CashFlowRE
Sign in Sign up
6349 Honey Bee Ct
B Composite 73.9
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 +23.7/30.0
  • ARV discount +13.4/15.0
  • Appreciation +10.0/10.0
  • DSCR +7.6/10.0
  • 1% rule +7.1/10.0
  • Rent growth +4.4/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0

$149,900

6349 Honey Bee Ct · Black Jack, MO 63033
3 bd · 2.0 ba · 1,118 sqft · SingleFamily public records · 53 Days on market
Built 1972 7,623 sqft lot $134/sqft · 13% below area Est $173k · 13% under $125/mo HOA · 7% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming home 3 bedroom, 2 full bath located on a quiet cul-de-sac in Florissant! This property offers a functional layout with comfortable living space and a spacious yard, perfect for everyday living or entertaining. Conveniently situated near shopping, dining, schools, and major highways, providing easy access throughout St. Louis County. Ideal for first-time buyers or investors looking for a great opportunity. Don’t miss this one!

Key facts

  • 7,623 sq ft lot
  • Garage
  • Built 1972

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 $150k.

Deal economics

  • At list price, monthly cash flow is $286 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $145k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 6.2% in Black Jack — 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 70/100 on livability (#132 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime D+, amenities F.
  • 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; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($67k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $16k of equity ($1k loan paydown + $15k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 7.5% rent growth), your $42k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.

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 $145,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is D 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?
  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
1.21%
Cap rate
8.58%
Cash-on-cash
8.18%
DSCR
1.36
GRM
6.9

CMA / ARV

ARV (median comp)
$172,564
List price
$149,900
Delta
-13.13%
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
12166 La Padera Ln 0.08mi 3/2.0 1,136 (+2%) 2mo $200,000 $176 92
12113 La Padera Ln 0.07mi 3/2.0 1,144 (+2%) 4mo $149,000 $130 90
12095 El Camara Dr 0.17mi 3/2.0 1,088 (-3%) 0mo $154,900 $142 88
6250 Pennyrich Ct 0.03mi 3/2.0 1,186 (+6%) 2mo $149,000 $126 87
12178 El Camara Dr 0.16mi 3/2.0 1,144 (+2%) 4mo $204,900 $179 85
12136 La Padera Ln 0.05mi 3/2.0 1,060 (-5%) 4mo $165,000 $156 85
11955 Red Barn Ct 0.32mi 3/2.0 1,120 (+0%) 5mo $169,900 $152 81
6530 Farm Pond Ct 0.37mi 3/2.0 1,060 (-5%) 2mo $219,900 $207 72
30 Tarpon Ct 0.58mi 2/2.0 (-1) 1,096 (-2%) 2mo $124,900 $114 63
12045 Victorian Village Ct 0.74mi 3/2.0 1,096 (-2%) 3mo $104,900 $96 60
11623 Arroyo Dr 0.58mi 3/1.5 1,042 (-7%) 1mo $174,900 $168 59
6842 Champana Dr 0.52mi 3/1.0 1,044 (-7%) 8mo $149,900 $144 54

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

Projected returns pro-forma

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

5-year hold
IRR
32.4%
Equity multiple
3.59×
Total profit
$108,533
Equity at exit
$135,042
10-year hold
IRR
29.6%
Equity multiple
8.78×
Total profit
$326,348
Equity at exit
$291,223

Cash invested: $41,972 (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 63033

Home prices YoY
2.5%
Rents YoY
7.5%
Active inventory
218
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,810 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$170 /mo · $2,045/yr
Insurance
$62
HOA
$125
Vacancy / Maint / Mgmt
$380
Net cashflow
$286

Break-even live

Break-even rent $1,448
Max offer price $149,900
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
$37,475
Closing costs
$4,497
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
11592 Las Ladera Dr Florissant, MO 3.0 2.0 986 $1,616 $1.64 7d 1 0.67mi
11969 Continental Dr St. Louis, MO 2.0–3.0 1.5 1075 $1,325 $1.23 1d 3 0.87mi
1911 Redman Rd Saint Louis, MO 3.0 1.0 1454 $1,495 $1.03 2d 1 1.00mi
12810 Verwood Dr Florissant, MO 3.0 2.0 1408 $2,026 $1.44 43d 1 1.03mi
11321 Amboy Ln Saint Louis, MO 3.0 3.0 1182 $1,756 $1.49 1d 1 1.16mi
12887 Fox Haven Dr Florissant, MO 3.0 2.0 1135 $1,750 $1.54 43d 1 1.26mi
1708 San Remo Ct St. Louis, MO 1.0–3.0 1.0–1.5 1053 $1,300 $1.23 1d 9 1.39mi
6431 Brown Fox Dr Florissant, MO 3.0 2.0 1105 $1,905 $1.72 22d 1 1.45mi
4872 Bristol Rock Rd Black Jack, MO 4.0 2.0 1448 $2,061 $1.42 2d 1 1.50mi

HOA detail

Monthly dues
$125 · $1,500/yr

Listing history 18 events

  1. 2026-06-10
    status $149,900 Pending 53 DOM
  2. 2026-06-09
    days on market $149,900 Active 53 DOM
  3. 2026-06-08
    days on market $149,900 Active 52 DOM
  4. 2026-06-07
    days on market $149,900 Active 51 DOM
  5. 2026-06-05
    days on market $149,900 Active 48 DOM
  6. 2026-06-03
    days on market $149,900 Active 47 DOM
  7. 2026-06-02
    days on market $149,900 Active 46 DOM
  8. 2026-06-01
    days on market $149,900 Active 45 DOM
  9. 2026-05-31
    days on market $149,900 Active 44 DOM
  10. 2026-05-15
    price $149,900 460-char remark
    Show marketing remark (460 chars)

    Welcome to this charming home 3 bedroom, 2 full bath located on a quiet cul-de-sac in Florissant! This property offers a functional layout with comfortable living space and a spacious yard, perfect for everyday living or entertaining. Conveniently situated near shopping, dining, schools, and major highways, providing easy access throughout St. Louis County. Ideal for first-time buyers or investors looking for a great opportunity. Don’t miss this one!

  11. 2026-04-17
    listed $154,900 Active 460-char remark
    Show marketing remark (460 chars)

    Welcome to this charming home 3 bedroom, 2 full bath located on a quiet cul-de-sac in Florissant! This property offers a functional layout with comfortable living space and a spacious yard, perfect for everyday living or entertaining. Conveniently situated near shopping, dining, schools, and major highways, providing easy access throughout St. Louis County. Ideal for first-time buyers or investors looking for a great opportunity. Don’t miss this one!

  12. 2021-05-21
    soldstatus $6,455,503
  13. 2015-06-26
    soldstatus $350,000
  14. 2008-01-29
    soldstatus
  15. 1995-10-24
    soldstatus $68,000
  16. 1990-10-01
    soldstatus $77,400
  17. 1990-10-01
    soldstatus
  18. 1989-09-01
    soldstatus $76,500

ⓘ 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
$2,045 · $170/mo
Projected year-2 tax
$2,045 · $170/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
$21,721
− Mortgage interest
−$8,397
− Property taxes
−$2,045
− Insurance
−$750
− Repairs & maintenance
−$1,738
− Management
−$1,738
− HOA
−$1,500
− Depreciation
−$4,361
Taxable income
$1,193
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$286
After-tax cash flow
$3,145/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 — Black Jack

Score
70/100
State rank
#132
US rank
#7706

Category grades

Amenities F Commute F Cost of living A+ Crime D+ Employment C+ Housing A+ 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
City population
42,258
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

+95.9% since first listed
9 events — show timeline
  • 2026-05-15 Price Changed $149,900 MARIS as Distributed by MLS Grid
  • 2026-04-17 Listed $154,900 MARIS as Distributed by MLS Grid
  • 2021-05-21 Sold (Public Records) $6,455,503 Public Records
  • 2015-06-26 Sold (Public Records) $350,000 Public Records
  • 2008-01-29 Sold (Public Records) Public Records
  • 1995-10-24 Sold (Public Records) $68,000 Public Records
  • 1990-10-01 Sold (Public Records) Public Records
  • 1990-10-01 Sold (Public Records) $77,400 Public Records
  • 1989-09-01 Sold (Public Records) $76,500 Public Records

Property tax history

+0.7%/yr

Latest (2022): $2,045 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…