CashFlowRE
Sign in Sign up
1101 E Parkedge Ln
C Composite 57.09
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 +19.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.2/10.0
  • 1% rule +4.9/10.0
  • Livability +3.7/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$225,000

1101 E Parkedge Ln · University City, MO 63130
3 bd · 2.0 ba · 1,754 sqft · SingleFamily public records · 1 Days on market
Built 1948 8,049 sqft lot Est $370k · 39% under

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

Listing remarks

Welcome to 1101 E Parkedge in desirable University City! This spacious 3-bedroom, 2-bath ranch-style home offers over 1,700 square feet of comfortable living space all on one level. Featuring a slab foundation and an attached 1-car garage, this home provides a functional layout with plenty of potential for homeowners or investors alike. Generous living areas, ample bedroom space, and a convenient floor plan make this property a great opportunity to add your personal touch and build equity. Conveniently located near shopping, dining, parks, and major highways. Property is being sold AS-IS! Don’t miss the chance to bring your vision to this well-located property.

Key facts

  • 8,049 sq ft lot
  • Garage
  • Built 1948

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer; Electricity available (Ameren)
  • Home design: Single-family residence; One story
  • Construction: Brick construction
  • Exterior features: Back yard; Corner lot

Interior

  • Bedrooms: 3 bedrooms (all on the main level)
  • Bathrooms: 2 full bathrooms (main level)
  • Heating & cooling: Forced air heating; Central air conditioning; Ceiling fan(s)
  • Interior features: Fireplace (1); Ceiling fan(s); Central air; Forced air heating

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 3-bed/2.0-bath single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $259 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $223k (0.9% below list).
  • Recommended offer: $223k (0.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.7% vs local median 4.9% in University City — 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 73/100 on livability (#84 in MO) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living B; Watch: amenities D-, commute D-, health & safety F.
  • University City (suburban): math 15% / reading 26% proficiency, ranked #297 of 324 in MO (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Jackson Park Elem. (math 12% / reading 22%, grade F, #967 of 1,115 statewide, top 88%, 268 students, 100% FRL); University City Sr. High (math 5% / reading 52%, grade F, #409 of 521 statewide, top 79%, 726 students, 100% FRL) — zoned schools average 100% FRL vs 67% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.6%/yr); 162 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($86k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1948 — 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 $222,937 (0.9% below list)

Questions for the listing agent

  1. Built in 1948 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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.
  5. 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.
  6. 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
0.99%
Cap rate
7.67%
Cash-on-cash
4.93%
DSCR
1.22
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$370,094
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7368 Melrose Ave 0.32mi 3/1.5 1,787 (+2%) 0mo $350,000 $196 80
971 Barnard College Ln 0.49mi 3/2.5 1,783 (+2%) 2mo $424,900 $238 71
7494 Drexel Dr 0.33mi 4/2.0 (+1) 1,846 (+5%) 1mo $339,900 $184 70
7464 Stanford Ave 0.57mi 3/1.5 1,767 (+1%) 1mo $429,000 $243 70
7520 Drexel Dr 0.40mi 3/1.5 1,575 (-10%) 0mo $249,900 $159 62
7424 Saleen Ct 0.29mi 3/2.0 1,500 (-14%) 2mo $250,000 $167 61
7171 White Oak Ln 0.58mi 3/2.5 1,860 (+6%) 1mo $319,000 $172 60
7435 Cornell Ave 0.57mi 3/1.5 1,940 (+11%) 2mo $424,900 $219 52
7742 Burr Oak Ln 0.72mi 3/2.0 1,542 (-12%) 0mo $324,900 $211 46
840 Wild Cherry Ln 0.73mi 4/2.5 (+1) 1,616 (-8%) 1mo $419,900 $260 45
7354 Princeton Ave 0.65mi 3/2.5 2,011 (+15%) 1mo $635,000 $316 42
6954 Plymouth Ave 0.58mi 2/1.0 (-1) 1,512 (-14%) 2mo $21,100 $14 40

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 · 3.61% rent growth · sell at horizon

5-year hold
IRR
-8.0%
Equity multiple
0.70×
Total profit
$-18,601
Equity at exit
$33,548
10-year hold
IRR
2.3%
Equity multiple
1.17×
Total profit
$10,750
Equity at exit
$19,454

Cash invested: $63,000 (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 63130

Rents YoY
3.6%
Active inventory
162
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$2,229 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$229 /mo · $2,745/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$468
Net cashflow
$259

Break-even live

Break-even rent $1,902
Max offer price $225,000
Occupancy floor 83%

Sensitivity live

Price -10% $386 -5% $322 +0% $259 +5% $195 +10% $131
Rent -10% $83 -5% $171 +0% $259 +5% $347 +10% $435
Rate -1.0pp $372 -0.5pp $316 base $259 +0.5pp $200 +1.0pp $141

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
$56,250
Closing costs
$6,750
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7330 Ahern Ave Saint Louis, MO 3.0 1.5 1872 $2,450 $1.31 44d 1 0.01mi
7205 Dorset Ave Saint Louis, MO 3.0 3.0 2337 $2,650 $1.13 44d 1 0.28mi
7227 Balson Ave Saint Louis, MO 3.0 2.0 1682 $1,650 $0.98 8d 1 0.31mi
1108 N Hanley Rd St. Louis, MO 3.0 2.0 1800 $1,795 $1.00 13d 1 0.35mi
7361 Melrose Ave Saint Louis, MO 3.0 2.0 1278 $2,095 $1.64 44d 1 0.35mi
7260 Dartmouth Ave Unit 1-West University City, MO 3.0 2.0 1650 $1,795 $1.09 44d 1 0.38mi
7333 Amherst Ave Unit 1W University City, MO 3.0 1.0 1600 $2,350 $1.47 44d 1 0.42mi
7141 Dartmouth Ave University City, MO 2.0 1.0 2520 $1,395 $0.55 44d 1 0.48mi
7045 Plymouth Ave Saint Louis, MO 3.0 2.0 1532 $1,745 $1.14 12d 1 0.48mi
7125 Dartmouth Ave Saint Louis, MO 2.0 1.0 1242 $1,550 $1.25 44d 1 0.51mi
7055 Dartmouth Ave Unit 2 University City, MO 2.0 1.0 1320 $2,100 $1.59 44d 1 0.56mi
7055 Dartmouth Ave Unit 1 University City, MO 2.0 1.0 1320 $2,100 $1.59 44d 1 0.56mi
7104 Tulane Ave Saint Louis, MO 2.0 1.0 1400 $1,745 $1.25 44d 1 0.59mi
6913 Etzel Ave Unit 1496954P University City, MO 3.0 2.0 1399 $5,767 $4.12 8d 1 0.65mi
6936 Melrose Ave Saint Louis, MO 4.0 2.0 1396 $1,858 $1.33 24d 1 0.67mi
7261 Delmar Blvd University City, MO 3.0 1.0 1416 $1,950 $1.38 2d 1 0.70mi
7002 Tulane Ave Unit 2FL Saint Louis, MO 2.0 2.0 1700 $1,995 $1.17 20d 1 0.70mi
7541 Delmar Blvd Saint Louis, MO 4.0 3.0 1940 $3,295 $1.70 2d 1 0.76mi
543 N Central Ave Saint Louis, MO 2.0 1.5 1568 $3,295 $2.10 11d 1 0.88mi
7379 Pershing Ave Unit 1E Saint Louis, MO 3.0 2.0 1700 $2,295 $1.35 2d 1 0.99mi
7256 Pershing Ave Unit A University City, MO 3.0 2.0 2178 $3,795 $1.74 17d 1 1.06mi
7250 Pershing Ave Unit 1 University City, MO 3.0 2.5 2016 $3,700 $1.84 24d 1 1.07mi
7045 Pershing Ave Saint Louis, MO 4.0 1.5 2080 $3,900 $1.88 2d 1 1.17mi
7331 Forsyth Blvd Clayton, MO 3.0 2.0 1496 $2,995 $2.00 2d 1 1.33mi
7309 Forsyth Blvd Saint Louis, MO 2.0 1.0 1400 $2,000 $1.43 2d 1 1.34mi
8025 Maryland Ave Saint Louis, MO 2.0 2.0 1518 $4,795 $3.16 2d 1 1.34mi
716 Westgate Ave Unit 3 University City, MO 3.0 2.0 1500 $2,995 $2.00 44d 1 1.39mi
6409 Enright Ave University City, MO 3.0 1.5 1320 $2,420 $1.83 2d 2 1.42mi
603 Westgate Ave University City, MO 2.0 2.5 1290 $1,750 $1.36 44d 1 1.43mi
6274 Cates Ave Saint Louis, MO 3.0 2.0 1400 $2,295 $1.64 44d 1 1.48mi

Listing history 4 events

  1. 2026-05-15
    status Pending
  2. 2026-05-15
    listed Active Under Contract
  3. 2026-05-08
    historical $225,000
  4. 1991-07-03
    soldstatus

ⓘ 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
$2,745 · $229/mo
Projected year-2 tax
$2,745 · $229/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 4/10 Moderate 4 unhealthy d/yr today · 5 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
$26,752
− Mortgage interest
−$12,603
− Property taxes
−$2,745
− Insurance
−$1,125
− Repairs & maintenance
−$2,140
− Management
−$2,140
− Depreciation
−$6,545
Taxable loss
−$547
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$131
After-tax cash flow
$3,237/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
University City
NCES district ID
2930660
Math proficiency
15% ▼ -10.00%
Reading proficiency
26% ▼ -7.00%
Median HH income
$52,927
Composite
18.57/100
National rank
#8910
State rank
#297 of 324 in MO

Livability — University City

Score
73/100
State rank
#84
US rank
#5618

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
University City, MO
County
Saint Louis County · 888,823 people
City population
28,910
Metro
St. Louis, MO-IL
Population (ZIP)
28,910
Household income
$85,823
Rent vs Own
37.1% rent · 62.9% own
Severe rent burden
893.0

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 0.61)
Race & ethnicity
White 54% Black 31% Asian 6% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Italian 3% Romanian 3% Lithuanian 2%
Foreign-born
11% · China, Canada, Vietnam
Languages at home
89% English-only · Chinese 4% Spanish 2% French/Haitian/Cajun 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
▼ -436.88%
Current HPI
185.599
Rent YoY
▲ 3.61%
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

4 events — show timeline
  • 2026-05-15 Pending MARIS as Distributed by MLS Grid
  • 2026-05-15 Listed MARIS as Distributed by MLS Grid
  • 2026-05-08 Coming Soon $225,000 MARIS as Distributed by MLS Grid
  • 1991-07-03 Sold (Public Records) Public Records

Property tax history

+4.3%/yr

Latest (2022): $2,745 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…