CashFlowRE
Sign in Sign up
10133 Maraldo Pl
B Composite 74.97
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.1/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +0.4/10.0
  • Appreciation +0.0/10.0

$64,900

10133 Maraldo Pl · Bellefontaine Neighbors, MO 63137
3 bd · 1.5 ba · 999 sqft · SingleFamily public records · 17 Days on market
Built 1962 7,875 sqft lot Est $125k · 48% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 10133 Maraldo Place. This home is located on a nice, quiet, dead end street and has been very well taken care of for a long time. This is a perfect, move in ready home for a fantastic price. Features include: hardwood floors throughout, newer double pane windows, new vanities, sinks, faucets and toilets in the bathrooms, new stainless steel dishwasher and stainless steel cooktop. All systems are in good, working condition. Backyard is perfect for entertaining. This home has a lot to offer, schedule your showing today!

Key facts

  • 7,875 sq ft lot
  • Garage
  • Built 1962

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 $65k.

Deal economics

  • At list price, monthly cash flow is $592 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $64k (1.5% below list) — sets the bar for market timing.
  • Cap rate 17.2% vs local median 9.5% in Bellefontaine Neighbors — 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 58/100 on livability (#592 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: employment D+, crime F, amenities 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.
  • Zoned schools: Gibson Elem. (math 0% / reading 7%, grade F, #1,097 of 1,115 statewide, top 98%, 429 students, 99% FRL); Riverview Gardens Sr. High (math 2% / reading 18%, grade F, #501 of 521 statewide, top 97%, 1,331 students, 100% FRL).
  • Market conditions: Rents rising fast (+6.6%/yr); 201 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 39% of the median local income ($43k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.6% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $52k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price.
  • 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 $63,926 (1.5% below list)

Questions for the listing agent

  1. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
2.17%
Cap rate
17.24%
Cash-on-cash
39.09%
DSCR
2.74
GRM
3.8

CMA / ARV

ARV (on-the-fly)
$124,875
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10130 Newbold Dr 0.22mi 3/1.0 984 (-2%) 2mo $144,900 $147 84
534 Alcove Ave 0.41mi 3/1.0 996 (-0%) 3mo $104,200 $105 76
1033 Bakewell Dr 0.33mi 2/1.0 (-1) 992 (-1%) 3mo $99,900 $101 74
10307 Seaton Dr 0.31mi 3/1.5 932 (-7%) 1mo $142,000 $152 73
10505 Druid Dr 0.63mi 3/1.0 1,008 (+1%) 1mo $115,000 $114 66
1236 Bliss Dr 0.57mi 3/1.0 944 (-6%) 0mo $118,000 $125 62
10066 Dorothy Ave 0.35mi 2/1.0 (-1) 916 (-8%) 1mo $99,900 $109 62
10201 Gourock Dr 0.54mi 3/1.0 932 (-7%) 3mo $110,000 $118 59
10128 Ashbrook Dr 0.62mi 3/1.0 912 (-9%) 0mo $130,000 $143 54
1140 Nectar Dr 0.68mi 3/1.0 912 (-9%) 1mo $135,000 $148 51
10522 Byfield Dr 0.74mi 2/1.0 (-1) 1,038 (+4%) 1mo $99,900 $96 51
10555 Gourock Dr 0.74mi 3/2.0 918 (-8%) 3mo $120,000 $131 48

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 · 6.59% rent growth · sell at horizon

5-year hold
IRR
39.6%
Equity multiple
2.79×
Total profit
$32,519
Equity at exit
$9,677
10-year hold
IRR
47.9%
Equity multiple
6.53×
Total profit
$100,409
Equity at exit
$5,611

Cash invested: $18,172 (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 63137

Rents YoY
6.6%
Active inventory
201
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$1,408 high interval (Pro) →
Mortgage (P&I)
$340
Tax from tax record
$153 /mo · $1,835/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$296
Net cashflow
$592

Break-even live

Break-even rent $659
Max offer price $64,900
Occupancy floor 53%

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
$16,225
Closing costs
$1,947
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
10203 Trio Ln Saint Louis, MO 3.0 1.0 912 $1,435 $1.57 16d 1 0.16mi
815 Bella Ln Saint Louis, MO 3.0 1.0 864 $1,275 $1.48 43d 1 0.30mi
1009 Bliss Dr Saint Louis, MO 3.0 1.0 912 $1,400 $1.54 43d 1 0.33mi
10066 Dorothy Ave Saint Louis, MO 2.0 1.0 916 $1,225 $1.34 21d 1 0.35mi
10200 Tappan Dr Saint Louis, MO 3.0 1.0 912 $1,450 $1.59 16d 1 0.35mi
10367 Coburg Lands Dr Saint Louis, MO 3.0 1.0 912 $1,270 $1.39 43d 1 0.38mi
1115 Bakewell Dr Saint Louis, MO 3.0 1.0 916 $1,300 $1.42 43d 1 0.42mi
10201 Gourock Dr Saint Louis, MO 3.0 1.0 886 $1,275 $1.44 43d 1 0.52mi
1205 Shepley Dr Saint Louis, MO 3.0 1.0 901 $1,350 $1.50 43d 1 0.55mi
1205 Shepley Dr Saint Louis, MO 3.0 1.0 901 $1,325 $1.47 23d 1 0.55mi
10421 Gardo Ct Saint Louis, MO 3.0 2.0 1000 $1,395 $1.40 14d 1 0.56mi
10401 Hobkirk Dr Saint Louis, MO 3.0 1.0 1050 $1,500 $1.43 17d 1 0.57mi
10508 Druid Dr Saint Louis, MO 3.0 1.0 1122 $1,475 $1.31 16d 1 0.59mi
9943 Lilac Dr Saint Louis, MO 2.0 1.0 1086 $1,000 $0.92 43d 1 0.60mi
1230 Roxton Dr Saint Louis, MO 3.0 1.0 912 $1,400 $1.54 21d 1 0.60mi
1253 Avant Dr Saint Louis, MO 2.0 1.0 795 $1,295 $1.63 17d 1 0.61mi
1253 Avant Dr Saint Louis, MO 2.0 1.0 795 $1,295 $1.63 14d 1 0.61mi
743 Shepley Dr Saint Louis, MO 3.0 1.0 932 $1,025 $1.10 7d 1 0.61mi
1255 Bosworth Dr Saint Louis, MO 3.0 1.0 1071 $1,575 $1.47 10d 1 0.61mi
9924 Gloucester Dr Saint Louis, MO 3.0 2.0 992 $1,565 $1.58 10d 1 0.63mi
1208 Rapid Dr Saint Louis, MO 3.0 1.0 992 $1,375 $1.39 4d 1 0.66mi
10213 Durness Dr Saint Louis, MO 2.0 1.0 932 $1,225 $1.31 43d 1 0.66mi
10327 Renfrew Dr Saint Louis, MO 3.0 1.0 844 $1,199 $1.42 43d 1 0.77mi
9811 Lilac Dr Unit I St. Louis, MO 2.0 1.0 705 $799 $1.13 43d 1 0.79mi
1130 Forest Home Dr Saint Louis, MO 3.0 1.0 1025 $1,275 $1.24 43d 1 0.81mi
10524 Durness Dr Saint Louis, MO 3.0 1.0 1000 $1,250 $1.25 43d 1 0.81mi
623 Ludlow Dr Saint Louis, MO 2.0 1.0 840 $1,199 $1.43 23d 1 0.81mi
10519 Renfrew Dr Saint Louis, MO 3.0 1.5 982 $1,399 $1.42 43d 1 0.83mi
10309 Galloway Dr Saint Louis, MO 3.0 1.0 892 $1,295 $1.45 12d 1 0.83mi
437 Lancashire Rd Saint Louis, MO 3.0 1.0 1082 $1,395 $1.29 43d 1 0.84mi
255 Chambers Rd St. Louis, MO 2.0 1.0 700 $850 $1.21 43d 1 0.84mi
457 Shepley Dr Saint Louis, MO 3.0 1.0 854 $1,350 $1.58 23d 1 0.86mi
1520 Attica Dr Saint Louis, MO 2.0 1.0 1062 $1,200 $1.13 23d 1 0.87mi
432 Midlothian Rd Saint Louis, MO 3.0 1.0 1120 $1,350 $1.21 10d 1 0.88mi
416 Crawford Rd Saint Louis, MO 3.0 1.0 844 $1,499 $1.78 23d 1 0.89mi
10063 Northgate Dr Saint Louis, MO 2.0 1.0 1054 $1,200 $1.14 43d 1 0.94mi
10518 Gretna Cir Saint Louis, MO 3.0 1.0 1082 $1,450 $1.34 23d 1 0.94mi
10019 Northgate Dr Saint Louis, MO 3.0 1.0 991 $1,150 $1.16 21d 1 0.96mi
409 Shepley Dr Saint Louis, MO 3.0 1.0 854 $1,095 $1.28 4d 1 0.97mi
460 Bluff Dr Saint Louis, MO 3.0 1.0 1002 $1,300 $1.30 43d 1 0.98mi

Listing history 8 events

  1. 2025-12-11
    status Pending
  2. 2025-11-24
    listed $64,900 Active
  3. 2025-02-21
    status Pending
  4. 2025-01-06
    listed $109,900 Active
  5. 2014-11-20
    soldstatus $52,000
  6. 2014-11-14
    soldstatus 534-char remark
    Show marketing remark (534 chars)

    Welcome to 10133 Maraldo Place. This home is located on a nice, quiet, dead end street and has been very well taken care of for a long time. This is a perfect, move in ready home for a fantastic price. Features include: hardwood floors throughout, newer double pane windows, new vanities, sinks, faucets and toilets in the bathrooms, new stainless steel dishwasher and stainless steel cooktop. All systems are in good, working condition. Backyard is perfect for entertaining. This home has a lot to offer, schedule your showing today!

  7. 2014-07-25
    listed $53,900 534-char remark
    Show marketing remark (534 chars)

    Welcome to 10133 Maraldo Place. This home is located on a nice, quiet, dead end street and has been very well taken care of for a long time. This is a perfect, move in ready home for a fantastic price. Features include: hardwood floors throughout, newer double pane windows, new vanities, sinks, faucets and toilets in the bathrooms, new stainless steel dishwasher and stainless steel cooktop. All systems are in good, working condition. Backyard is perfect for entertaining. This home has a lot to offer, schedule your showing today!

  8. 1962-10-08
    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
$1,835 · $153/mo
Projected year-2 tax
$1,835 · $153/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
$16,895
− Mortgage interest
−$3,635
− Property taxes
−$1,835
− Insurance
−$324
− Repairs & maintenance
−$1,352
− Management
−$1,352
− Depreciation
−$1,888
Taxable income
$6,509
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,562
After-tax cash flow
$5,541/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 — Bellefontaine Neighbors

Score
58/100
State rank
#592
US rank
#20944

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bellefontaine Neighbors, MO
County
Saint Louis County · 888,823 people
City population
19,684
Metro
St. Louis, MO-IL
Population (ZIP)
19,684
Household income
$43,422
Rent vs Own
52.2% rent · 47.8% own
Severe rent burden
1863.0

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 (82%)
Race & ethnicity
Black 82% White 13% Two or more races 3%
Common ancestry
Romanian 1% Lithuanian 1% Italian 1%
Foreign-born
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
▼ -96.70%
Current HPI
130.6765
Rent YoY
▲ 6.59%
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

+20.4% since first listed
8 events — show timeline
  • 2025-12-11 Pending MARIS as Distributed by MLS Grid
  • 2025-11-24 Listed $64,900 MARIS as Distributed by MLS Grid
  • 2025-02-21 Pending MARIS as Distributed by MLS Grid
  • 2025-01-06 Listed $109,900 MARIS as Distributed by MLS Grid
  • 2014-11-20 Sold (Public Records) $52,000 Public Records
  • 2014-11-14 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2014-07-25 Listed $53,900 MARIS as Distributed by MLS Grid
  • 1962-10-08 Sold (Public Records) Public Records

Property tax history

+5.6%/yr

Latest (2022): $1,835 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…