CashFlowRE
Sign in Sign up
4394 Satiris Dr
F Composite 34.18
Why this score? — see what drove the F 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).

  • Appreciation +10.0/10.0
  • Cash flow +8.0/30.0
  • Rent growth +4.4/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.1/10.0
  • 1% rule +2.0/10.0
  • Schools +1.7/10.0
  • ARV discount +0.0/15.0

$235,000

4394 Satiris Dr · Black Jack, MO 63033
3 bd · 2.0 ba · 1,301 sqft · SingleFamily public records · 12 Days on market
Built 1965 0.26 ac lot Est $199k · 18% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 4394 Satiris Drive, a three-bedroom, two-full bath home in unincorporated Missouri offering 1301 square feet of potential. Featuring a full basement-partially finished and ready for your vision-this property provides ample rooms to expand or create additional living space. The home includes a garage for convenience and ceramic tile flooring. With a little TLC, This residence can truly shine. It's a blank canvas, perfect for bringing your own ideas and personal touches to life. Great opportunity for homeowners or investors looking to add value!

Key facts

  • 0.26 acre lot
  • 2 garage spots
  • Built 1965

Property features AI

Finance

  • Financial info: Seller may consider concessions; Home warranty included; Lease not considered

Exterior

  • Parking: Driveway; Attached 2-car garage
  • Utilities: Public water; Public sewer; Electric service by Ameren; Electricity and natural gas available; sewer and water connected
  • Home design: Single-family residence; One level
  • Construction: Brick and vinyl siding; Finished full basement with 8+ ft pour and storage space
  • Exterior features: Storm door(s); Backyard; Front yard

Interior

  • Kitchen: Stainless steel appliances; Dishwasher; Microwave; Free‑standing refrigerator
  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Bar; Breakfast bar; Ceiling fans
  • Laundry & utility: 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 $235k.

Deal economics

  • At list price, monthly cash flow is $-238 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $193k (17.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $165k (29.7% below list).
  • Recommended offer: $165k (29.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 70/100 on livability (#132 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime D+, amenities F.
  • Hazelwood (suburban): math 11% / reading 26% proficiency, ranked #306 of 324 in MO (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Jury Elem. (math 5% / reading 19%, grade F, #1,016 of 1,115 statewide, top 92%, 420 students, 99% FRL); Hazelwood Central High (math 12% / reading 33%, grade F, #455 of 521 statewide, top 88%, 1,628 students, 52% FRL) — zoned schools average 75% FRL vs 53% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+7.5%/yr); 218 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 45% 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

  • In year one you build about $25k of equity ($2k loan paydown + $24k appreciation (10.0% local appreciation)).
  • By year 2, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $129k; list at $235k implies a 82% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $165,191 (29.7% 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 1965 — 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. Crime grade is D 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?
  5. 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?
  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
0.70%
Cap rate
5.08%
Cash-on-cash
-4.33%
DSCR
0.81
GRM
11.9

CMA / ARV

ARV (on-the-fly)
$199,053
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4394 Satiris Dr 0.00mi 3/2.0 1,301 (0%) 0mo $235,000 $181 100
4428 Papal Dr 0.18mi 3/2.0 1,318 (+1%) 6mo $129,900 $99 85
4333 Caracalla Dr 0.21mi 3/2.5 1,271 (-2%) 3mo $225,000 $177 82
11565 Mehl Ave 0.15mi 2/1.5 (-1) 1,270 (-2%) 4mo $81,000 $64 79
11678 Galba Dr 0.43mi 3/2.0 1,292 (-1%) 2mo $129,900 $101 77
4451 Rhine Dr 0.15mi 3/2.0 1,421 (+9%) 0mo $165,000 $116 77
4443 Remus Dr 0.19mi 4/2.5 (+1) 1,354 (+4%) 3mo $224,900 $166 75
4384 Remus Dr 0.11mi 3/2.0 1,128 (-13%) 2mo $209,900 $186 71
11962 Nero Dr 0.33mi 3/2.0 1,440 (+11%) 1mo $220,000 $153 66
4377 Varano Dr 0.39mi 3/2.0 1,155 (-11%) 2mo $150,000 $130 62
4950 Patricia Ridge Dr 0.46mi 3/1.5 1,124 (-14%) 4mo $177,500 $158 51
12415 Danube Dr 0.75mi 3/2.0 1,124 (-14%) 6mo $150,000 $133 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 7.51% rent growth · sell at horizon

5-year hold
IRR
22.5%
Equity multiple
2.83×
Total profit
$120,664
Equity at exit
$211,707
10-year hold
IRR
21.2%
Equity multiple
6.87×
Total profit
$386,234
Equity at exit
$456,553

Cash invested: $65,800 (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 63033

Home prices YoY
2.5%
Rents YoY
7.5%
Active inventory
218
Price-to-rent
11.9×

Monthly cashflow live

Estimated rent
$1,652 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$212 /mo · $2,548/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$347
Net cashflow
$-238

Break-even live

Break-even rent $1,953
Max offer price $193,022
Occupancy floor

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
$58,750
Closing costs
$7,050
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11635 Hazeloak Dr Black Jack, MO 3.0 2.0 1124 $1,728 $1.54 17d 1 0.49mi
2745 Rottingdean Dr St. Louis, MO 1.0–2.0 1.0 825 $975 $1.18 43d 1 0.50mi
4872 Bristol Rock Rd Black Jack, MO 4.0 2.0 1448 $2,061 $1.42 1d 1 0.59mi
2544 Netherton Dr Saint Louis, MO 3.0 2.0 1288 $1,945 $1.51 1d 1 0.89mi
4583 Whisper Lake Dr Black Jack, MO 1.0–5.0 1.0–2.5 1225 $1,156 $0.94 1d 17 0.91mi
2257 Luxmore Dr Saint Louis, MO 3.0 3.0 1073 $1,495 $1.39 23d 1 1.09mi
1670 Arundel Dr Florissant, MO 3.0 2.0 1012 $1,450 $1.43 23d 1 1.21mi
1536 Springlet Ct #31 Florissant, MO 3.0 2.5 1161 $1,450 $1.25 7d 1 1.23mi
2259 Ainsworth Dr Saint Louis, MO 4.0 2.0 1561 $2,100 $1.35 1d 1 1.24mi
2259 Ainsworth Dr Saint Louis, MO 4.0 2.0 1500 $1,776 $1.18 43d 1 1.24mi
1502 Summer Run Dr #108 Florissant, MO 2.0 1.5 922 $1,200 $1.30 23d 1 1.28mi
10329 Chesley Dr Saint Louis, MO 3.0 1.0 1014 $1,350 $1.33 23d 1 1.36mi
62 Capitol Hill Dr Saint Louis, MO 3.0 2.0 1239 $1,250 $1.01 43d 1 1.38mi
3582 Pershall Rd Unit 3631 Ferguson, MO 2.0 2.0 1500 $1,295 $0.86 43d 1 1.39mi
1915 Green Valley Dr Saint Louis, MO 4.0 2.0 1740 $1,500 $0.86 3d 1 1.40mi
10304 Bon Oak Dr Saint Louis, MO 3.0 1.5 1500 $1,250 $0.83 43d 1 1.41mi
1547 Babcock Dr Saint Louis, MO 3.0 1.0 1014 $1,480 $1.46 43d 1 1.42mi
3585 Pershall Rd Ferguson, MO 2.0 2.0 1388 $1,400 $1.01 43d 1 1.44mi
3585 Pershall Rd Unit Moor Ferguson, MO 3.0 2.0 1577 $1,500 $0.95 43d 1 1.44mi
3585 Pershall Rd Unit Savana Ferguson, MO 2.0 1.5 1518 $1,375 $0.91 43d 1 1.44mi

Listing history 10 events

  1. 2026-04-29
    status Pending
  2. 2026-04-17
    listed $235,000 Active
  3. 2026-04-16
    historical $235,000
  4. 2025-12-18
    soldstatus Closed 564-char remark
    Show marketing remark (564 chars)

    Welcome to 4394 Satiris Drive, a three-bedroom, two-full bath home in unincorporated Missouri offering 1301 square feet of potential. Featuring a full basement-partially finished and ready for your vision-this property provides ample rooms to expand or create additional living space. The home includes a garage for convenience and ceramic tile flooring. With a little TLC, This residence can truly shine. It's a blank canvas, perfect for bringing your own ideas and personal touches to life. Great opportunity for homeowners or investors looking to add value!

  5. 2025-11-29
    status Pending 564-char remark
    Show marketing remark (564 chars)

    Welcome to 4394 Satiris Drive, a three-bedroom, two-full bath home in unincorporated Missouri offering 1301 square feet of potential. Featuring a full basement-partially finished and ready for your vision-this property provides ample rooms to expand or create additional living space. The home includes a garage for convenience and ceramic tile flooring. With a little TLC, This residence can truly shine. It's a blank canvas, perfect for bringing your own ideas and personal touches to life. Great opportunity for homeowners or investors looking to add value!

  6. 2025-11-28
    listed $169,900 Active 564-char remark
    Show marketing remark (564 chars)

    Welcome to 4394 Satiris Drive, a three-bedroom, two-full bath home in unincorporated Missouri offering 1301 square feet of potential. Featuring a full basement-partially finished and ready for your vision-this property provides ample rooms to expand or create additional living space. The home includes a garage for convenience and ceramic tile flooring. With a little TLC, This residence can truly shine. It's a blank canvas, perfect for bringing your own ideas and personal touches to life. Great opportunity for homeowners or investors looking to add value!

  7. 2025-11-26
    historical $169,900 564-char remark
    Show marketing remark (564 chars)

    Welcome to 4394 Satiris Drive, a three-bedroom, two-full bath home in unincorporated Missouri offering 1301 square feet of potential. Featuring a full basement-partially finished and ready for your vision-this property provides ample rooms to expand or create additional living space. The home includes a garage for convenience and ceramic tile flooring. With a little TLC, This residence can truly shine. It's a blank canvas, perfect for bringing your own ideas and personal touches to life. Great opportunity for homeowners or investors looking to add value!

  8. 2004-08-05
    soldstatus
  9. 2004-08-05
    soldstatus $129,300
  10. 1979-09-01
    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
$2,548 · $212/mo
Projected year-2 tax
$2,548 · $212/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 ≥106°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 3 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
$19,823
− Mortgage interest
−$13,164
− Property taxes
−$2,548
− Insurance
−$1,175
− Repairs & maintenance
−$1,586
− Management
−$1,586
− Depreciation
−$6,836
Taxable loss
−$7,072
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,697
After-tax cash flow
$-1,154/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
Hazelwood
NCES district ID
2913830
Math proficiency
11% ▼ -13.00%
Reading proficiency
26% ▼ -6.00%
Median HH income
$51,621
Composite
16.77/100
National rank
#9156
State rank
#306 of 324 in MO

Livability — Black Jack

Score
70/100
State rank
#132
US rank
#7706

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saint Louis County · 888,823 people
City population
42,258
Metro
St. Louis, MO-IL
Population (ZIP)
43,056
Household income
$66,776
Rent vs Own
33.4% rent · 66.6% own
Severe rent burden
1429.0

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 (71%)
Race & ethnicity
Black 71% White 23% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Romanian 1% Lithuanian 1% Italian 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
95% English-only · Spanish 1% French/Haitian/Cajun 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
▲ 13.78%
Current HPI
570.6
Rent YoY
▲ 7.51%
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

+81.7% since first listed
10 events — show timeline
  • 2026-04-29 Pending MARIS as Distributed by MLS Grid
  • 2026-04-17 Listed $235,000 MARIS as Distributed by MLS Grid
  • 2026-04-16 Coming Soon $235,000 MARIS as Distributed by MLS Grid
  • 2025-12-18 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2025-11-29 Pending MARIS as Distributed by MLS Grid
  • 2025-11-28 Listed $169,900 MARIS as Distributed by MLS Grid
  • 2025-11-26 Coming Soon $169,900 MARIS as Distributed by MLS Grid
  • 2004-08-05 Sold (Public Records) $129,300 Public Records
  • 2004-08-05 Sold (Public Records) Public Records
  • 1979-09-01 Sold (Public Records) Public Records

Property tax history

+3.5%/yr

Latest (2022): $2,548 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…