CashFlowRE
Sign in Sign up
1001 Drexel Dr
D+ Composite 46.49
Why this score? — see what drove the D+ 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).

  • ARV discount +13.5/15.0
  • Cash flow +12.6/30.0
  • Schools +5.2/10.0
  • DSCR +3.7/10.0
  • Rent growth +3.3/5.0
  • 1% rule +3.1/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$279,900

1001 Drexel Dr · St. Peters, MO 63303
3 bd · 2.0 ba · 1,554 sqft · SingleFamily public records · 3 Days on market
Built 1975 0.31 ac lot Est $323k · 13% under

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

Listing remarks MLS

Let's chat about 1001 Drexel Dr. First off, this home offers 3 beds, 2 full baths, updated kitchen, flooring, paint, newer roof (2yrs old) & it's located on nicely sized lot. Upon entering, you'll notice the openness this home provides. The kitchen features new countertops, new appliances, sink, flooring & there's no shortage on cabinets. The lower level family room, featuring a wood-burning fireplace, is versatile & can be used so many different ways. The outside covered deck & lower level patio space is the perfect spot for hosting parties, BBQs or just sit back & relax. The backyard will blow your mind - so many games to be played, gardens to grow or whatever you can think of can be done with this space. This house sits at the end of the street so no thru traffic! conveniently close to highways & all the things you need. Don't sit on this one - make it yours before its too late!

Key facts

  • 0.31 acre lot
  • 2 garage spots
  • Built 1975

Property features AI

Finance

  • Other: Owner-occupied tax status noted
  • Financial info: Lease not considered; No second mortgage indicated

Exterior

  • Parking: Two total parking spaces; Two-car garage with garage door opener (garage faces front); Additional driveway and off-street parking on concrete
  • Security: Smoke detector(s); Carbon monoxide detector(s)
  • Utilities: Public water; Public sewer; Electric service by Ameren; Cable available
  • Home design: Single family residence; One and one-half levels; Private ownership; House structure
  • Construction: Vinyl siding; Basement: poured concrete, 8 ft+; partially finished
  • Exterior features: Back yard; Front yard; Level lot; Chain link, wire and wood fencing with gate; Sliding door(s)

Interior

  • Kitchen: Stainless steel appliances; Gas range and gas oven; Microwave; Dishwasher; Disposal; Refrigerator
  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: Two full bathrooms, both on the main level
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; Ceiling fan(s); Attic fan
  • Interior features: Open floorplan; Eat-in kitchen; Kitchen island; Pantry; Skylight(s); Blinds; Screens; Tilt-in windows
  • Laundry & utility: Washer and dryer included; Laundry located in the basement; Gas water heater

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 $280k.

Deal economics

  • At list price, monthly cash flow is $-38 ($-453/yr) — negative.
  • To cash-flow at today's rent, offer at most $273k (2.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $227k (18.9% below list).
  • Recommended offer: $227k (18.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 4.2% in St. Peters — 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 D — affects rentability + tenant quality, not the cash-flow math above.
  • Francis Howell R-III (suburban): math 53% / reading 63% proficiency, ranked #11 of 324 in MO (top 3%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 15% free/reduced lunch — higher-income household profile.
  • Zoned schools: Castlio Elem. (math 59% / reading 65%, grade B, #98 of 1,115 statewide, top 10%, 818 students, 12% FRL); Francis Howell North High (math 40% / reading 55%, grade D, #154 of 521 statewide, top 29%, 1,679 students, 19% FRL) — zoned schools at 15% FRL track the district average.
  • Market conditions: Rents rising (+3.3%/yr); 200 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,021 units permitted in St. Charles County in 2024 (568 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • St. Charles County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 11y ago; this cycle's ask is 30% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $223k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $227,067 (18.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1975 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.81%
Cap rate
6.13%
Cash-on-cash
-0.58%
DSCR
0.97
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$323,232
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3534 Carriage Run Dr 0.21mi 3/2.0 1,510 (-3%) 10mo $299,900 $199 77
1124 Saratoga Dr 0.41mi 3/2.0 1,468 (-6%) 8mo $315,000 $215 65
1145 Yorktown Dr 0.46mi 3/2.0 1,631 (+5%) 7mo $300,000 $184 64
1249 Yorktown Dr 0.57mi 3/2.0 1,558 (+0%) 11mo $350,000 $225 64
3418 Wexford Dr 0.26mi 3/2.0 1,320 (-15%) 4mo $275,000 $208 60
3850 Jeff Dr 0.56mi 3/2.0 1,622 (+4%) 10mo $259,999 $160 58
3967 Summerview Dr 0.58mi 3/2.0 1,456 (-6%) 6mo $340,000 $234 58
717 Crosswood Dr 0.73mi 3/2.0 1,508 (-3%) 5mo $259,900 $172 57
127 Birkdale Ct 0.68mi 3/2.0 1,568 (+1%) 12mo $335,000 $214 57
1126 Yorktown Dr 0.40mi 3/2.5 1,748 (+12%) 3mo $299,900 $172 56
3902 Lexington Dr 0.65mi 4/2.5 (+1) 1,577 (+2%) 11mo $200,000 $127 51
3492 Huntington Ln 0.57mi 4/2.0 (+1) 1,734 (+12%) 10mo $362,500 $209 41

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 · 3.27% rent growth · sell at horizon

5-year hold
IRR
-17.0%
Equity multiple
0.40×
Total profit
$-47,169
Equity at exit
$41,734
10-year hold
IRR
-8.4%
Equity multiple
0.47×
Total profit
$-41,733
Equity at exit
$24,201

Cash invested: $78,372 (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 63303

Rents YoY
3.3%
Active inventory
200
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,271 high interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$247 /mo · $2,965/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$477
Net cashflow
$-38

Break-even live

Break-even rent $2,318
Max offer price $273,236
Occupancy floor 97%

Sensitivity live

Price -10% $121 -5% $41 +0% $-38 +5% $-117 +10% $-196
Rent -10% $-217 -5% $-127 +0% $-38 +5% $52 +10% $142
Rate -1.0pp $103 -0.5pp $33 base $-38 +0.5pp $-110 +1.0pp $-184

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
$69,975
Closing costs
$8,397
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3515 Ridgewood Dr Saint Charles, MO 3.0 2.5 1677 $2,535 $1.51 5d 1 0.41mi
3891 Cambridge Crossing Dr Saint Charles, MO 3.0 2.0 1509 $2,396 $1.59 5d 1 0.76mi
733 Pecan Hill Dr Saint Charles, MO 3.0 2.0 1882 $2,750 $1.46 44d 1 0.86mi
2970 Aintree Dr Saint Charles, MO 3.0 2.0 1318 $2,380 $1.81 44d 1 1.24mi
3039 Plum Creek Dr Saint Peters, MO 3.0 2.0 1300 $2,180 $1.68 22d 1 1.40mi
145 Sesame Loop Unit 1 St Charles, MO 3.0 2.5 1869 $2,450 $1.31 8d 1 1.41mi
3212 Stonehenge Dr Saint Charles, MO 3.0 2.0 1189 $2,000 $1.68 44d 1 1.49mi

Listing history 7 events

  1. 2026-06-16
    status $279,900 Pending 3 DOM
  2. 2026-06-15
    days on market $279,900 Active 3 DOM
  3. 2026-06-13
    statusdays on market $279,900 Active 1 DOM
  4. 2026-06-09
    days on market $279,900 Coming Soon 3 DOM
  5. 2026-06-08
    days on market $279,900 Coming Soon 2 DOM
  6. 2026-06-07
    remarks 699-char remark
  7. 2026-06-07
    listed $279,900 Coming Soon 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
$2,965 · $247/mo
Projected year-2 tax
$2,965 · $247/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 · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$27,248
− Mortgage interest
−$15,679
− Property taxes
−$2,965
− Insurance
−$1,400
− Repairs & maintenance
−$2,180
− Management
−$2,180
− Depreciation
−$8,143
Taxable loss
−$5,298
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,271
After-tax cash flow
$819/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
Francis Howell R-III
NCES district ID
2928950
Math proficiency
53% ▼ -12.00%
Reading proficiency
63% ▼ -5.00%
Median HH income
$79,768
Composite
52.23/100
National rank
#1602
State rank
#11 of 324 in MO

Livability — St. Peters

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

Census & demographics

County
Saint Charles County · 399,703 people
City population
74,876
Metro
St. Louis, MO-IL
Population (ZIP)
46,089
Household income
$99,138
Rent vs Own
25.9% rent · 74.1% own
Severe rent burden
1026.0

Population outlook (St. Charles County) Hauer SSP2

Today (2025)
437,857 people
By 2030
461,707 · +5.4%
By 2040
503,222 · +14.9%
By 2050
534,684 · +22.1%
By 2075
597,047 · +36.4%
By 2100
609,682 · +39.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Black 6% Asian 6% Two or more races 6% Hispanic / Latino 5%
Common ancestry
Lithuanian 3% Romanian 3% Slovak 2%
Foreign-born
7% · Canada, China, South Korea
Languages at home
91% English-only · Spanish 3% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · St. Charles

2024 margin
R (+17.0) · D 40.8% · R 57.8% · Other 1.4%
2008→2024 swing
-7.2pp toward R · 2008: -9.7pp · 2024: -17.0pp
All cycles
2024: R+17.0 2020: R+17.5 2016: R+26.4 2012: R+21.0 2008: R+9.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -260.84%
Current HPI
224.7406
Rent YoY
▲ 3.27%
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

+314.7% since first listed
19 events — show timeline
  • 2026-06-06 Coming Soon $279,900 MARIS as Distributed by MLS Grid
  • 2022-07-13 Sold (Public Records) $223,000 Public Records
  • 2022-07-12 Pending MARIS as Distributed by MLS Grid
  • 2022-07-11 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2022-06-11 Contingent MARIS as Distributed by MLS Grid
  • 2022-06-09 Listed $215,000 MARIS as Distributed by MLS Grid
  • 2018-06-18 Sold (Public Records) $175,000 Public Records
  • 2018-06-14 Pending MARIS as Distributed by MLS Grid
  • 2018-06-13 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2018-05-07 Contingent MARIS as Distributed by MLS Grid
  • 2018-05-02 Listed $184,500 MARIS as Distributed by MLS Grid
  • 2015-11-13 Sold (Public Records) $161,000 Public Records
  • 2015-11-05 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2015-09-29 Delisted MARIS as Distributed by MLS Grid
  • 2015-09-24 Listed $159,000 MARIS as Distributed by MLS Grid
  • 1993-08-01 Sold (Public Records) $75,000 Public Records
  • 1989-10-01 Sold (Public Records) $67,500 Public Records
  • 1984-08-01 Sold (Public Records) Public Records
  • 1984-06-01 Sold (Public Records) Public Records

Property tax history

+4.2%/yr

Latest (2025): $2,965 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…