CashFlowRE
Sign in Sign up
2214 Ibis Ct
B- Composite 68.79
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 +23.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.5/10.0
  • Appreciation +6.9/10.0
  • 1% rule +6.3/10.0
  • Rent growth +3.7/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +0.4/10.0

$124,900

2214 Ibis Ct · Castle Point, MO 63136
3 bd · 1.5 ba · 1,420 sqft · SingleFamily public records · 83 Days on market
Built 1956 0.25 ac lot $88/sqft · 18% below area Est $152k · 18% under ↓ 30% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this inviting St. Louis ranch in Ibis Court! This property features approximately 1,420 square feet of living space, highlighted by 3 spacious bedrooms, 2 full bathrooms, and a cozy fireplace perfect for relaxing evenings. The home offers a functional layout with a full basement for extra storage and the convenience of a 2-car attached garage. Tucked away on a quiet cul-de-sac, this residence provides a versatile and comfortable environment for any lifestyle.

Key facts

  • Quiet cul-de-sac
  • Full basement
  • Cozy fireplace

Tags

COZY FIREPLACEFULL BASEMENTQUIET CUL-DE-SAC

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/1.5-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $228 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Recommended offer: $117k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 13.0% in Castle Point — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 64/100 on livability (#313 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime B; Watch: schools F, amenities F, commute F.
  • Riverview Gardens (suburban): math 2% / reading 9% proficiency, ranked #324 of 324 in MO (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 90% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.0%/yr); 372 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($41k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $6k of equity ($864 loan paydown + $5k appreciation (3.8% local appreciation)).
  • At projected returns (3.8% appreciation + 5.0% rent growth), your $35k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 83 days — a 6% lower offer ($117k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1956 — 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 $117,406 (6.0% below list)

Questions for the listing agent

  1. It's been on market 83 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 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.13%
Cap rate
8.48%
Cash-on-cash
7.83%
DSCR
1.35
GRM
7.4

CMA / ARV

ARV (median comp)
$152,246
List price
$124,900
Delta
-17.96%
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
2 Capitol Hill Dr 0.14mi 2/1.5 (-1) 1,470 (+4%) 7mo $150,000 $102 77
10626 Landseer Dr 0.33mi 3/2.0 1,401 (-1%) 5mo $121,000 $86 76
10618 Woodwind Dr 0.43mi 3/2.0 1,406 (-1%) 0mo $129,900 $92 76
10412 Viscount Dr 0.29mi 3/1.5 1,528 (+8%) 1mo $89,900 $59 73
10412 Hallwood Dr 0.11mi 3/2.5 1,573 (+11%) 0mo $159,900 $102 73
10208 Monarch Dr 0.48mi 3/2.5 1,382 (-3%) 8mo $154,900 $112 62
2250 Gadbury Dr 0.51mi 3/2.0 1,475 (+4%) 8mo $70,000 $47 61
2270 Ainsworth Dr 0.37mi 4/3.0 (+1) 1,276 (-10%) 2mo $94,900 $74 52
10197 Green Valley Dr 0.46mi 3/1.0 1,245 (-12%) 7mo $125,000 $100 50
2018 Elkins Dr 0.47mi 3/2.0 1,236 (-13%) 8mo $174,900 $142 48
2291 Heritage Dr 0.65mi 3/2.0 1,276 (-10%) 8mo $159,000 $125 45
2241 Luxmore Dr 0.58mi 4/3.0 (+1) 1,276 (-10%) 2mo $187,500 $147 43

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

Projected returns pro-forma

3.79% appreciation · 4.97% rent growth · sell at horizon

5-year hold
IRR
17.9%
Equity multiple
2.08×
Total profit
$37,755
Equity at exit
$61,799
10-year hold
IRR
19.8%
Equity multiple
4.21×
Total profit
$112,264
Equity at exit
$99,878

Cash invested: $34,972 (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 63136

Home prices YoY
0.9%
Rents YoY
5.0%
Active inventory
372
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,407 high interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$176 /mo · $2,115/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$295
Net cashflow
$228

Break-even live

Break-even rent $1,118
Max offer price $124,900
Occupancy floor 79%

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
$31,225
Closing costs
$3,747
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
62 Capitol Hill Dr Saint Louis, MO 3.0 2.0 1239 $1,250 $1.01 44d 1 0.34mi
2259 Ainsworth Dr Saint Louis, MO 4.0 2.0 1561 $2,100 $1.35 2d 1 0.38mi
2259 Ainsworth Dr Saint Louis, MO 4.0 2.0 1500 $1,776 $1.18 44d 1 0.38mi
10322 Monarch Dr Saint Louis, MO 3.0 2.0 1073 $1,728 $1.61 24d 1 0.39mi
10504 Baron Dr Saint Louis, MO 3.0 1.0 1000 $1,300 $1.30 8d 1 0.40mi
10409 Count Dr Saint Louis, MO 3.0 1.0 912 $1,100 $1.21 22d 1 0.44mi
10239 Green Valley Dr Saint Louis, MO 3.0 1.0 1014 $1,395 $1.38 24d 1 0.45mi
10512 Count Dr Saint Louis, MO 3.0 1.0 888 $1,195 $1.35 15d 1 0.46mi
10129 Cavalier Ct Saint Louis, MO 3.0 1.5 912 $1,250 $1.37 24d 1 0.49mi
13061 Lord Dr St. Louis, MO 2.0 1.0 900 $1,040 $1.16 22d 1 0.53mi
1915 Green Valley Dr Saint Louis, MO 4.0 2.0 1740 $1,500 $0.86 4d 1 0.54mi
2257 Luxmore Dr Saint Louis, MO 3.0 3.0 1073 $1,495 $1.39 24d 1 0.56mi
10501 Duke Dr Saint Louis, MO 2.0 1.0 1140 $1,090 $0.96 44d 1 0.61mi
10113 Count Dr Saint Louis, MO 2.0 1.0 882 $775 $0.88 44d 1 0.66mi
10078 Green Valley Dr Saint Louis, MO 3.0 1.0 900 $1,325 $1.47 8d 1 0.66mi
10304 Bon Oak Dr Saint Louis, MO 3.0 1.5 1500 $1,250 $0.83 44d 1 0.72mi
10441 Prince Dr Saint Louis, MO 4.0 1.5 1380 $1,380 $1.00 44d 1 0.73mi
10421 Prince Dr Saint Louis, MO 3.0 2.0 1023 $1,275 $1.25 24d 1 0.73mi
2257 Chambers Rd Saint Louis, MO 3.0 1.0 1200 $1,400 $1.17 24d 1 0.79mi
10139 Royal Dr Saint Louis, MO 2.0 1.0 1016 $900 $0.89 44d 1 0.80mi
10557 Castle Dr Saint Louis, MO 3.0 2.0 1023 $1,300 $1.27 15d 1 0.81mi
2326 Chambers Rd Saint Louis, MO 2.0 1.0 1056 $1,050 $0.99 24d 1 0.84mi
1926 Chambers Rd Saint Louis, MO 4.0 1.0 1095 $995 $0.91 15d 1 0.90mi
2544 Netherton Dr Saint Louis, MO 3.0 2.0 1288 $1,945 $1.51 2d 1 0.94mi
2321 Noll Dr Saint Louis, MO 3.0 1.0 975 $1,320 $1.35 24d 1 0.95mi
2745 Rottingdean Dr St. Louis, MO 1.0–2.0 1.0 825 $975 $1.18 44d 1 1.03mi
1654 Mowbry Ln Saint Louis, MO 3.0 1.0 936 $1,300 $1.39 24d 1 1.07mi
1547 Babcock Dr Saint Louis, MO 3.0 1.0 1014 $1,480 $1.46 44d 1 1.09mi
9812 Balboa Dr Saint Louis, MO 4.0 2.0 1500 $1,495 $1.00 22d 1 1.12mi
1520 Attica Dr Saint Louis, MO 2.0 1.0 1062 $1,200 $1.13 24d 1 1.15mi
10329 Chesley Dr Saint Louis, MO 3.0 1.0 1014 $1,350 $1.33 24d 1 1.15mi
9744 Lanier Dr Saint Louis, MO 3.0 1.0 1014 $1,345 $1.33 44d 1 1.21mi
9709 Balboa Dr Saint Louis, MO 3.0 1.0 1000 $1,600 $1.60 44d 1 1.23mi
1733 Kappel Ave Saint Louis, MO 3.0 1.0 912 $1,250 $1.37 24d 1 1.23mi
9840 Medford Dr Saint Louis, MO 3.0 1.0 912 $1,095 $1.20 44d 1 1.24mi
9868 Lorna Ln Saint Louis, MO 3.0 1.0 1032 $1,175 $1.14 44d 1 1.24mi
9839 Medford Dr Saint Louis, MO 3.0 1.0 912 $1,095 $1.20 44d 1 1.28mi
2152 Nemnich Rd Saint Louis, MO 2.0 1.5 1030 $1,100 $1.07 44d 1 1.32mi
9723 Portage Dr Saint Louis, MO 3.0 1.0 1014 $1,450 $1.43 8d 1 1.35mi
9850 Dennis Dr Saint Louis, MO 2.0 1.0 1032 $1,175 $1.14 44d 1 1.36mi

Listing history 17 events

  1. 2026-06-09
    days on market $124,900 Active 83 DOM
  2. 2026-06-08
    days on market $124,900 Active 82 DOM
  3. 2026-06-07
    days on market $124,900 Active 81 DOM
  4. 2026-06-05
    days on market $124,900 Active 78 DOM
  5. 2026-06-03
    days on market $124,900 Active 77 DOM
  6. 2026-06-02
    days on market $124,900 Active 76 DOM
  7. 2026-06-01
    days on market $124,900 Active 75 DOM
  8. 2026-05-31
    days on market $124,900 Active 74 DOM
  9. 2026-04-24
    price $124,900 474-char remark
    Show marketing remark (474 chars)

    Welcome to this inviting St. Louis ranch in Ibis Court! This property features approximately 1,420 square feet of living space, highlighted by 3 spacious bedrooms, 2 full bathrooms, and a cozy fireplace perfect for relaxing evenings. The home offers a functional layout with a full basement for extra storage and the convenience of a 2-car attached garage. Tucked away on a quiet cul-de-sac, this residence provides a versatile and comfortable environment for any lifestyle.

  10. 2026-03-18
    listed $134,900 Active 474-char remark
    Show marketing remark (474 chars)

    Welcome to this inviting St. Louis ranch in Ibis Court! This property features approximately 1,420 square feet of living space, highlighted by 3 spacious bedrooms, 2 full bathrooms, and a cozy fireplace perfect for relaxing evenings. The home offers a functional layout with a full basement for extra storage and the convenience of a 2-car attached garage. Tucked away on a quiet cul-de-sac, this residence provides a versatile and comfortable environment for any lifestyle.

  11. 2023-04-12
    soldstatus $165,000
  12. 2020-06-26
    soldstatus $79,000
  13. 2004-01-16
    soldstatus $99,900
  14. 2003-02-07
    soldstatus $179,500
  15. 1993-12-14
    soldstatus
  16. 1993-12-14
    soldstatus
  17. 1992-08-01
    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
$2,115 · $176/mo
Projected year-2 tax
$2,115 · $176/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 (shaded) · 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 3/10 Moderate 3 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
$16,882
− Mortgage interest
−$6,996
− Property taxes
−$2,115
− Insurance
−$624
− Repairs & maintenance
−$1,351
− Management
−$1,351
− Depreciation
−$3,633
Taxable income
$812
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$195
After-tax cash flow
$2,543/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
Riverview Gardens
NCES district ID
2926670
Math proficiency
2% ▼ -6.00%
Reading proficiency
9% ▼ -6.00%
Median HH income
$32,759
Composite
4.22/100
National rank
#10058
State rank
#324 of 324 in MO

Livability — Castle Point

Score
64/100
State rank
#313
US rank
#14373

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saint Louis County · 888,823 people
Metro
St. Louis, MO-IL
Population (ZIP)
40,929
Household income
$41,154
Rent vs Own
53.1% rent · 46.9% own
Severe rent burden
3085.0

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 (90%)
Race & ethnicity
Black 90% White 5% Two or more races 3%
Foreign-born
1% · Canada

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
▲ 3.79%
Current HPI
420.28
Rent YoY
▲ 4.97%
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

-30.4% since first listed
9 events — show timeline
  • 2026-04-24 Price Changed $124,900 MARIS as Distributed by MLS Grid
  • 2026-03-18 Listed $134,900 MARIS as Distributed by MLS Grid
  • 2023-04-12 Sold (Public Records) $165,000 Public Records
  • 2020-06-26 Sold (Public Records) $79,000 Public Records
  • 2004-01-16 Sold (Public Records) $99,900 Public Records
  • 2003-02-07 Sold (Public Records) $179,500 Public Records
  • 1993-12-14 Sold (Public Records) Public Records
  • 1993-12-14 Sold (Public Records) Public Records
  • 1992-08-01 Sold (Public Records) Public Records

Property tax history

+5.7%/yr

Latest (2022): $2,115 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…