CashFlowRE
Sign in Sign up
7525 Chandler Ave
B Composite 71.48
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +6.9/10.0
  • ARV discount +4.2/15.0
  • Rent growth +3.7/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0

$69,900

7525 Chandler Ave · Country Club Hills, MO 63136
2 bd · 1.0 ba · 792 sqft · SingleFamily public records · 55 Days on market
Built 1944 5,248 sqft lot $88/sqft · 7% above area Est $65k · 7% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 7525 Chandler Ave, a cozy and inviting home located in a quiet neighborhood in St. Louis County. This property features a functional layout with comfortable living areas and plenty of natural light, offering a warm and welcoming atmosphere. The spacious yard provides great potential for outdoor entertaining, gardening, or future improvements. Conveniently situated near major highways, shopping, dining, and local amenities, this home ensures easy access to everything you need. Located within the Jennings School District, it presents a great opportunity for first-time buyers or investors looking for value and potential. Don’t miss out on this promising property!

Key facts

  • Spacious yard
  • Natural light
  • Near major highways

Tags

SPACIOUS YARDNATURAL LIGHTNEAR MAJOR HIGHWAYS

Property features AI

Finance

  • Financial info: Lease not considered; No second mortgage reported

Exterior

  • Parking: Driveway parking
  • Utilities: Public water; Public sewer; Electric service: Other
  • Home design: Single-family house; One story; Entry level: Main; Residential property
  • Construction: Wood siding; Composition roof; Slab foundation; Built (year source: public records)
  • Exterior features: Level lot; Paved road access; Patio/porch: Other

Interior

  • Kitchen: Free-standing electric range; Refrigerator
  • Bedrooms: Two bedrooms on the main level
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Other heating; Central air conditioning
  • Interior features: Partially finished basement; Free-standing electric range; Refrigerator; Central air
  • Laundry & utility: Basement utility area (partially finished)

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 $70k.

Deal economics

  • At list price, monthly cash flow is $444 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $68k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 60/100 on livability (#491 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+; Watch: health & safety C-, crime F, amenities F.
  • Jennings (suburban): math 8% / reading 20% proficiency, ranked #315 of 324 in MO (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 86% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Fairview Primary (math 34% / reading 34%, grade F, #676 of 1,115 statewide, top 66%, 267 students, 100% FRL); Jennings High (math 8% / reading 17%, grade F, #497 of 521 statewide, top 96%, 691 students, 100% FRL).
  • 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); 42% 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 33% 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 $3k of equity ($483 loan paydown + $3k appreciation (3.8% local appreciation)).
  • At projected returns (3.8% appreciation + 5.0% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1944 — 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 $67,803 (3.0% below list)

Questions for the listing agent

  1. It's been on market 55 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 1944 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.64%
Cap rate
13.91%
Cash-on-cash
27.21%
DSCR
2.21
GRM
5.1

CMA / ARV

ARV (median comp)
$65,172
List price
$69,900
Delta
7.25%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7521 Chandler Ave 0.01mi 2/1.0 772 (-2%) 6mo $76,400 $99 90
2604 Avie Dr 0.28mi 2/1.0 825 (+4%) 3mo $99,900 $121 77
7439 Embury Ct 0.48mi 2/1.0 792 (0%) 2mo $69,000 $87 76
5636 Sunbury Ave 0.19mi 2/1.0 870 (+10%) 3mo $74,900 $86 72
8320 Lucas And Hunt Rd 0.11mi 2/2.0 720 (-9%) 5mo $60,000 $83 72
7431 Esterbrook Dr 0.52mi 3/1.0 (+1) 792 (0%) 2mo $110,000 $139 69
8339 Eton Pl 0.55mi 2/1.0 750 (-5%) 3mo $22,500 $30 63
7443 Embury Ct 0.46mi 3/1.0 (+1) 874 (+10%) 6mo $59,999 $69 52
2509 Shirley Ave 0.56mi 2/1.0 884 (+12%) 4mo $59,900 $68 51
5544 Sapphire Ave 0.50mi 3/1.0 (+1) 888 (+12%) 3mo $115,000 $130 49
2425 Shirley Ave 0.61mi 2/1.0 896 (+13%) 2mo $34,900 $39 48
8940 Scottdale Ave 0.71mi 3/1.0 (+1) 888 (+12%) 7mo $65,000 $73 36

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
36.1%
Equity multiple
3.14×
Total profit
$41,968
Equity at exit
$34,586
10-year hold
IRR
36.4%
Equity multiple
6.62×
Total profit
$109,907
Equity at exit
$55,896

Cash invested: $19,572 (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
5.1×

Monthly cashflow live

Estimated rent
$1,143 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$63 /mo · $761/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$444

Break-even live

Break-even rent $581
Max offer price $69,900
Occupancy floor 56%

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
$17,475
Closing costs
$2,097
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
7516 Chandler Ave Saint Louis, MO 1.0 1.0 728 $1,000 $1.37 44d 1 0.04mi
7441 Calvin Ave Saint Louis, MO 3.0 1.0 1068 $1,350 $1.26 12d 1 0.13mi
7426 Calvin Ave Saint Louis, MO 2.0 1.0 1100 $1,125 $1.02 18d 1 0.18mi
5636 Statler Ave Saint Louis, MO 1.0 1.0 777 $1,200 $1.54 24d 1 0.22mi
5613 Statler Ave Saint Louis, MO 2.0 1.0 864 $1,300 $1.50 4d 1 0.26mi
2623 Avie Dr Saint Louis, MO 3.0 2.0 921 $1,350 $1.47 44d 1 0.27mi
5600 Gatesworth Ave Saint Louis, MO 2.0 1.0 672 $1,095 $1.63 4d 1 0.28mi
7420 Pleaseway Dr Saint Louis, MO 2.0 1.0 952 $1,250 $1.31 22d 1 0.35mi
7414 Pleaseway Dr Saint Louis, MO 2.0 1.0 768 $1,100 $1.43 44d 1 0.36mi
5640 Sapphire Ave Saint Louis, MO 2.0 1.0 900 $1,100 $1.22 44d 1 0.40mi
2527 Switzer Ave Saint Louis, MO 3.0 1.0 888 $1,135 $1.28 16d 1 0.46mi
7205 Calvin Ave Saint Louis, MO 3.0 1.0 832 $750 $0.90 44d 1 0.48mi
2617 Hord Ave Saint Louis, MO 2.0 1.0 800 $775 $0.97 4d 1 0.51mi
7315 Albright Ave Saint Louis, MO 3.0 1.0 888 $1,150 $1.30 44d 1 0.51mi
7431 Esterbrook Dr Saint Louis, MO 2.0 1.0 792 $1,350 $1.70 44d 1 0.53mi
8347 Eton Pl Saint Louis, MO 2.0 1.0 750 $1,075 $1.43 44d 1 0.54mi
7304 Albright Ave Saint Louis, MO 2.0 1.0 800 $1,100 $1.38 44d 1 0.55mi
8344 Eton Pl Saint Louis, MO 2.0 1.0 750 $895 $1.19 4d 1 0.56mi
2427 Switzer Ave Saint Louis, MO 3.0 1.0 1008 $1,300 $1.29 44d 1 0.56mi
5615 Beldon Dr Saint Louis, MO 2.0 1.0 850 $950 $1.12 44d 1 0.58mi
7218 Albright Ave Saint Louis, MO 2.0 1.0 1100 $980 $0.89 24d 1 0.59mi
8908 Scottdale Ave Jennings, MO 2.0 1.0 790 $1,000 $1.27 44d 1 0.59mi
7142 Lamont Dr Saint Louis, MO 2.0 1.0 750 $1,100 $1.47 18d 1 0.61mi
2415 Shirley Ave Saint Louis, MO 3.0 1.0 990 $1,450 $1.46 24d 1 0.63mi
5516 Fairridge Ct Saint Louis, MO 2.0 1.0 1110 $995 $0.90 24d 1 0.71mi
8720 Akins Dr Saint Louis, MO 2.0 1.0 1012 $1,150 $1.14 24d 1 0.71mi
3 Pohlman Ln Saint Louis, MO 2.0 1.0 704 $1,000 $1.42 16d 1 0.75mi
5637 Jennings Station Rd Saint Louis, MO 3.0 1.0 1116 $895 $0.80 44d 1 0.86mi
7 Lamar Dr Saint Louis, MO 3.0 1.0 894 $1,200 $1.34 18d 1 0.88mi
7030 Emma Ave Saint Louis, MO 2.0 1.0 801 $1,350 $1.69 44d 1 0.90mi
8817 Shady Grove Ave Saint Louis, MO 2.0 1.0 1085 $1,075 $0.99 24d 1 0.97mi
7131 Garesche Ave Saint Louis, MO 2.0 1.0 918 $1,090 $1.19 4d 1 0.97mi
8527 Dianthus Ln Saint Louis, MO 3.0 1.0 976 $1,295 $1.33 44d 1 0.99mi
8502 Dianthus Ln Saint Louis, MO 2.0 1.0 1072 $1,175 $1.10 24d 1 1.01mi
7024 Idlewild Ave Saint Louis, MO 2.0 1.0 588 $995 $1.69 44d 1 1.02mi
5225 Fletcher St Saint Louis, MO 3.0 2.0 918 $1,295 $1.41 24d 1 1.04mi
5635 Hodiamont Ave Saint Louis, MO 2.0 1.0 580 $899 $1.55 20d 1 1.04mi
5830 Bermuda Dr Unit 34C St. Louis, MO 2.0 1.0 850 $895 $1.05 44d 1 1.05mi
5830 Bermuda Dr Unit 30B St. Louis, MO 2.0 1.0 900 $895 $0.99 24d 1 1.05mi
8893 Maya Ln Jennings, MO 1.0–2.0 1.0 600 $930 $1.55 24d 6 1.05mi

Listing history 15 events

  1. 2026-06-18
    days on market $69,900 Active 55 DOM
  2. 2026-06-17
    days on market $69,900 Active 54 DOM
  3. 2026-06-16
    days on market $69,900 Active 53 DOM
  4. 2026-06-15
    days on market $69,900 Active 52 DOM
  5. 2026-06-13
    pricedays on market $69,900 Active 50 DOM
  6. 2026-06-09
    days on market $79,900 Active 46 DOM
  7. 2026-06-08
    days on market $79,900 Active 45 DOM
  8. 2026-06-07
    days on market $79,900 Active 44 DOM
  9. 2026-06-03
    days on market $79,900 Active 40 DOM
  10. 2026-06-02
    days on market $79,900 Active 39 DOM
  11. 2026-06-01
    days on market $79,900 Active 38 DOM
  12. 2026-05-31
    days on market $79,900 Active 37 DOM
  13. 2026-04-24
    listed $79,900 Active 685-char remark
  14. 2018-01-05
    soldstatus $1,067,500
  15. 2010-04-22
    soldstatus $30,000

ⓘ 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
$761 · $63/mo
Projected year-2 tax
$761 · $63/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
$13,716
− Mortgage interest
−$3,915
− Property taxes
−$761
− Insurance
−$350
− Repairs & maintenance
−$1,097
− Management
−$1,097
− Depreciation
−$2,033
Taxable income
$4,462
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,071
After-tax cash flow
$4,255/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
Jennings
NCES district ID
2916290
Math proficiency
8% ▼ -16.00%
Reading proficiency
20% ▼ -4.00%
Median HH income
$30,595
Composite
11.04/100
National rank
#9739
State rank
#315 of 324 in MO

Livability — Country Club Hills

Score
60/100
State rank
#491
US rank
#19080

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Country Club Hills, MO
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

+133.0% since first listed
4 events — show timeline
  • 2026-06-11 Price Changed $69,900 MARIS as Distributed by MLS Grid
  • 2026-04-24 Listed $79,900 MARIS as Distributed by MLS Grid
  • 2018-01-05 Sold (Public Records) $1,067,500 Public Records
  • 2010-04-22 Sold (Public Records) $30,000 Public Records

Property tax history

+4.8%/yr

Latest (2022): $761 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…