CashFlowRE
Sign in Sign up
47 Southwinds Dr
C Composite 57.09
Why this score? — see what drove the C 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 +18.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.8/10.0
  • Schools +5.1/10.0
  • 1% rule +4.5/10.0
  • Rent growth +3.2/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$230,000

47 Southwinds Dr · St. Peters, MO 63376
3 bd · 1.0 ba · 1,146 sqft · SingleFamily public records · 8 Days on market
Built 1974 7,710 sqft lot Est $291k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Step into this beautiful 3-bedroom, 1-bath home full of natural light and charm. The living room features large windows that let in plenty of sunlight, making the space feel open and airy. The eat-in kitchen has easy-maintenance Pergo flooring, kitchen cabinets that have been refreshed and a fresh coat of paint that creates a bright and inviting space to cook and entertain. Just off the kitchen, you'll find a delightful screened in porch —the perfect spot for reading, hosting game night, or simply enjoying views of the outdoors. Enjoy the Spacious Full Bath that has an updated and easy-to-clean BathFitter tub/shower as well as Vanity and Toilet. The large fenced-in backyard offers amp

Key facts

  • 7,710 sq ft lot
  • 3 parking spots
  • Built 1974

Property features AI

Finance

  • Other: Property type: Residential, Single Family Residence
  • Financial info: Lease not considered; No home warranty indicated

Exterior

  • Parking: 3 total parking spaces; Attached carport (1 space); Driveway; Oversized parking area; Aggregate surface
  • Utilities: Public water; Public sewer; Single-phase electric; Cable connected; Electricity connected; Natural gas connected; Phone connected; Water connected; Sewer connected
  • Home design: Single-family residence; Private ownership; One story
  • Construction: Brick veneer and vinyl siding exterior; Composition roof; Concrete perimeter foundation; Built above grade (living area reported by assessor)
  • Exterior features: Front porch; Rear porch; Patio (screened); Screened porch; Landscaped yard; Some trees; Rectangular lot

Interior

  • Kitchen: Eat-in kitchen with island
  • Bedrooms: 3 bedrooms on the main level (all bedrooms located on main level)
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; Ceiling fans for additional cooling
  • Interior features: Ceiling fans; Eat-in kitchen; Kitchen island; Wi-Fi; Patio; Storage
  • Laundry & utility: Laundry on main level

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/1.0-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $218 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $219k (4.8% below list).
  • Recommended offer: $219k (4.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% 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 C — affects rentability + tenant quality, not the cash-flow math above.
  • Ft. Zumwalt R-II (suburban): math 54% / reading 60% proficiency, ranked #14 of 324 in MO (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 18% free/reduced lunch — higher-income household profile.
  • Zoned schools: St. Peters Elem. (384 students, 32% FRL); Ft. Zumwalt South High (math 57% / reading 70%, grade B-, #24 of 521 statewide, top 4%, 1,334 students, 15% FRL).
  • Market conditions: Rents rising (+2.7%/yr); 290 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $7k 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 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $66k; list at $230k implies a 246% gain — meaningful room to come down on a strong offer.

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 $219,038 (4.8% below list)

Questions for the listing agent

  1. Built in 1974 — 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. 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.
  4. 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.
  5. 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
0.95%
Cap rate
7.43%
Cash-on-cash
4.06%
DSCR
1.18
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$291,084
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
47 Southwinds Dr 0.00mi 3/1.0 1,146 (0%) 1mo $230,000 $201 99
13 Northwinds Dr 0.15mi 3/2.0 1,142 (-0%) 2mo $289,900 $254 86
23 Northwinds Dr 0.11mi 3/1.5 1,164 (+2%) 6mo $250,000 $215 86
34 Southwinds Dr 0.08mi 3/1.0 1,020 (-11%) 3mo $250,000 $245 76
124 Del Oro Dr 0.32mi 3/2.0 1,154 (+1%) 12mo $300,000 $260 70
47 W Douglas Dr 0.42mi 3/2.0 1,144 (-0%) 11mo $300,000 $262 67
159 Blue Water Dr 0.39mi 3/2.0 1,230 (+7%) 9mo $350,000 $285 58
8 Soutee Dr 0.62mi 3/1.5 1,104 (-4%) 7mo $276,000 $250 57
21 Sun Beam Ct 0.73mi 3/2.0 1,200 (+5%) 3mo $325,000 $271 52
251 Timberbrook Dr Unit B 0.52mi 2/1.0 (-1) 1,040 (-9%) 5mo $189,900 $183 51
112 Hollow Creek Dr 0.66mi 3/2.5 1,090 (-5%) 12mo $299,000 $274 45
6 Tori Ann Dr 0.74mi 3/2.0 1,295 (+13%) 2mo $299,900 $232 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 · 2.69% rent growth · sell at horizon

5-year hold
IRR
-10.3%
Equity multiple
0.63×
Total profit
$-24,079
Equity at exit
$34,294
10-year hold
IRR
-1.4%
Equity multiple
0.91×
Total profit
$-5,921
Equity at exit
$19,886

Cash invested: $64,400 (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 63376

Rents YoY
2.7%
Active inventory
290
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,190 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$210 /mo · $2,525/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$460
Net cashflow
$218

Break-even live

Break-even rent $1,914
Max offer price $230,000
Occupancy floor 85%

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
$57,500
Closing costs
$6,900
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10 Kingsmont Ct Saint Peters, MO 3.0 2.0 1488 $2,446 $1.64 22d 1 0.81mi
43 Kingspointe Dr Saint Peters, MO 3.0 2.0 1072 $2,125 $1.98 23d 1 1.05mi
8 Oak Dr Saint Peters, MO 3.0 1.5 1134 $2,231 $1.97 3d 1 1.28mi
131 Oak Dr Saint Peters, MO 3.0 2.0 1500 $1,950 $1.30 23d 1 1.30mi

Listing history 7 events

  1. 2026-05-02
    status Pending
  2. 2026-04-24
    listed $230,000 Active
  3. 2026-04-16
    historical $230,000
  4. 1998-05-11
    soldstatus $66,500
  5. 1990-01-01
    soldstatus $56,000
  6. 1988-07-01
    soldstatus $57,000
  7. 1984-08-01
    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
$2,525 · $210/mo
Projected year-2 tax
$2,525 · $210/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 ≥108°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 1 unhealthy d/yr today · 1 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
$26,285
− Mortgage interest
−$12,884
− Property taxes
−$2,525
− Insurance
−$1,150
− Repairs & maintenance
−$2,103
− Management
−$2,103
− Depreciation
−$6,691
Taxable loss
−$1,170
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$281
After-tax cash flow
$2,897/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
Ft. Zumwalt R-II
NCES district ID
2908370
Math proficiency
54% ▼ -7.00%
Reading proficiency
60% ▼ -4.00%
Median HH income
$75,817
Composite
51.04/100
National rank
#1772
State rank
#14 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)
74,962
Household income
$96,393
Rent vs Own
18.7% rent · 81.3% own
Severe rent burden
964.0

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 (86%)
Race & ethnicity
White 86% Two or more races 6% Black 5% Hispanic / Latino 2% Asian 2%
Common ancestry
Lithuanian 3% Romanian 3% Italian 2%
Foreign-born
3% · China, Canada
Languages at home
96% English-only · Spanish 1% Chinese 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
▼ -315.50%
Current HPI
230.3362
Rent YoY
▲ 2.69%
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

+303.5% since first listed
7 events — show timeline
  • 2026-05-02 Pending MARIS as Distributed by MLS Grid
  • 2026-04-24 Listed $230,000 MARIS as Distributed by MLS Grid
  • 2026-04-16 Coming Soon $230,000 MARIS as Distributed by MLS Grid
  • 1998-05-11 Sold (Public Records) $66,500 Public Records
  • 1990-01-01 Sold (Public Records) $56,000 Public Records
  • 1988-07-01 Sold (Public Records) $57,000 Public Records
  • 1984-08-01 Sold (Public Records) Public Records

Property tax history

+5.2%/yr

Latest (2025): $2,525 · +10.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…