CashFlowRE
Sign in Sign up
8447 Concord Pl
B- Composite 65.64
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
  • DSCR +10.0/10.0
  • 1% rule +9.5/10.0
  • ARV discount +7.5/15.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$69,900

8447 Concord Pl · St. Louis, MO 63147
2 bd · 1.0 ba · 768 sqft · SingleFamily public records · 67 Days on market
Built 1955 4,917 sqft lot $91/sqft · 73% above area ↓ 23% since listing

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

Listing remarks MLS

Calling all investors!!! Check out this rent-ready/move-in ready charmer in Baden. This home boasts two spacious bedrooms and a full bathroom, perfect for comfortable living. The property has been fully renovated and features a host of modern amenities. The kitchen is equipped with top-of-the-line stainless steel appliances, ready to inspire your culinary adventures. The home also features new windows that allow for an abundance of natural light, enhancing the overall ambiance. The luxury vinyl flooring adds a touch of elegance and is easy to maintain. For your convenience, the property includes garage parking, ensuring your vehicle is always safe and secure. The attic and basement offer lots of additional storage space. Seller financing is available. Please text the listing agent for term details.

Key facts

  • Fully renovated
  • Natural light
  • Modern amenities

Tags

FULLY RENOVATEDMODERN AMENITIESSTAINLESS STEEL APPLIANCESNEW WINDOWSNATURAL LIGHTLUXURY VINYL FLOORING

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 $378 ($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: $66k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.8% vs local median 5.0% in St. Louis — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • St. Louis City (urban): math 10% / reading 18% proficiency, ranked #312 of 324 in MO (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Nahed Chapman New American Aca (math 2% / reading 2%, grade F, #1,099 of 1,115 statewide, top 100%, 335 students, 99% FRL); Gateway Middle (math 0% / reading 8%, grade F, #389 of 391 statewide, top 100%, 506 students, 99% FRL); Vashon High (math 2% / reading 2%, grade F, #520 of 521 statewide, top 100%, 568 students, 100% FRL) — zoned schools average 99% FRL vs 80% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 57 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • St. Louis County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 67 days — a 6% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 3y ago; this cycle's ask has dropped $10k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1955 — 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 $65,706 (6.0% below list)

Questions for the listing agent

  1. It's been on market 67 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 1955 — 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. 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
1.45%
Cap rate
12.77%
Cash-on-cash
23.15%
DSCR
2.03
GRM
5.8

CMA / ARV

ARV (median comp)
$40,305
List price
$69,900
Delta
73.43%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
853 Nassau Dr 0.47mi 2/1.0 768 (0%) 5mo $39,000 $51 74
949 Canaan Ave 0.34mi 1/1.0 (-1) 800 (+4%) 4mo $47,625 $60 69
934 Nassau Dr 0.49mi 2/1.0 768 (0%) 15mo $69,900 $91 65
825 Canaan Ave 0.28mi 2/1.0 816 (+6%) 16mo $15,000 $18 63
963 Canaan Ave 0.37mi 2/2.0 816 (+6%) 7mo $29,750 $36 62
1256 Gimblin St 0.39mi 3/1.0 (+1) 800 (+4%) 12mo $67,000 $84 60
925 Riverview Blvd 0.58mi 2/1.0 830 (+8%) 0mo $93,000 $112 59
8572 Oriole Ave 0.54mi 3/1.0 (+1) 768 (0%) 15mo $34,999 $46 58
820 Elias Ave 0.31mi 3/2.0 (+1) 832 (+8%) 8mo $47,500 $57 56
1266 Lynfield Pl 0.43mi 2/1.0 840 (+9%) 18mo $52,000 $62 49
1239 Peggy Ct 0.40mi 3/2.0 (+1) 876 (+14%) 10mo $102,900 $117 40
8536 Partridge Ave 0.64mi 2/1.0 868 (+13%) 11mo $119,900 $138 39

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

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.1%
Equity multiple
1.65×
Total profit
$12,696
Equity at exit
$10,422
10-year hold
IRR
24.7%
Equity multiple
3.14×
Total profit
$41,927
Equity at exit
$6,044

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 63147

Home prices YoY
-31.4%
Active inventory
57
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,012 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$26 /mo · $318/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$213
Net cashflow
$378

Break-even live

Break-even rent $534
Max offer price $69,900
Occupancy floor 58%

Sensitivity live

Price -10% $417 -5% $397 +0% $378 +5% $358 +10% $338
Rent -10% $298 -5% $338 +0% $378 +5% $418 +10% $457
Rate -1.0pp $413 -0.5pp $395 base $378 +0.5pp $359 +1.0pp $341

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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8612 Halls Ferry Rd Saint Louis, MO 1.0–2.0 1.0 625 $775 $1.24 6d 2 0.22mi
8530 Lowell St Saint Louis, MO 2.0 1.0 918 $1,100 $1.20 45d 1 0.28mi
1131 Canaan Ave Saint Louis, MO 1.0 1.0 624 $900 $1.44 17d 1 0.49mi
8828 Riverview Blvd Apt 2S St. Louis, MO 1.0 1.0 816 $850 $1.04 45d 1 0.55mi
819 Gustav Ave Unit 832 B St. Louis, MO 1.0 1.0 550 $740 $1.35 45d 1 0.58mi
819 Gustav Ave Apt A St. Louis, MO 1.0 1.0 550 $740 $1.35 25d 1 0.58mi
819 Gustav Ave Apt C St. Louis, MO 1.0 1.0 550 $800 $1.45 45d 1 0.58mi
605 Fremont Ave Saint Louis, MO 2.0 1.0 750 $995 $1.33 45d 1 0.59mi
8548 Drury Ln Saint Louis, MO 3.0 2.0 1107 $1,420 $1.28 45d 1 0.80mi
960 Raford Ct St. Louis, MO 2.0 1.0 750 $950 $1.27 25d 1 0.91mi
849 River Trail Ct #102 St. Louis, MO 1.0 1.0 700 $825 $1.18 25d 1 0.94mi
849 River Trail Ct Apt 201 St. Louis, MO 1.0 1.0 700 $825 $1.18 45d 1 0.94mi
2056 Coleridge Dr Saint Louis, MO 3.0 1.0 949 $1,195 $1.26 0d 1 1.05mi
2056 Coleridge Dr Saint Louis, MO 3.0 1.0 949 $1,195 $1.26 25d 1 1.05mi
1225 Newark Dr Saint Louis, MO 3.0 2.0 944 $1,400 $1.48 5d 1 1.18mi
5955 Floy Ave Saint Louis, MO 2.0 1.0 1032 $1,050 $1.02 4d 1 1.19mi
9418 Pattonwood Dr Saint Louis, MO 2.0 2.0 982 $1,500 $1.53 25d 1 1.19mi
5932 Floy Ave Saint Louis, MO 3.0 1.0 1080 $1,373 $1.27 21d 1 1.19mi
1942 Damato Ct Saint Louis, MO 2.0 1.0 905 $1,100 $1.22 0d 1 1.26mi
1942 Damato Ct Saint Louis, MO 2.0 1.0 905 $1,100 $1.22 45d 1 1.26mi
5756 Floy Ave Saint Louis, MO 2.0 1.0 1080 $995 $0.92 45d 1 1.32mi
5741 Floy Ave Saint Louis, MO 2.0 1.0 1000 $1,100 $1.10 25d 1 1.36mi
5721 Floy Ave Saint Louis, MO 2.0 1.0 1032 $1,120 $1.09 25d 1 1.39mi
5931 Emma Ave Saint Louis, MO 2.0 1.0 880 $1,200 $1.36 45d 1 1.39mi
5574 Era Ave Saint Louis, MO 3.0 1.0 850 $1,400 $1.65 13d 1 1.40mi
8527 Dianthus Ln Saint Louis, MO 3.0 1.0 976 $1,295 $1.33 45d 1 1.41mi
8502 Dianthus Ln Saint Louis, MO 2.0 1.0 1072 $1,175 $1.10 25d 1 1.41mi
5654 Acme Ave Saint Louis, MO 2.0 1.0 968 $325 $0.34 23d 1 1.46mi
5546 Floy Ave Saint Louis, MO 2.0 2.0 850 $1,273 $1.50 21d 1 1.47mi
5662 Wilborn Dr Saint Louis, MO 1.0 1.0 768 $850 $1.11 25d 1 1.49mi
8817 Shady Grove Ave Saint Louis, MO 2.0 1.0 1085 $1,075 $0.99 25d 1 1.50mi

Listing history 40 events

  1. 2026-06-21
    days on market $69,900 Active 67 DOM
  2. 2026-06-18
    days on market $69,900 Active 64 DOM
  3. 2026-06-17
    days on market $69,900 Active 63 DOM
  4. 2026-06-16
    days on market $69,900 Active 62 DOM
  5. 2026-06-15
    days on market $69,900 Active 61 DOM
  6. 2026-06-13
    pricedays on market $69,900 Active 59 DOM
  7. 2026-06-09
    days on market $74,900 Active 55 DOM
  8. 2026-06-08
    days on market $74,900 Active 54 DOM
  9. 2026-06-07
    days on market $74,900 Active 53 DOM
  10. 2026-06-05
    days on market $74,900 Active 50 DOM
  11. 2026-06-03
    days on market $74,900 Active 49 DOM
  12. 2026-06-02
    days on market $74,900 Active 48 DOM
  13. 2026-06-01
    days on market $74,900 Active 47 DOM
  14. 2026-05-31
    days on market $74,900 Active 46 DOM
  15. 2026-04-20
    price $74,900 809-char remark
    Show marketing remark (809 chars)

    Calling all investors!!! Check out this rent-ready/move-in ready charmer in Baden. This home boasts two spacious bedrooms and a full bathroom, perfect for comfortable living. The property has been fully renovated and features a host of modern amenities. The kitchen is equipped with top-of-the-line stainless steel appliances, ready to inspire your culinary adventures. The home also features new windows that allow for an abundance of natural light, enhancing the overall ambiance. The luxury vinyl flooring adds a touch of elegance and is easy to maintain. For your convenience, the property includes garage parking, ensuring your vehicle is always safe and secure. The attic and basement offer lots of additional storage space. Seller financing is available. Please text the listing agent for term details.

  16. 2026-04-17
    historical $1,150
  17. 2026-04-15
    listed $80,000 Active 809-char remark
    Show marketing remark (809 chars)

    Calling all investors!!! Check out this rent-ready/move-in ready charmer in Baden. This home boasts two spacious bedrooms and a full bathroom, perfect for comfortable living. The property has been fully renovated and features a host of modern amenities. The kitchen is equipped with top-of-the-line stainless steel appliances, ready to inspire your culinary adventures. The home also features new windows that allow for an abundance of natural light, enhancing the overall ambiance. The luxury vinyl flooring adds a touch of elegance and is easy to maintain. For your convenience, the property includes garage parking, ensuring your vehicle is always safe and secure. The attic and basement offer lots of additional storage space. Seller financing is available. Please text the listing agent for term details.

  18. 2026-01-23
    listed $1,150
  19. 2025-11-18
    price $80,000
  20. 2025-09-12
    listed $85,000 Active
  21. 2024-06-18
    soldstatus Closed
  22. 2024-05-30
    status Pending
  23. 2024-05-05
    price $59,900
  24. 2024-05-01
    status Active
  25. 2024-04-12
    status Pending
  26. 2024-04-03
    price $62,000
  27. 2024-03-25
    status Active
  28. 2024-03-19
    status Pending
  29. 2024-03-14
    status Active
  30. 2024-03-06
    status Pending
  31. 2024-02-24
    price $63,900
  32. 2024-02-14
    status Active
  33. 2024-02-06
    status Pending
  34. 2024-01-18
    price $65,000
  35. 2023-12-15
    price $68,900
  36. 2023-11-16
    price $73,000
  37. 2023-10-16
    price $77,900
  38. 2023-09-08
    price $87,000
  39. 2023-08-10
    price $94,000
  40. 2023-07-11
    listed $97,000 Active

ⓘ 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
$318 · $26/mo
Projected year-2 tax
$678 · $57/mo
Expected delta
+$360/yr (+$30/mo · 113.4%)

ⓘ 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 5 unhealthy d/yr today · 6 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
$12,147
− Mortgage interest
−$3,915
− Property taxes
−$318
− Insurance
−$350
− Repairs & maintenance
−$972
− Management
−$972
− Depreciation
−$2,033
Taxable income
$3,587
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$861
After-tax cash flow
$3,669/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
St. Louis City
NCES district ID
2929280
Math proficiency
10% ▼ -6.00%
Reading proficiency
18% ▼ -3.00%
Median HH income
$35,685
Composite
11.54/100
National rank
#9699
State rank
#312 of 324 in MO

Livability — St. Louis

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Louis, MO
County
Saint Louis City · 254,015 people
City population
283,259
Metro
St. Louis, MO-IL
Population (ZIP)
8,173
Household income
$41,182
Rent vs Own
42.0% rent · 58.0% own
Severe rent burden
418.0

Population outlook (St. Louis County) Hauer SSP2

Today (2025)
315,737 people
By 2030
313,865 · -0.6%
By 2040
305,439 · -3.3%
By 2050
296,529 · -6.1%
By 2075
271,028 · -14.2%
By 2100
255,359 · -19.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (92%)
Race & ethnicity
Black 92% White 5% Two or more races 2%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · St. Louis

2024 margin
Solid D (+64.7) · D 81.4% · R 16.7% · Other 2.0%
2008→2024 swing
-3.5pp toward R · 2008: 68.2pp · 2024: 64.7pp
All cycles
2024: D+64.7 2020: D+66.2 2016: D+63.7 2012: D+66.6 2008: D+68.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -38.51%
Current HPI
84.224
Rent YoY
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

-22.8% since first listed
26 events — show timeline
  • 2026-04-20 Price Changed $74,900 MARIS as Distributed by MLS Grid
  • 2026-04-17 Rental Removed $1,150 SHOWMOJO
  • 2026-04-15 Listed $80,000 MARIS as Distributed by MLS Grid
  • 2026-01-23 Listed for Rent $1,150 SHOWMOJO
  • 2025-11-18 Price Changed $80,000 MARIS as Distributed by MLS Grid
  • 2025-09-12 Listed $85,000 MARIS as Distributed by MLS Grid
  • 2024-06-18 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2024-05-30 Pending MARIS as Distributed by MLS Grid
  • 2024-05-05 Price Changed $59,900 MARIS as Distributed by MLS Grid
  • 2024-05-01 Relisted MARIS as Distributed by MLS Grid
  • 2024-04-12 Pending MARIS as Distributed by MLS Grid
  • 2024-04-03 Price Changed $62,000 MARIS as Distributed by MLS Grid
  • 2024-03-25 Relisted MARIS as Distributed by MLS Grid
  • 2024-03-19 Pending MARIS as Distributed by MLS Grid
  • 2024-03-14 Relisted MARIS as Distributed by MLS Grid
  • 2024-03-06 Pending MARIS as Distributed by MLS Grid
  • 2024-02-24 Price Changed $63,900 MARIS as Distributed by MLS Grid
  • 2024-02-14 Relisted MARIS as Distributed by MLS Grid
  • 2024-02-06 Pending MARIS as Distributed by MLS Grid
  • 2024-01-18 Price Changed $65,000 MARIS as Distributed by MLS Grid
  • 2023-12-15 Price Changed $68,900 MARIS as Distributed by MLS Grid
  • 2023-11-16 Price Changed $73,000 MARIS as Distributed by MLS Grid
  • 2023-10-16 Price Changed $77,900 MARIS as Distributed by MLS Grid
  • 2023-09-08 Price Changed $87,000 MARIS as Distributed by MLS Grid
  • 2023-08-10 Price Changed $94,000 MARIS as Distributed by MLS Grid
  • 2023-07-11 Listed $97,000 MARIS as Distributed by MLS Grid

Property tax history

-4.8%/yr

Latest (2023): $318 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…