CashFlowRE
Sign in Sign up
7307 Albright Ave
B- Composite 65.63
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.0/10.0
  • Appreciation +6.9/10.0
  • Rent growth +3.7/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • ARV discount +0.0/15.0

$86,400

7307 Albright Ave · Jennings, MO 63136
2 bd · 1.0 ba · 1,140 sqft · SingleFamily public records · 140 Days on market
Built 1925 5,318 sqft lot $76/sqft · 32% above area Est $65k · 32% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This property is part of a 25-home single-family investment portfolio across North County, Saint Louis. Sellers are open to individual sales or grouped packages. SELLERS WLL NOT ACCEPT SITE UNSEEN OFFERS. Buyers must complete a walkthrough prior to submitting an offer. Properties are sold as is. Seller will make no repairs. Utilities will not be turned on. Homes are priced to reflect current condition and allow room for renovation and refinance. Buyers must secure financing appropriate for properties in current condition. DSCR and traditional financing may not qualify due to required repairs. Homes are priced accordingly and are well suited for investors pursuing VALUE-ADD STRATEGIES such as buy, rehab, rent, refinance. Earnest money deposit will be non refundable once contract is executed, except as outlined in the contract.

Key facts

  • 5,318 sq ft lot
  • Garage
  • Built 1925

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 2-bed/1.0-bath single-family listed at $86k.

Deal economics

  • At list price, monthly cash flow is $330 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $86k).
  • Recommended offer: $76k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#208 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, commute A-, housing A-; Watch: schools D-, crime F, amenities F.
  • Jennings (suburban): math 8% / reading 20% proficiency, ranked #315 of 324 in MO (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 86% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.0%/yr); 372 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($41k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $4k of equity ($597 loan paydown + $3k appreciation (3.8% local appreciation)).
  • At projected returns (3.8% appreciation + 5.0% rent growth), your $24k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 140 days — a 12% lower offer ($76k) is reasonable based on typical stale-listing flexibility.
  • 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 $24k; list at $86k implies a 260% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $76,032 (12.0% below list)

Questions for the listing agent

  1. It's been on market 140 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.30%
Cap rate
10.87%
Cash-on-cash
16.35%
DSCR
1.73
GRM
6.4

CMA / ARV

ARV (median comp)
$65,379
List price
$86,400
Delta
32.15%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7220 Eunice Ave 0.08mi 2/1.0 1,035 (-9%) 5mo $55,900 $54 76
5637 Jennings Station Rd 0.43mi 3/1.0 (+1) 1,116 (-2%) 2mo $30,000 $27 70
7452 Chandler Ave 0.44mi 3/1.0 (+1) 1,119 (-2%) 5mo $109,000 $97 68
7441 Calvin Ave 0.39mi 3/1.0 (+1) 1,068 (-6%) 3mo $99,500 $93 64
5614 Albia Ter 0.12mi 3/2.0 (+1) 988 (-13%) 0mo $125,000 $127 62
7126 Theodore Ave 0.62mi 3/1.0 (+1) 1,123 (-2%) 2mo $34,900 $31 62
7056 Idlewild Ave 0.42mi 3/1.0 (+1) 1,234 (+8%) 4mo $59,900 $49 58
5611 Leverette Ave 0.46mi 3/1.0 (+1) 1,228 (+8%) 4mo $95,000 $77 57
7117 W Florissant Ave 0.45mi 2/1.0 992 (-13%) 1mo $77,000 $78 56
5468 Janet Ave 0.56mi 3/2.0 (+1) 1,188 (+4%) 5mo $79,000 $66 54
7133 Beulah Ave 0.64mi 3/1.0 (+1) 1,039 (-9%) 1mo $70,000 $67 50
5454 Hodiamont Ave 0.69mi 2/1.5 969 (-15%) 6mo $40,000 $41 36

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

Projected returns pro-forma

3.79% appreciation · 4.97% rent growth · sell at horizon

5-year hold
IRR
25.8%
Equity multiple
2.54×
Total profit
$37,342
Equity at exit
$42,750
10-year hold
IRR
26.8%
Equity multiple
5.25×
Total profit
$102,733
Equity at exit
$69,091

Cash invested: $24,192 (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 63136

Home prices YoY
0.9%
Rents YoY
5.0%
Active inventory
372
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,127 high interval (Pro) →
Mortgage (P&I)
$453
Tax from tax record
$71 /mo · $856/yr
Insurance
$36
HOA
$0
Vacancy / Maint / Mgmt
$237
Net cashflow
$330

Break-even live

Break-even rent $709
Max offer price $86,400
Occupancy floor 66%

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
$21,600
Closing costs
$2,592
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7315 Albright Ave Saint Louis, MO 3.0 1.0 888 $1,150 $1.30 44d 1 0.07mi
7304 Albright Ave Saint Louis, MO 2.0 1.0 800 $1,100 $1.38 44d 1 0.08mi
7218 Albright Ave Saint Louis, MO 2.0 1.0 1100 $980 $0.89 23d 1 0.08mi
5640 Sapphire Ave Saint Louis, MO 2.0 1.0 900 $1,100 $1.22 44d 1 0.12mi
5615 Beldon Dr Saint Louis, MO 2.0 1.0 850 $950 $1.12 44d 1 0.15mi
5516 Fairridge Ct Saint Louis, MO 2.0 1.0 1110 $995 $0.90 23d 1 0.20mi
7120 Greenhaven Dr Saint Louis, MO 3.0 2.0 1131 $1,050 $0.93 23d 1 0.21mi
7142 Lamont Dr Saint Louis, MO 2.0 1.0 750 $1,100 $1.47 18d 1 0.27mi
7205 Calvin Ave Saint Louis, MO 3.0 1.0 832 $750 $0.90 44d 1 0.27mi
5636 Statler Ave Saint Louis, MO 1.0 1.0 777 $1,200 $1.54 23d 1 0.31mi
5613 Statler Ave Saint Louis, MO 2.0 1.0 864 $1,300 $1.50 4d 1 0.31mi
7414 Pleaseway Dr Saint Louis, MO 2.0 1.0 768 $1,100 $1.43 44d 1 0.31mi
7431 Esterbrook Dr Saint Louis, MO 2.0 1.0 792 $1,350 $1.70 44d 1 0.32mi
7420 Pleaseway Dr Saint Louis, MO 2.0 1.0 952 $1,250 $1.31 22d 1 0.33mi
7426 Calvin Ave Saint Louis, MO 2.0 1.0 1100 $1,125 $1.02 18d 1 0.33mi
7441 Calvin Ave Saint Louis, MO 3.0 1.0 1068 $1,350 $1.26 12d 1 0.38mi
7030 Emma Ave Saint Louis, MO 2.0 1.0 801 $1,350 $1.69 44d 1 0.39mi
5637 Jennings Station Rd Saint Louis, MO 3.0 1.0 1116 $895 $0.80 44d 1 0.42mi
8347 Eton Pl Saint Louis, MO 2.0 1.0 750 $1,075 $1.43 44d 1 0.45mi
8344 Eton Pl Saint Louis, MO 2.0 1.0 750 $895 $1.19 4d 1 0.46mi
7131 Garesche Ave Saint Louis, MO 2.0 1.0 918 $1,090 $1.19 4d 1 0.48mi
7516 Chandler Ave Saint Louis, MO 1.0 1.0 728 $1,000 $1.37 44d 1 0.48mi
7121 Garesche Ave Saint Louis, MO 3.0 1.0 1156 $1,200 $1.04 44d 1 0.50mi
7036 Garesche Ave Saint Louis, MO 2.0 1.0 864 $950 $1.10 18d 1 0.55mi
5225 Fletcher St Saint Louis, MO 3.0 2.0 918 $1,295 $1.41 23d 1 0.60mi
2527 Switzer Ave Saint Louis, MO 3.0 1.0 888 $1,135 $1.28 16d 1 0.62mi
2623 Avie Dr Saint Louis, MO 3.0 2.0 921 $1,350 $1.47 44d 1 0.62mi
5612 Hodiamont Ave Saint Louis, MO 3.0 1.5 1200 $1,150 $0.96 10d 1 0.63mi
2427 Switzer Ave Saint Louis, MO 3.0 1.0 1008 $1,300 $1.29 44d 1 0.63mi
7160 Beulah Ave Saint Louis, MO 2.0 1.0 784 $1,059 $1.35 44d 1 0.68mi
5439 Hodiamont Ave Saint Louis, MO 2.0 1.0 770 $950 $1.23 18d 1 0.69mi
2415 Shirley Ave Saint Louis, MO 3.0 1.0 990 $1,450 $1.46 23d 1 0.70mi
5515 Wilborn Dr Saint Louis, MO 3.0 1.0 1248 $1,400 $1.12 44d 1 0.75mi
8502 Dianthus Ln Saint Louis, MO 2.0 1.0 1072 $1,175 $1.10 23d 1 0.76mi
5662 Wilborn Dr Saint Louis, MO 1.0 1.0 768 $850 $1.11 23d 1 0.77mi
5415 Hamilton Ave Unit Labs Jennings, MO 2.0 1.0 864 $1,100 $1.27 23d 1 0.77mi
8527 Dianthus Ln Saint Louis, MO 3.0 1.0 976 $1,295 $1.33 44d 1 0.78mi
8720 Akins Dr Saint Louis, MO 2.0 1.0 1012 $1,150 $1.14 23d 1 0.79mi
5654 Acme Ave Saint Louis, MO 2.0 1.0 968 $325 $0.34 22d 1 0.84mi
2617 Hord Ave Saint Louis, MO 2.0 1.0 800 $775 $0.97 4d 1 0.84mi

Listing history 20 events

  1. 2026-06-18
    days on market $86,400 Active 140 DOM
  2. 2026-06-17
    days on market $86,400 Active 139 DOM
  3. 2026-06-16
    days on market $86,400 Active 138 DOM
  4. 2026-06-15
    days on market $86,400 Active 137 DOM
  5. 2026-06-13
    days on market $86,400 Active 135 DOM
  6. 2026-06-09
    days on market $86,400 Active 131 DOM
  7. 2026-06-08
    days on market $86,400 Active 130 DOM
  8. 2026-06-07
    days on market $86,400 Active 129 DOM
  9. 2026-06-03
    days on market $86,400 Active 125 DOM
  10. 2026-06-02
    days on market $86,400 Active 124 DOM
  11. 2026-06-01
    days on market $86,400 Active 123 DOM
  12. 2026-05-31
    days on market $86,400 Active 122 DOM
  13. 2026-02-16
    status Active 842-char remark
    Show marketing remark (842 chars)

    This property is part of a 25-home single-family investment portfolio across North County, Saint Louis. Sellers are open to individual sales or grouped packages. SELLERS WLL NOT ACCEPT SITE UNSEEN OFFERS. Buyers must complete a walkthrough prior to submitting an offer. Properties are sold as is. Seller will make no repairs. Utilities will not be turned on. Homes are priced to reflect current condition and allow room for renovation and refinance. Buyers must secure financing appropriate for properties in current condition. DSCR and traditional financing may not qualify due to required repairs. Homes are priced accordingly and are well suited for investors pursuing VALUE-ADD STRATEGIES such as buy, rehab, rent, refinance. Earnest money deposit will be non refundable once contract is executed, except as outlined in the contract.

  14. 2026-02-04
    historical Active Under Contract 842-char remark
    Show marketing remark (842 chars)

    This property is part of a 25-home single-family investment portfolio across North County, Saint Louis. Sellers are open to individual sales or grouped packages. SELLERS WLL NOT ACCEPT SITE UNSEEN OFFERS. Buyers must complete a walkthrough prior to submitting an offer. Properties are sold as is. Seller will make no repairs. Utilities will not be turned on. Homes are priced to reflect current condition and allow room for renovation and refinance. Buyers must secure financing appropriate for properties in current condition. DSCR and traditional financing may not qualify due to required repairs. Homes are priced accordingly and are well suited for investors pursuing VALUE-ADD STRATEGIES such as buy, rehab, rent, refinance. Earnest money deposit will be non refundable once contract is executed, except as outlined in the contract.

  15. 2026-01-29
    listed $86,400 Active 842-char remark
    Show marketing remark (842 chars)

    This property is part of a 25-home single-family investment portfolio across North County, Saint Louis. Sellers are open to individual sales or grouped packages. SELLERS WLL NOT ACCEPT SITE UNSEEN OFFERS. Buyers must complete a walkthrough prior to submitting an offer. Properties are sold as is. Seller will make no repairs. Utilities will not be turned on. Homes are priced to reflect current condition and allow room for renovation and refinance. Buyers must secure financing appropriate for properties in current condition. DSCR and traditional financing may not qualify due to required repairs. Homes are priced accordingly and are well suited for investors pursuing VALUE-ADD STRATEGIES such as buy, rehab, rent, refinance. Earnest money deposit will be non refundable once contract is executed, except as outlined in the contract.

  16. 2022-07-21
    soldstatus $24,000
  17. 2002-09-13
    soldstatus $68,000
  18. 2002-03-14
    soldstatus $8,263
  19. 1993-04-23
    soldstatus $18,000
  20. 1965-02-24
    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
$856 · $71/mo
Projected year-2 tax
$856 · $71/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 ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 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
$13,520
− Mortgage interest
−$4,840
− Property taxes
−$856
− Insurance
−$432
− Repairs & maintenance
−$1,082
− Management
−$1,082
− Depreciation
−$2,513
Taxable income
$2,716
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$652
After-tax cash flow
$3,304/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
Jennings
NCES district ID
2916290
Math proficiency
8% ▼ -16.00%
Reading proficiency
20% ▼ -4.00%
Median HH income
$30,595
Composite
11.04/100
National rank
#9739
State rank
#315 of 324 in MO

Livability — Jennings

Score
67/100
State rank
#208
US rank
#10499

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jennings, MO
County
Saint Louis County · 888,823 people
Metro
St. Louis, MO-IL
Population (ZIP)
40,929
Household income
$41,154
Rent vs Own
53.1% rent · 46.9% own
Severe rent burden
3085.0

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 (90%)
Race & ethnicity
Black 90% White 5% Two or more races 3%
Foreign-born
1% · Canada

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
▲ 3.79%
Current HPI
420.28
Rent YoY
▲ 4.97%
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

+380.0% since first listed
8 events — show timeline
  • 2026-02-16 Relisted MARIS as Distributed by MLS Grid
  • 2026-02-04 Contingent MARIS as Distributed by MLS Grid
  • 2026-01-29 Listed $86,400 MARIS as Distributed by MLS Grid
  • 2022-07-21 Sold (Public Records) $24,000 Public Records
  • 2002-09-13 Sold (Public Records) $68,000 Public Records
  • 2002-03-14 Sold (Public Records) $8,263 Public Records
  • 1993-04-23 Sold (Public Records) $18,000 Public Records
  • 1965-02-24 Sold (Public Records) Public Records

Property tax history

-1.3%/yr

Latest (2022): $856 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…