CashFlowRE
Sign in Sign up
808 Dumont Pl Unit E
D Composite 42.84
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).

  • Cash flow +10.2/30.0
  • 1% rule +9.2/10.0
  • ARV discount +7.5/15.0
  • Condition / age +3.8/5.0
  • Schools +3.5/10.0
  • Livability +3.4/5.0
  • DSCR +2.9/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$65,000

808 Dumont Pl Unit E · Lemay, MO 63125
1 bd · 1.0 ba · 665 sqft · Condo · 22 Days on market
Built 1968 Good condition $315/mo HOA · 34% of rent ↓ 6% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Beautifully updated condo for sale in the beautifully maintained Parc Lorraine community, featuring a private covered composite balcony, abundant storage, and a spacious open-concept layout designed for modern living. This move-in ready home offers oversized closets, updated electrical, a brand new roof, and a bright living and dining area perfect for relaxing or entertaining. Enjoy seamless indoor-outdoor living with balcony access from both the bedroom and kitchen, filling the spaces with natural light and fresh air. The updated kitchen features a convenient breakfast bar, ample cabinet storage, and generous counter space ideal for everyday living and hosting guests. Additional highlights

Key facts

  • $315 HOA
  • Parking
  • Community pool

Property features AI

Finance

  • Other: In-ground outdoor pool available in the community
  • HOA & community: HOA: Parc Lorraine; Monthly HOA fee; Community clubhouse; Community pool; HOA covers clubhouse, grounds maintenance, parking/road maintenance, pool, sewer, snow removal, trash, and water

Exterior

  • Parking: Assigned parking (1 space)
  • Utilities: Public water; Public sewer; Electric service (other)
  • Home design: Residential condominium; One level
  • Construction: Brick construction
  • Exterior features: Composite covered porch/patio; Panel doors; Level lot

Interior

  • Kitchen: Electric oven and range; Dishwasher; Garbage disposal; Refrigerator
  • Bedrooms: One bedroom on the main level
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Baseboard heating (electric); Wall/window air conditioner(s)
  • Interior features: Dishwasher; Disposal; Electric oven; Electric range; Refrigerator; Carpet flooring; Ceramic tile flooring; Wall/window air conditioning unit(s)

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 condo listed at $65k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-37 ($-448/yr) — negative.
  • To cash-flow at today's rent, offer at most $60k (8.3% below list).
  • Meets the 1% rule at list price ($920 rent vs $65k).
  • Recommended offer: $60k (8.3% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 67/100 on livability (#213 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, health & safety C-, crime F.
  • Mehlville R-IX (suburban): math 31% / reading 48% proficiency, ranked #126 of 324 in MO (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Forder Elem. (math 22% / reading 27%, grade F, #879 of 1,115 statewide, top 81%, 363 students, 52% FRL); Mehlville High School (math 26% / reading 54%, grade F, #243 of 521 statewide, top 47%, 1,440 students, 43% FRL) — zoned schools average 47% FRL vs 22% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 146 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent is only 18% of the median local income ($62k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

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.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $5k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 34% of rent.
  • 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 $59,603 (8.3% 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 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.42%
Cap rate
5.60%
Cash-on-cash
-2.46%
DSCR
0.89
GRM
5.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-19.9%
Equity multiple
0.30×
Total profit
$-12,701
Equity at exit
$9,692
10-year hold
IRR
-12.1%
Equity multiple
0.27×
Total profit
$-13,276
Equity at exit
$5,620

Cash invested: $18,200 (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 63125

Active inventory
146
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$920 high interval (Pro) →
Mortgage (P&I)
$341
Tax est. 1.5%
$81 /mo · $975/yr
Insurance
$27
HOA
$315
Vacancy / Maint / Mgmt
$193
Net cashflow
$-37

Break-even live

Break-even rent $967
Max offer price $59,603
Occupancy floor 99%

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
$16,250
Closing costs
$1,950
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
274 Kingston Dr St. Louis, MO 2.0 1.0 522 $999 $1.91 1d 4 0.80mi
9982 S Broadway Unit 4R St. Louis, MO 1.0 500 $675 $1.35 43d 1 0.82mi
9982 S Broadway Unit 5R St. Louis, MO 1.0 500 $650 $1.30 23d 1 0.82mi
9982 S Broadway Unit 3L St. Louis, MO 1.0 500 $650 $1.30 16d 1 0.82mi
9982 S Broadway Unit 2R St. Louis, MO 1.0 500 $685 $1.37 43d 1 0.82mi
315 Sigsbee Ave Saint Louis, MO 2.0 1.0 700 $850 $1.21 21d 1 0.93mi
1908 Via Veneto Dr St. Louis, MO 1.0–2.0 1.0 800 $929 $1.16 2d 3 1.15mi
2819 Lemay Ferry Rd Unit B St. Louis, MO 1.0 1.0 650 $950 $1.46 17d 1 1.32mi
2819 Lemay Ferry Rd Apt E St. Louis, MO 1.0 1.0 700 $925 $1.32 17d 1 1.32mi

HOA detail condo

Monthly dues
$315 · $3,780/yr
Likely covers
electric
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 18 events

  1. 2026-06-19
    price $65,000 Active 22 DOM
  2. 2026-06-18
    days on market $69,900 Active 22 DOM
  3. 2026-06-17
    days on market $69,900 Active 21 DOM
  4. 2026-06-16
    days on market $69,900 Active 20 DOM
  5. 2026-06-15
    days on market $69,900 Active 19 DOM
  6. 2026-06-13
    days on market $69,900 Active 17 DOM
  7. 2026-06-09
    days on market $69,900 Active 13 DOM
  8. 2026-06-08
    days on market $69,900 Active 12 DOM
  9. 2026-06-07
    days on market $69,900 Active 11 DOM
  10. 2026-06-03
    days on market $69,900 Active 7 DOM
  11. 2026-06-02
    days on market $69,900 Active 6 DOM
  12. 2026-06-01
    days on market $69,900 Active 5 DOM
  13. 2026-05-31
    days on market $69,900 Active 4 DOM
  14. 2026-05-28
    listed $69,900 Active
  15. 2026-05-28
    historical $69,900
  16. 2025-07-18
    price $69,900
  17. 2025-06-03
    listed $74,500 Active
  18. 2025-05-30
    historical

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$11,042
− Mortgage interest
−$3,641
− Property taxes
−$975
− Insurance
−$325
− Repairs & maintenance
−$883
− Management
−$883
− HOA
−$3,780
− Depreciation
−$1,891
Taxable loss
−$1,337
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$321
After-tax cash flow
$-127/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.

Condition & rehab AI · 12 photos

Good 75/100 Cosmetic rehab

This move-in ready condo in Parc Lorraine community offers a good condition with minor cosmetic updates needed, particularly in the kitchen and exterior. The property's location and amenities make it a solid investment opportunity.

Repairs flagged

  • Minor kitchen cabinets — can be replaced with modern ones
  • Minor kitchen backsplash — can be updated with a more modern design

Value-add opportunities

  • Both kitchen renovation — modernizing the kitchen can increase both resale and rental value
  • Both exterior paint — fresh paint can enhance curb appeal and property value
  • Both landscaping — improved landscaping can increase both resale and rental value

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · can be replaced with modern ones Minor $500–3,000
kitchen backsplash · can be updated with a more modern design Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Both kitchen renovation — modernizing the kitchen can increase both resale and rental value
  • Both exterior paint — fresh paint can enhance curb appeal and property value
  • Both landscaping — improved landscaping can increase both resale and rental value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Mehlville R-IX
NCES district ID
2920670
Math proficiency
31% ▼ -14.00%
Reading proficiency
48% ▼ -5.00%
Median HH income
$62,254
Composite
35.19/100
National rank
#4995
State rank
#126 of 324 in MO

Livability — Lemay

Score
67/100
State rank
#213
US rank
#10652

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lemay, MO
County
Saint Louis County · 888,823 people
City population
33,294
Metro
St. Louis, MO-IL
Population (ZIP)
33,294
Household income
$61,624
Rent vs Own
27.8% rent · 72.2% own
Severe rent burden
631.0

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 White (86%)
Race & ethnicity
White 86% Two or more races 5% Black 4% Hispanic / Latino 4% Asian 2%
Common ancestry
American 9% Romanian 3% Lithuanian 3%
Foreign-born
14% · Canada, Vietnam
Languages at home
83% English-only · Russian/Polish/Slavic 11% Spanish 3% Vietnamese 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
▼ -173.27%
Current HPI
234.3792
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

-6.2% since first listed
5 events — show timeline
  • 2026-05-28 Listed $69,900 MARIS as Distributed by MLS Grid
  • 2026-05-28 Coming Soon $69,900 MARIS as Distributed by MLS Grid
  • 2025-07-18 Price Changed $69,900 MARIS as Distributed by MLS Grid
  • 2025-06-03 Listed $74,500 MARIS as Distributed by MLS Grid
  • 2025-05-30 Coming Soon MARIS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…