CashFlowRE
Sign in Sign up
2823 Meadowlark Ave
A- Composite 82.59
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 +6.9/10.0
  • Rent growth +3.7/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0

$74,900

2823 Meadowlark Ave · Jennings, MO 63136
2 bd · 1.0 ba · 999 sqft · SingleFamily public records · 9 Days on market
Built 1951 8,751 sqft lot Est $97k · 23% under

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

Listing remarks MLS

4 room, 2 bedroom, 1 bath bungalow. Property selling AS IS with NO contingencies. CASH ONLY. Buyer must complete all Due Diligence before submitting offer. The seller has never occupied property and will not pay for or make any inspection or repairs. 7 days on market before the seller will review any offers but reserves the right to accept an offer at any time. Allow 2 business days for the seller’s response. Buyer to verify schools and utilities.

Key facts

  • 8,751 sq ft lot
  • Built 1951
  • Listed 9 days

Property features AI

Finance

  • Financial info: Annual tax amount reported for 2025

Exterior

  • Utilities: Public water; Public sewer; Electric service by Ameren
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Slab foundation
  • Exterior features: Lot described as Other; Approximately 0.20-acre lot

Interior

  • Bedrooms: 2 bedrooms (both on the main level)
  • Bathrooms: 1 full bathroom (on the main level)
  • Interior features: Forced air heating; Central air conditioning; No basement

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 $75k.

Deal economics

  • At list price, monthly cash flow is $415 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).

Location & tenants

  • Location reads 67/100 on livability (#208 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, commute A-, housing A-; Watch: crime F, amenities F, employment 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: Woodland Elem. (math 5% / reading 15%, grade F, #1,027 of 1,115 statewide, top 93%, 256 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 lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 34% 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 ($518 loan paydown + $3k appreciation (3.8% local appreciation)).
  • At projected returns (3.8% appreciation + 5.0% rent growth), your $21k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 12y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $17k; list at $75k implies a 341% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $74,900

Questions for the listing agent

  1. Built in 1951 — 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 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?
  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
1.54%
Cap rate
12.93%
Cash-on-cash
23.72%
DSCR
2.06
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$96,903
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9224 Ellison Dr 0.46mi 2/1.0 972 (-3%) 4mo $119,999 $123 71
24 Lamar Dr 0.59mi 2/1.0 1,022 (+2%) 4mo $99,900 $98 65
9014 Ellison Dr 0.30mi 3/1.0 (+1) 912 (-9%) 3mo $99,900 $110 64
9219 Ellison Dr 0.46mi 3/1.0 (+1) 936 (-6%) 4mo $40,000 $43 60
2554 Main St 0.52mi 3/1.0 (+1) 920 (-8%) 2mo $15,000 $16 56
2425 Shirley Ave 0.64mi 2/1.0 896 (-10%) 2mo $34,900 $39 52
2509 Shirley Ave 0.58mi 2/1.0 884 (-12%) 4mo $59,900 $68 51
7441 Calvin Ave 0.69mi 3/1.0 (+1) 1,068 (+7%) 3mo $99,500 $93 49
7452 Chandler Ave 0.65mi 3/1.0 (+1) 1,119 (+12%) 5mo $109,000 $97 41
8870 Saint Cyr Dr 0.75mi 3/1.0 (+1) 1,131 (+13%) 2mo $39,900 $35 37
8 Jendale Ct 0.75mi 2/2.0 1,127 (+13%) 4mo $125,000 $111 36
9533 Winkler Dr 0.74mi 3/2.0 (+1) 1,104 (+10%) 4mo $144,900 $131 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
32.8%
Equity multiple
2.95×
Total profit
$40,932
Equity at exit
$37,060
10-year hold
IRR
33.3%
Equity multiple
6.18×
Total profit
$108,612
Equity at exit
$59,895

Cash invested: $20,972 (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
5.4×

Monthly cashflow live

Estimated rent
$1,151 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$71 /mo · $851/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$415

Break-even live

Break-even rent $626
Max offer price $74,900
Occupancy floor 59%

Sensitivity live

Price -10% $457 -5% $436 +0% $415 +5% $393 +10% $372
Rent -10% $324 -5% $369 +0% $415 +5% $460 +10% $505
Rate -1.0pp $452 -0.5pp $434 base $415 +0.5pp $395 +1.0pp $375

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
$18,725
Closing costs
$2,247
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
8908 Scottdale Ave Jennings, MO 2.0 1.0 790 $1,000 $1.27 44d 1 0.14mi
2617 Hord Ave Saint Louis, MO 2.0 1.0 800 $775 $0.97 4d 1 0.33mi
2623 Avie Dr Saint Louis, MO 3.0 2.0 921 $1,350 $1.47 44d 1 0.42mi
9547 Glen Owen Dr Saint Louis, MO 2.0 1.0 923 $985 $1.07 24d 1 0.56mi
3 Pohlman Ln Saint Louis, MO 2.0 1.0 704 $1,000 $1.42 17d 1 0.57mi
2527 Switzer Ave Saint Louis, MO 3.0 1.0 888 $1,135 $1.28 17d 1 0.58mi
7516 Chandler Ave Saint Louis, MO 1.0 1.0 728 $1,000 $1.37 44d 1 0.61mi
1550 Northwinds Estates Dr St. Louis, MO 1.0–2.0 1.0–1.5 877 $1,050 $1.20 44d 1 0.63mi
7 Lamar Dr Saint Louis, MO 3.0 1.0 894 $1,200 $1.34 18d 1 0.66mi
2427 Switzer Ave Saint Louis, MO 3.0 1.0 1008 $1,300 $1.29 44d 1 0.67mi
7441 Calvin Ave Saint Louis, MO 3.0 1.0 1068 $1,350 $1.26 13d 1 0.69mi
2415 Shirley Ave Saint Louis, MO 3.0 1.0 990 $1,450 $1.46 24d 1 0.69mi
8893 Maya Ln Jennings, MO 1.0–2.0 1.0 600 $930 $1.55 24d 6 0.69mi
8720 Akins Dr Saint Louis, MO 2.0 1.0 1012 $1,150 $1.14 24d 1 0.71mi
7426 Calvin Ave Saint Louis, MO 2.0 1.0 1100 $1,125 $1.02 18d 1 0.73mi
9717 Dennis Dr Saint Louis, MO 3.0 1.0 1056 $1,323 $1.25 44d 1 0.76mi
5636 Statler Ave Saint Louis, MO 1.0 1.0 777 $1,200 $1.54 24d 1 0.79mi
8347 Eton Pl Saint Louis, MO 2.0 1.0 750 $1,075 $1.43 44d 1 0.82mi
5613 Statler Ave Saint Louis, MO 2.0 1.0 864 $1,300 $1.50 5d 1 0.83mi
8344 Eton Pl Saint Louis, MO 2.0 1.0 750 $895 $1.19 4d 1 0.84mi
9725 Medford Dr Saint Louis, MO 3.0 1.0 912 $1,485 $1.63 44d 1 0.85mi
5600 Gatesworth Ave Saint Louis, MO 2.0 1.0 672 $1,095 $1.63 5d 1 0.85mi
7205 Calvin Ave Saint Louis, MO 3.0 1.0 832 $750 $0.90 44d 1 0.88mi
9750 Lorna Ln Saint Louis, MO 3.0 1.0 1032 $1,100 $1.07 44d 1 0.90mi
9709 Balboa Dr Saint Louis, MO 3.0 1.0 1000 $1,600 $1.60 44d 1 0.91mi
5640 Sapphire Ave Saint Louis, MO 2.0 1.0 900 $1,100 $1.22 44d 1 0.92mi
7420 Pleaseway Dr Saint Louis, MO 2.0 1.0 952 $1,250 $1.31 22d 1 0.93mi
7414 Pleaseway Dr Saint Louis, MO 2.0 1.0 768 $1,100 $1.43 44d 1 0.93mi
8817 Shady Grove Ave Saint Louis, MO 2.0 1.0 1085 $1,075 $0.99 24d 1 0.93mi
7142 Lamont Dr Saint Louis, MO 2.0 1.0 750 $1,100 $1.47 18d 1 1.02mi
1733 Kappel Ave Saint Louis, MO 3.0 1.0 912 $1,250 $1.37 24d 1 1.02mi
5615 Beldon Dr Saint Louis, MO 2.0 1.0 850 $950 $1.12 44d 1 1.05mi
9823 Winkler Dr Saint Louis, MO 2.0 1.0 788 $900 $1.14 44d 1 1.06mi
7315 Albright Ave Saint Louis, MO 3.0 1.0 888 $1,150 $1.30 44d 1 1.06mi
9827 Winkler Dr Saint Louis, MO 3.0 1.0 864 $1,450 $1.68 8d 1 1.07mi
9839 Medford Dr Saint Louis, MO 3.0 1.0 912 $1,095 $1.20 44d 1 1.07mi
2008 Kappel Dr Saint Louis, MO 3.0 1.0 858 $1,175 $1.37 24d 1 1.08mi
7304 Albright Ave Saint Louis, MO 2.0 1.0 800 $1,100 $1.38 44d 1 1.09mi
7431 Esterbrook Dr Saint Louis, MO 2.0 1.0 792 $1,350 $1.70 44d 1 1.10mi
9840 Medford Dr Saint Louis, MO 3.0 1.0 912 $1,095 $1.20 44d 1 1.10mi

Listing history 7 events

  1. 2026-06-18
    days on market $74,900 Active 9 DOM
  2. 2026-06-17
    days on market $74,900 Active 8 DOM
  3. 2026-06-16
    days on market $74,900 Active 7 DOM
  4. 2026-06-15
    days on market $74,900 Active 6 DOM
  5. 2026-06-13
    days on market $74,900 Active 4 DOM
  6. 2026-06-10
    remarks 699-char remark
  7. 2026-06-10
    listed $74,900 Active 1 DOM

ⓘ 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
$851 · $71/mo
Projected year-2 tax
$851 · $71/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 4/10 Moderate 6 d/yr ≥107°F today · 19 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
$13,814
− Mortgage interest
−$4,196
− Property taxes
−$851
− Insurance
−$374
− Repairs & maintenance
−$1,105
− Management
−$1,105
− Depreciation
−$2,179
Taxable income
$4,004
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$961
After-tax cash flow
$4,013/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 — Jennings

Score
67/100
State rank
#208
US rank
#10499

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jennings, 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

+292.1% since first listed
13 events — show timeline
  • 2026-06-10 Listed $74,900 MARIS as Distributed by MLS Grid
  • 2026-06-09 Coming Soon $74,900 MARIS as Distributed by MLS Grid
  • 2026-02-02 Rental Removed $1,195 APPFOLIO
  • 2025-12-03 Listed for Rent $1,195 APPFOLIO
  • 2023-10-31 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2023-10-09 Pending MARIS as Distributed by MLS Grid
  • 2023-10-02 Listed $52,900 MARIS as Distributed by MLS Grid
  • 2020-02-11 Sold (Public Records) $16,970 Public Records
  • 2014-09-15 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2014-07-14 Listed $16,900 MARIS as Distributed by MLS Grid
  • 2000-08-25 Sold (Public Records) $19,100 Public Records
  • 1999-03-26 Sold (Public Records) Public Records
  • 1980-10-01 Sold (Public Records) Public Records

Property tax history

-0.8%/yr

Latest (2022): $851 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…