2.5 1697 $2,250 $1.33 3d 1 1.26mi
7024 Pennsylvania Ave Unit F St. Louis, MO 2.0 1.0 1081 $930 $0.86 17d 1 1.30mi
6915 Alabama Ave Unit 1st Floor St. Louis, MO 2.0 1.0 1248 $1,200 $0.96 45d 1 1.30mi
4610 Heege Rd Saint Louis, MO 3.0 1.5 1205 $1,485 $1.23 17d 1 1.31mi
7428 Morganford Rd Saint Louis, MO 2.0 1.0 969 $1,500 $1.55 45d 1 1.37mi
9954 Meadow Ave Saint Louis, MO 2.0 1.0 1100 $1,050 $0.95 5d 1 1.39mi
6730 Vermont Ave Saint Louis, MO 3.0 2.0 1534 $1,600 $1.04 15d 1 1.41mi
6800 Virginia Ave Unit 1 St. Louis, MO 3.0 1.0 1500 $1,475 $0.98 19d 1 1.43mi
9964 Meadow Ave Saint Louis, MO 1.0 1.0 950 $775 $0.82 8d 1 1.43mi
9963 Meadow Ave Saint Louis, MO 3.0 2.0 1628 $1,701 $1.04 45d 1 1.44mi

Listing history 25 events

  1. 2026-06-21
    days on market $135,000 Active 297 DOM
  2. 2026-06-18
    days on market $135,000 Active 294 DOM
  3. 2026-06-17
    days on market $135,000 Active 293 DOM
  4. 2026-06-16
    days on market $135,000 Active 292 DOM
  5. 2026-06-15
    days on market $135,000 Active 291 DOM
  6. 2026-06-13
    days on market $135,000 Active 289 DOM
  7. 2026-06-13
    days on market $135,000 Active 288 DOM
  8. 2026-06-09
    days on market $135,000 Active 285 DOM
  9. 2026-06-08
    days on market $135,000 Active 284 DOM
  10. 2026-06-07
    days on market $135,000 Active 283 DOM
  11. 2026-06-03
    days on market $135,000 Active 279 DOM
  12. 2026-06-02
    days on market $135,000 Active 278 DOM
  13. 2026-06-01
    days on market $135,000 Active 277 DOM
  14. 2026-05-31
    days on market $135,000 Active 276 DOM
  15. 2026-05-16
    price $135,000 321-char remark
    Show marketing remark (321 chars)

    Nestled at 252 Wachtel AVE, STLS MO 63125, this single-family residence in STLS County presents a unique opportunity to own a piece of history. The residence offers a glimpse into a bygone era. this property offers a canvas upon which to create your ideal living space. Seize the chance to own a residence with character.

  16. 2026-04-09
    status Active 321-char remark
    Show marketing remark (321 chars)

    Nestled at 252 Wachtel AVE, STLS MO 63125, this single-family residence in STLS County presents a unique opportunity to own a piece of history. The residence offers a glimpse into a bygone era. this property offers a canvas upon which to create your ideal living space. Seize the chance to own a residence with character.

  17. 2026-03-11
    status Pending 321-char remark
    Show marketing remark (321 chars)

    Nestled at 252 Wachtel AVE, STLS MO 63125, this single-family residence in STLS County presents a unique opportunity to own a piece of history. The residence offers a glimpse into a bygone era. this property offers a canvas upon which to create your ideal living space. Seize the chance to own a residence with character.

  18. 2026-01-14
    status Active 321-char remark
    Show marketing remark (321 chars)

    Nestled at 252 Wachtel AVE, STLS MO 63125, this single-family residence in STLS County presents a unique opportunity to own a piece of history. The residence offers a glimpse into a bygone era. this property offers a canvas upon which to create your ideal living space. Seize the chance to own a residence with character.

  19. 2025-12-08
    price $140,000 321-char remark
    Show marketing remark (321 chars)

    Nestled at 252 Wachtel AVE, STLS MO 63125, this single-family residence in STLS County presents a unique opportunity to own a piece of history. The residence offers a glimpse into a bygone era. this property offers a canvas upon which to create your ideal living space. Seize the chance to own a residence with character.

  20. 2025-08-07
    price $154,900 321-char remark
    Show marketing remark (321 chars)

    Nestled at 252 Wachtel AVE, STLS MO 63125, this single-family residence in STLS County presents a unique opportunity to own a piece of history. The residence offers a glimpse into a bygone era. this property offers a canvas upon which to create your ideal living space. Seize the chance to own a residence with character.

  21. 2025-07-16
    listed $158,000 Active 321-char remark
    Show marketing remark (321 chars)

    Nestled at 252 Wachtel AVE, STLS MO 63125, this single-family residence in STLS County presents a unique opportunity to own a piece of history. The residence offers a glimpse into a bygone era. this property offers a canvas upon which to create your ideal living space. Seize the chance to own a residence with character.

  22. 2025-04-18
    listed $158,600 Active
  23. 2025-04-18
    historical
  24. 2005-07-25
    soldstatus $90,000
  25. 1991-07-01
    soldstatus $45,000

ⓘ 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
$1,823 · $152/mo
Projected year-2 tax
$1,823 · $152/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 7/10 Severe FEMA zone X (unshaded) · 75% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$17,152
− Mortgage interest
−$7,562
− Property taxes
−$1,823
− Insurance
−$1,342
− Repairs & maintenance
−$1,372
− Management
−$1,372
− Depreciation
−$3,927
Taxable loss
−$247
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$59
After-tax cash flow
$1,949/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
Hancock Place
NCES district ID
2913620
Math proficiency
30% ▼ -16.00%
Reading proficiency
34% ▼ -11.00%
Median HH income
$41,890
Composite
27.08/100
National rank
#7048
State rank
#251 of 324 in MO

Livability — Lemay

Score
67/100
State rank
#213
US rank
#10652

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lemay, MO
County
Saint Louis County · 888,823 people
City population
33,294
Metro
St. Louis, MO-IL
Population (ZIP)
33,294
Household income
$61,624
Rent vs Own
27.8% rent · 72.2% own
Severe rent burden
631.0

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
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 5% Black 4% Hispanic / Latino 4% Asian 2%
Common ancestry
American 9% Romanian 3% Lithuanian 3%
Foreign-born
14% · Canada, Vietnam
Languages at home
83% English-only · Russian/Polish/Slavic 11% Spanish 3% Vietnamese 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
▼ -173.27%
Current HPI
234.3792
Rent YoY
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

+200.0% since first listed
11 events — show timeline
  • 2026-05-16 Price Changed $135,000 MARIS as Distributed by MLS Grid
  • 2026-04-09 Relisted MARIS as Distributed by MLS Grid
  • 2026-03-11 Pending MARIS as Distributed by MLS Grid
  • 2026-01-14 Relisted MARIS as Distributed by MLS Grid
  • 2025-12-08 Price Changed $140,000 MARIS as Distributed by MLS Grid
  • 2025-08-07 Price Changed $154,900 MARIS as Distributed by MLS Grid
  • 2025-07-16 Listed $158,000 MARIS as Distributed by MLS Grid
  • 2025-04-18 Listed $158,600 MARIS as Distributed by MLS Grid
  • 2025-04-18 Coming Soon MARIS as Distributed by MLS Grid
  • 2005-07-25 Sold (Public Records) $90,000 Public Records
  • 1991-07-01 Sold (Public Records) $45,000 Public Records

Property tax history

+11.8%/yr

Latest (2022): $1,823 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…