CashFlowRE
Sign in Sign up
6683 Parker Rd Unit B
A Composite 87.2
Why this score? — see what drove the A 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • Rent growth +4.4/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0

$75,000

6683 Parker Rd Unit B · Florissant, MO 63033
2 bd · 1.0 ba · 1,000 sqft · Condo public records · 64 Days on market
Built 1968 $75/sqft · 24% below area Est $99k · 24% under $224/mo HOA · 15% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

GROUND-LEVEL carefree condo, walking distance to shops and restaurants, with GARAGE, private laundry and storage. Gracious entry foyer opens to flexible GREAT ROOM with wall sconces and WONDERFUL NATURAL LIGHT. FRESH INTERIOR PAINT and some new window blinds. Eat-in kitchen features NEW smooth cooktop, vent hood, wall oven, double sink and tile backsplash. Breakfast area with wall sconce and sliding door access to COVERED DECK - ideal for entertaining. Bedrooms each feature WALK-IN CLOSET and share hall bath with tub/shower combo. Basement garage with PRIVATE LAUNDRY and secure STORAGE locker. Association provides exterior maintenance, water, sewer, trash and recycle. Stay active at the nearby North County Rec Complex (gym, track, pool, playground, golf); 48-acre Evangelista Park (playground, sports, trail); and 135-acre Florissant Golf Club. CONVENIENT LOCATION with most errands within a mile and easy access to Highways 367/270/67.

Key facts

  • $224 HOA
  • Garage
  • Built 1968

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 condo listed at $75k.

Deal economics

  • At list price, monthly cash flow is $433 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $70k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.2% vs local median 6.3% in Florissant — 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 (#82 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: crime C-, amenities D+, schools D.
  • Hazelwood (suburban): math 11% / reading 26% proficiency, ranked #306 of 324 in MO (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+7.5%/yr); 218 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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

  • In year one you build about $8k of equity ($519 loan paydown + $8k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 7.5% rent growth), your $21k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $65k; 15% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • 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 $70,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.93%
Cap rate
13.22%
Cash-on-cash
24.74%
DSCR
2.10
GRM
4.3

CMA / ARV

ARV (median comp)
$98,501
List price
$75,000
Delta
-23.86%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 7.51% rent growth · sell at horizon

5-year hold
IRR
46.1%
Equity multiple
4.59×
Total profit
$75,438
Equity at exit
$67,566
10-year hold
IRR
42.2%
Equity multiple
11.36×
Total profit
$217,462
Equity at exit
$145,709

Cash invested: $21,000 (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 63033

Home prices YoY
2.5%
Rents YoY
7.5%
Active inventory
218
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$1,450 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$64 /mo · $764/yr
Insurance
$31
HOA
$224
Vacancy / Maint / Mgmt
$304
Net cashflow
$433

Break-even live

Break-even rent $902
Max offer price $75,000
Occupancy floor 65%

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
$18,750
Closing costs
$2,250
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11969 Continental Dr St. Louis, MO 2.0–3.0 1.5 1075 $1,035 $0.96 1d 3 0.51mi
11592 Las Ladera Dr Florissant, MO 3.0 2.0 986 $1,616 $1.64 7d 1 0.67mi
1911 Redman Rd Saint Louis, MO 3.0 1.0 1454 $1,495 $1.03 2d 1 0.79mi
12810 Verwood Dr Florissant, MO 3.0 2.0 1408 $2,026 $1.44 43d 1 0.96mi
1708 San Remo Ct St. Louis, MO 1.0–3.0 1.0–1.5 1053 $1,100 $1.04 1d 9 0.99mi
12887 Fox Haven Dr Florissant, MO 3.0 2.0 1135 $1,750 $1.54 43d 1 1.09mi
12367 Horizon Village Dr Unit 12367 I St. Louis, MO 2.0 1.0 836 $995 $1.19 23d 1 1.18mi
11321 Amboy Ln Saint Louis, MO 3.0 3.0 1182 $1,756 $1.49 1d 1 1.20mi
12035 Krenning Ln Saint Louis, MO 3.0 1.0 1170 $1,125 $0.96 23d 1 1.23mi
12401 Horizon Village Dr Unit 12415 A St. Louis, MO 2.0 1.0 836 $995 $1.19 43d 1 1.28mi
1473 Broadlawns Ln Saint Louis, MO 3.0 1.0 1000 $1,400 $1.40 43d 1 1.36mi
1516 Farmview Ave Saint Louis, MO 3.0 1.5 1156 $1,295 $1.12 43d 1 1.36mi
1455 Broadlawns Ln Saint Louis, MO 3.0 1.0 912 $1,395 $1.53 12d 1 1.40mi
1504 Redman Blvd Saint Louis, MO 3.0 2.0 1014 $1,299 $1.28 4d 1 1.42mi
6431 Brown Fox Dr Florissant, MO 3.0 2.0 1105 $1,905 $1.72 22d 1 1.46mi

HOA detail condo

Monthly dues
$224 · $2,688/yr
Likely covers
watersewertrashexterior maint.poolgym
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 20 events

  1. 2026-06-18
    days on market $75,000 Active 64 DOM
  2. 2026-06-17
    days on market $75,000 Active 63 DOM
  3. 2026-06-16
    days on market $75,000 Active 62 DOM
  4. 2026-06-15
    days on market $75,000 Active 61 DOM
  5. 2026-06-13
    days on market $75,000 Active 59 DOM
  6. 2026-06-13
    days on market $75,000 Active 58 DOM
  7. 2026-06-09
    days on market $75,000 Active 55 DOM
  8. 2026-06-08
    days on market $75,000 Active 54 DOM
  9. 2026-06-07
    days on market $75,000 Active 53 DOM
  10. 2026-06-05
    days on market $75,000 Active 50 DOM
  11. 2026-06-03
    days on market $75,000 Active 49 DOM
  12. 2026-06-02
    days on market $75,000 Active 48 DOM
  13. 2026-06-01
    days on market $75,000 Active 47 DOM
  14. 2026-05-31
    days on market $75,000 Active 46 DOM
  15. 2026-04-16
    listed $75,000 Active 946-char remark
    Show marketing remark (946 chars)

    GROUND-LEVEL carefree condo, walking distance to shops and restaurants, with GARAGE, private laundry and storage. Gracious entry foyer opens to flexible GREAT ROOM with wall sconces and WONDERFUL NATURAL LIGHT. FRESH INTERIOR PAINT and some new window blinds. Eat-in kitchen features NEW smooth cooktop, vent hood, wall oven, double sink and tile backsplash. Breakfast area with wall sconce and sliding door access to COVERED DECK - ideal for entertaining. Bedrooms each feature WALK-IN CLOSET and share hall bath with tub/shower combo. Basement garage with PRIVATE LAUNDRY and secure STORAGE locker. Association provides exterior maintenance, water, sewer, trash and recycle. Stay active at the nearby North County Rec Complex (gym, track, pool, playground, golf); 48-acre Evangelista Park (playground, sports, trail); and 135-acre Florissant Golf Club. CONVENIENT LOCATION with most errands within a mile and easy access to Highways 367/270/67.

  16. 2026-04-14
    historical $75,000 946-char remark
    Show marketing remark (946 chars)

    GROUND-LEVEL carefree condo, walking distance to shops and restaurants, with GARAGE, private laundry and storage. Gracious entry foyer opens to flexible GREAT ROOM with wall sconces and WONDERFUL NATURAL LIGHT. FRESH INTERIOR PAINT and some new window blinds. Eat-in kitchen features NEW smooth cooktop, vent hood, wall oven, double sink and tile backsplash. Breakfast area with wall sconce and sliding door access to COVERED DECK - ideal for entertaining. Bedrooms each feature WALK-IN CLOSET and share hall bath with tub/shower combo. Basement garage with PRIVATE LAUNDRY and secure STORAGE locker. Association provides exterior maintenance, water, sewer, trash and recycle. Stay active at the nearby North County Rec Complex (gym, track, pool, playground, golf); 48-acre Evangelista Park (playground, sports, trail); and 135-acre Florissant Golf Club. CONVENIENT LOCATION with most errands within a mile and easy access to Highways 367/270/67.

  17. 2002-06-18
    soldstatus $65,000
  18. 1999-01-20
    soldstatus $38,500
  19. 1999-01-20
    soldstatus $38,500
  20. 1994-08-23
    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
$764 · $64/mo
Projected year-2 tax
$764 · $64/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 ≥106°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
$17,394
− Mortgage interest
−$4,201
− Property taxes
−$764
− Insurance
−$375
− Repairs & maintenance
−$1,392
− Management
−$1,392
− HOA
−$2,688
− Depreciation
−$2,182
Taxable income
$4,402
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,056
After-tax cash flow
$4,139/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
Hazelwood
NCES district ID
2913830
Math proficiency
11% ▼ -13.00%
Reading proficiency
26% ▼ -6.00%
Median HH income
$51,621
Composite
16.77/100
National rank
#9156
State rank
#306 of 324 in MO

Livability — Florissant

Score
73/100
State rank
#82
US rank
#5406

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saint Louis County · 888,823 people
City population
69,104
Metro
St. Louis, MO-IL
Population (ZIP)
43,056
Household income
$66,776
Rent vs Own
33.4% rent · 66.6% own
Severe rent burden
1429.0

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 Black (71%)
Race & ethnicity
Black 71% White 23% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Romanian 1% Lithuanian 1% Italian 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
95% English-only · Spanish 1% 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
▲ 13.78%
Current HPI
570.6
Rent YoY
▲ 7.51%
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

+94.8% since first listed
6 events — show timeline
  • 2026-04-16 Listed $75,000 MARIS as Distributed by MLS Grid
  • 2026-04-14 Coming Soon $75,000 MARIS as Distributed by MLS Grid
  • 2002-06-18 Sold (Public Records) $65,000 Public Records
  • 1999-01-20 Sold (Public Records) $38,500 Public Records
  • 1999-01-20 Sold (Public Records) $38,500 Public Records
  • 1994-08-23 Sold (Public Records) Public Records

Property tax history

-0.4%/yr

Latest (2022): $764 · +5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…