CashFlowRE
Sign in Sign up
10525 Hobday Ave
C+ Composite 63.81
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 +24.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.8/10.0
  • 1% rule +6.4/10.0
  • Rent growth +3.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$104,900

10525 Hobday Ave · St. Ann, MO 63074
1 bd · 1.0 ba · 768 sqft · SingleFamily public records · 14 Days on market
Built 1925 0.46 ac lot Est $151k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 10525 Hobday in St. Ann! This lovely 1-bedroom, 1-bathroom home offers a cozy and functional layout perfect for a first-time buyer, downsizer, or investor. Inside, you’ll find a comfortable living space with a kitchen, dining area, and an unfinished basement with laundry hookup—ideal for extra storage or future finishing. Step outside to enjoy the spacious lot, complete with a mature shade tree in the front yard, creating a welcoming curb appeal and a great space for outdoor relaxation. Conveniently located near shopping, dining, parks, and highways, this home blends comfort and accessibility. Don’t miss your chance to make this affordable gem your own! Home bei

Key facts

  • Mature shade tree
  • Unfinished basement
  • Spacious lot

Tags

UNFINISHED BASEMENTMATURE SHADE TREESPACIOUS LOTOUTDOOR RELAXATIONCONVENIENTLY LOCATED

Property features AI

Exterior

  • Parking: Driveway and off-street parking
  • Utilities: Public water; Public sewer; Electric service (other)
  • Home design: Single-family residence; One level; House
  • Construction: Vinyl siding
  • Exterior features: Asphalt road frontage on a city street; Lot approximately 0.4568 acres; Frontage about 100 feet; Lot features: other

Interior

  • Kitchen: Kitchen on the main level
  • Bedrooms: 1 bedroom on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Electric forced-air heating; Central air conditioning (electric)
  • Interior features: Basement with walk-out access; Basement is full and unfinished; Smoke detector(s) installed
  • Laundry & utility: Laundry located in the 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 1-bed/1.0-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $211 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Cap rate 8.7% vs local median 6.5% in St. Ann — 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.
  • Ritenour (suburban): math 13% / reading 27% proficiency, ranked #304 of 324 in MO (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Buder Elem. (math 17% / reading 22%, grade F, #941 of 1,115 statewide, top 86%, 406 students, 99% FRL); Ritenour Sr. High (math 9% / reading 36%, grade F, #455 of 521 statewide, top 88%, 1,873 students, 100% FRL) — zoned schools average 100% FRL vs 66% district-wide (34 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.1%/yr); 61 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $725 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 3y 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.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $104,900

Questions for the listing agent

  1. Built in 1925 — 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
1.14%
Cap rate
8.71%
Cash-on-cash
8.62%
DSCR
1.38
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$150,528
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3134 O Hare Dr 0.15mi 2/1.0 (+1) 784 (+2%) 6mo $154,900 $198 79
10262 Breckenridge Rd 0.34mi 2/1.0 (+1) 792 (+3%) 2mo $99,900 $126 72
10512 Saint Francis Ln 0.38mi 2/1.0 (+1) 792 (+3%) 1mo $149,900 $189 71
10651 Thorpe Ave 0.60mi 2/1.0 (+1) 768 (0%) 1mo $124,900 $163 66
10300 Breckenridge Rd 0.29mi 2/1.0 (+1) 816 (+6%) 7mo $155,000 $190 65
3113 Pearl Harbor Dr 0.31mi 2/1.5 (+1) 807 (+5%) 7mo $169,900 $211 64
3438 Ashby Rd 0.50mi 2/1.0 (+1) 816 (+6%) 1mo $159,900 $196 60
10764 Saint Dismas Ct 0.51mi 2/1.5 (+1) 792 (+3%) 6mo $115,000 $145 59
3446 Saint Clovis Ln 0.54mi 2/1.0 (+1) 816 (+6%) 8mo $160,000 $196 53
10563 Decker Ave 0.48mi 2/2.0 (+1) 700 (-9%) 3mo $155,000 $221 52
3529 Saint Joachim Ln 0.72mi 2/1.0 (+1) 682 (-11%) 6mo $109,900 $161 38
10107 Saint Katherine Ln 0.64mi 2/1.0 (+1) 864 (+12%) 8mo $169,900 $197 38

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 · 4.14% rent growth · sell at horizon

5-year hold
IRR
-1.9%
Equity multiple
0.93×
Total profit
$-2,135
Equity at exit
$15,641
10-year hold
IRR
9.0%
Equity multiple
1.73×
Total profit
$21,406
Equity at exit
$9,070

Cash invested: $29,372 (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 63074

Rents YoY
4.1%
Active inventory
61
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,200 high interval (Pro) →
Mortgage (P&I)
$550
Tax from tax record
$143 /mo · $1,720/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$211

Break-even live

Break-even rent $933
Max offer price $104,900
Occupancy floor 77%

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
$26,225
Closing costs
$3,147
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10205 Saint Daniel Ln Saint Ann, MO 2.0 1.0 792 $1,450 $1.83 43d 1 0.45mi
10214 Saint Anthony Ln Saint Ann, MO 2.0 1.0 734 $1,200 $1.63 43d 1 0.59mi
3529 Saint Joachim Ln Saint Ann, MO 2.0 1.0 900 $1,450 $1.61 23d 1 0.74mi
3529 Saint Joachim Ln Unit NA St Ann, MO 2.0 1.0 900 $1,450 $1.61 20d 1 0.74mi
11120 Graben Dr St Ann, MO 1.0–2.0 1.0–1.5 850 $1,050 $1.24 1d 14 0.96mi
9618 De Porres Ln Saint Louis, MO 2.0 1.0 875 $1,200 $1.37 43d 1 1.04mi
3219 Royalton Ave Saint Louis, MO 2.0 1.0 792 $1,095 $1.38 21d 1 1.06mi
3209 Royalton Ave Saint Louis, MO 2.0 1.0 805 $1,150 $1.43 43d 1 1.07mi
10069 Livingston Ave St Ann, MO 2.0 1.0 875 $1,100 $1.26 23d 1 1.25mi
9535 Baltimore Ave Saint Louis, MO 2.0 1.0 800 $1,145 $1.43 23d 1 1.32mi
9675 Muriel Ave Unit 9733 Overland, MO 2.0 1.5 830 $1,200 $1.45 2d 1 1.32mi
9675 Muriel Ave Unit 9627 Overland, MO 2.0 1.5 830 $1,200 $1.45 43d 1 1.32mi
2732 Annapolis Ave Saint Louis, MO 2.0 1.0 768 $1,250 $1.63 43d 1 1.38mi
3961 Jane Ave Unit 3963 St Ann, MO 2.0 1.0 750 $1,195 $1.59 14d 1 1.39mi
3208 Dix Ave Saint Louis, MO 2.0 1.0 656 $1,235 $1.88 10d 1 1.42mi
10788 Tropic Dr Saint Ann, MO 2.0 1.0 828 $1,260 $1.52 43d 1 1.43mi
10742 Tropic Dr Unit VACANT St Ann, MO 2.0 1.0 800 $1,200 $1.50 43d 1 1.43mi
3648 Edmundson Rd Unit 1 St. Louis, MO 2.0 1.0 900 $995 $1.11 43d 1 1.50mi

Listing history 9 events

  1. 2026-06-18
    days on market $104,900 Active 14 DOM
  2. 2026-06-17
    days on market $104,900 Active 13 DOM
  3. 2026-06-16
    days on market $104,900 Active 12 DOM
  4. 2026-06-15
    days on market $104,900 Active 11 DOM
  5. 2026-06-13
    days on market $104,900 Active 9 DOM
  6. 2026-06-09
    days on market $104,900 Active 5 DOM
  7. 2026-06-08
    days on market $104,900 Active 4 DOM
  8. 2026-06-07
    remarks 681-char remark
  9. 2026-06-07
    listed $104,900 Active 3 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
$1,720 · $143/mo
Projected year-2 tax
$1,720 · $143/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 7 d/yr ≥106°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 · 3 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
$14,404
− Mortgage interest
−$5,876
− Property taxes
−$1,720
− Insurance
−$524
− Repairs & maintenance
−$1,152
− Management
−$1,152
− Depreciation
−$3,052
Taxable income
$927
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$222
After-tax cash flow
$2,311/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
Ritenour
NCES district ID
2926640
Math proficiency
13% ▼ -14.00%
Reading proficiency
27% ▼ -7.00%
Median HH income
$41,410
Composite
17.04/100
National rank
#9125
State rank
#304 of 324 in MO

Livability — St. Ann

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

Census & demographics

Census place
St. Ann, MO
County
Saint Louis County · 888,823 people
City population
16,237
Metro
St. Louis, MO-IL
Population (ZIP)
15,793
Household income
$51,610
Rent vs Own
46.6% rent · 53.4% own
Severe rent burden
782.0

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
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 50% Black 27% Hispanic / Latino 19% Two or more races 5% Asian 2%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Lithuanian 2% Italian 1% Romanian 1%
Foreign-born
13% · Canada, China
Languages at home
80% English-only · Spanish 17% Chinese 1% German/W. Germanic 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
▼ -242.89%
Current HPI
210.6588
Rent YoY
▲ 4.14%
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

+101.7% since first listed
17 events — show timeline
  • 2026-06-04 Listed $104,900 MARIS as Distributed by MLS Grid
  • 2025-12-30 Price Changed $104,900 MARIS as Distributed by MLS Grid
  • 2025-10-21 Price Changed $110,000 MARIS as Distributed by MLS Grid
  • 2025-09-12 Price Changed $120,000 MARIS as Distributed by MLS Grid
  • 2025-08-19 Listed $130,000 MARIS as Distributed by MLS Grid
  • 2024-11-23 Delisted MARIS as Distributed by MLS Grid
  • 2024-09-23 Listed $125,000 MARIS as Distributed by MLS Grid
  • 2024-04-16 Delisted MARIS as Distributed by MLS Grid
  • 2024-04-10 Price Changed $115,000 MARIS as Distributed by MLS Grid
  • 2024-03-11 Price Changed $125,000 MARIS as Distributed by MLS Grid
  • 2024-03-01 Listed $135,000 MARIS as Distributed by MLS Grid
  • 2024-02-29 Price Changed $135,000 MARIS as Distributed by MLS Grid
  • 2024-02-29 Coming Soon MARIS as Distributed by MLS Grid
  • 2023-10-23 Pending MARIS as Distributed by MLS Grid
  • 2023-10-20 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2023-09-29 Contingent MARIS as Distributed by MLS Grid
  • 2023-09-13 Listed $52,000 MARIS as Distributed by MLS Grid

Property tax history

+1.7%/yr

Latest (2022): $1,720 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…