CashFlowRE
Sign in Sign up
49 Marquette
B- Composite 69.1
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 +27.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.4/10.0
  • 1% rule +6.7/10.0
  • Livability +3.7/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$149,000

49 Marquette · Florissant, MO 63031
4 bd · 1.0 ba · 1,266 sqft · SingleFamily public records · 6 Days on market
Built 1950 0.27 ac lot Est $213k · 30% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 49 Marquette Dr in Florissant! This well-maintained home offers great updates and excellent convenience in a centrally located area just off Lindbergh, close to shopping, restaurants, and everyday amenities. Recent improvements include new flooring, updated driveway, 100-amp electrical panel, A/C, and much more. The property features a spacious layout, a very large backyard perfect for entertaining, pets, or outdoor enjoyment, plus a 2-car garage for parking and storage. FHA and VA buyers are welcome. A great opportunity for an owner-occupant or investor looking for a solid home in a convenient Florissant location!

Key facts

  • A/c
  • New flooring
  • Large backyard

Tags

NEW FLOORINGUPDATED DRIVEWAY100-AMP ELECTRICAL PANELA/CLARGE BACKYARD2-CAR GARAGE

Property features AI

Finance

  • Other: Residence living area listed as 1,266 (source: public records)
  • Financial info: Lease not considered
  • HOA & community: No HOA information provided

Exterior

  • Parking: Off-street parking; 2-car garage (approximately 576 sq ft)
  • Security: No security features provided
  • Utilities: Public water; Public sewer; Electric service by Ameren; Electricity, natural gas, sewer and water connected
  • Home design: Single-family residence; One story; Private ownership
  • Construction: Vinyl siding construction; Built date not provided
  • Exterior features: Level lot; Lot dimensions approximately 85 x 135 x 84 x 136

Interior

  • Kitchen: No specific kitchen appliance details provided
  • Bedrooms: 4 bedrooms (all on the main level)
  • Flooring: No flooring details provided
  • Bathrooms: 1 full bathroom (on the main level)
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: No basement
  • Laundry & utility: No specific laundry or utility room details provided

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 4-bed/1.0-bath single-family listed at $149k.

Deal economics

  • At list price, monthly cash flow is $422 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Cap rate 9.7% vs local median 6.3% in Florissant — 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 73/100 on livability (#82 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: crime C-, amenities D+, commute F.
  • Ferguson-Florissant R-II (suburban): math 7% / reading 20% proficiency, ranked #311 of 324 in MO (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Combs Elementary (math 7% / reading 17%, grade F, #1,016 of 1,115 statewide, top 92%, 295 students, 99% FRL); Mccluer North High (math 5% / reading 28%, grade F, #487 of 521 statewide, top 93%, 1,136 students, 100% FRL) — zoned schools average 99% FRL vs 70% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.3%/yr); 272 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.3% rent growth), your $42k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $32k; list at $149k implies a 366% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $149,000

Questions for the listing agent

  1. Built in 1950 — 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. 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?
  4. 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.
  5. 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.
  6. 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
1.17%
Cap rate
9.69%
Cash-on-cash
12.14%
DSCR
1.54
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$212,688
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1320 Pepperhill Dr 0.44mi 3/2.0 (-1) 1,247 (-2%) 1mo $200,000 $160 67
1585 Pepperhill Dr 0.39mi 3/2.0 (-1) 1,204 (-5%) 2mo $225,000 $187 63
1280 Old York Dr 0.36mi 4/2.5 1,386 (+10%) 1mo $235,000 $170 60
1980 Parker Rd 0.54mi 3/1.5 (-1) 1,196 (-6%) 1mo $182,157 $152 58
435 Lemondale Ln 0.57mi 3/2.0 (-1) 1,212 (-4%) 2mo $193,900 $160 56
1385 Spring Valley Dr 0.53mi 3/2.0 (-1) 1,376 (+9%) 1mo $214,900 $156 51
1475 Nashua Dr 0.62mi 3/1.5 (-1) 1,160 (-8%) 1mo $169,900 $146 50
1345 Hialeah Pl 0.73mi 4/2.5 1,344 (+6%) 1mo $215,000 $160 49
1480 Burning Tree Dr 0.56mi 3/2.0 (-1) 1,140 (-10%) 2mo $200,000 $175 46
1420 Nashua Dr 0.64mi 3/1.5 (-1) 1,092 (-14%) 2mo $199,000 $182 38
2405 Orleans Ln 0.75mi 3/1.5 (-1) 1,424 (+12%) 2mo $239,900 $168 36
2190 Glenoro Dr 0.73mi 4/2.5 1,083 (-14%) 3mo $225,999 $209 34

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 · 4.27% rent growth · sell at horizon

5-year hold
IRR
3.1%
Equity multiple
1.12×
Total profit
$4,965
Equity at exit
$22,216
10-year hold
IRR
13.7%
Equity multiple
2.16×
Total profit
$48,329
Equity at exit
$12,883

Cash invested: $41,720 (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 63031

Rents YoY
4.3%
Active inventory
272
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,740 high interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$109 /mo · $1,310/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$365
Net cashflow
$422

Break-even live

Break-even rent $1,206
Max offer price $149,000
Occupancy floor 71%

Sensitivity live

Price -10% $506 -5% $464 +0% $422 +5% $380 +10% $338
Rent -10% $285 -5% $353 +0% $422 +5% $491 +10% $559
Rate -1.0pp $497 -0.5pp $460 base $422 +0.5pp $383 +1.0pp $344

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
$37,250
Closing costs
$4,470
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9 Saint Celeste Dr Florissant, MO 3.0 1.0 992 $1,450 $1.46 45d 1 0.09mi
3 Champlain Ct Florissant, MO 3.0 1.0 1100 $1,600 $1.45 45d 1 0.13mi
1710 Kay Dr Florissant, MO 3.0 1.0 960 $1,500 $1.56 3d 1 0.31mi
1740 Deborah Dr Florissant, MO 3.0 2.5 1650 $1,750 $1.06 19d 1 0.36mi
470 Hundley Dr Florissant, MO 3.0 2.0 962 $1,595 $1.66 45d 1 0.61mi
4 Sharon Ct Florissant, MO 3.0 2.0 1108 $1,800 $1.62 3d 1 0.73mi
1280 Saint Catherine St Florissant, MO 3.0 1.0 1274 $1,600 $1.26 16d 1 0.77mi
330 Moule Dr Florissant, MO 3.0 1.0 1014 $1,575 $1.55 45d 1 0.80mi
1725 Saint Catherine St Florissant, MO 3.0 1.0 1107 $1,800 $1.63 16d 1 0.84mi
945 Paddock Dr Florissant, MO 4.0 2.0 1875 $1,850 $0.99 5d 1 0.87mi
1983 Greenheath Dr Florissant, MO 3.0 2.0 1040 $1,331 $1.28 4d 1 0.89mi
765 Babler Dr Florissant, MO 3.0 2.0 888 $1,700 $1.91 8d 1 0.91mi
20 Saint Benedict Ln Florissant, MO 3.0 1.5 1092 $1,525 $1.40 21d 1 0.92mi
1785 Trotter Way Florissant, MO 3.0 2.0 1297 $1,806 $1.39 8d 1 0.93mi
116 Graham Rd Florissant, MO 3.0 2.0 1578 $1,495 $0.95 3d 1 0.96mi
855 Daniel Boone Dr Florissant, MO 3.0 1.0 964 $1,400 $1.45 45d 1 0.97mi
560 Jamaica Pl Florissant, MO 3.0 2.0 1350 $1,653 $1.22 45d 1 0.99mi
1545 Washington St Florissant, MO 3.0 1.5 1337 $2,055 $1.54 4d 1 1.04mi
1600 Horseshoe Dr Florissant, MO 3.0 2.0 1314 $1,550 $1.18 45d 1 1.06mi
410 Ridge Dr Florissant, MO 3.0 2.0 1226 $1,650 $1.35 19d 1 1.11mi
1600 Washington St Florissant, MO 3.0 1.5 1095 $1,250 $1.14 21d 1 1.12mi
1145 Swallow Ln Florissant, MO 3.0 2.0 1288 $1,645 $1.28 4d 1 1.18mi
9 Charlotte Dr Florissant, MO 3.0 1.5 1404 $1,641 $1.17 5d 1 1.19mi
13 Cricket Ct Florissant, MO 4.0 3.0 1560 $2,550 $1.63 45d 1 1.22mi
1095 Humes Ln Florissant, MO 3.0 1.5 1100 $1,650 $1.50 5d 1 1.23mi
765 Bobbins Ln Florissant, MO 3.0 1.0 1107 $1,450 $1.31 45d 1 1.28mi
100 Taney Dr Florissant, MO 3.0 1.0 1148 $1,495 $1.30 23d 1 1.32mi
775 Sherwood Dr Florissant, MO 3.0 1.0 1023 $1,690 $1.65 45d 1 1.36mi
1015 Lindsay Ln Florissant, MO 3.0 2.0 988 $1,600 $1.62 25d 1 1.37mi
790 Pebble Ln Florissant, MO 3.0 2.0 1242 $1,795 $1.45 25d 1 1.37mi
1395 Bluebird Dr Florissant, MO 3.0 2.0 1168 $1,599 $1.37 17d 1 1.38mi
805 Robinwood Dr Florissant, MO 3.0 1.5 1729 $1,571 $0.91 21d 1 1.40mi
785 Florland Dr Florissant, MO 3.0 1.0 1100 $1,700 $1.55 19d 1 1.46mi
17 Elwood Ct Florissant, MO 3.0 2.0 1572 $1,945 $1.24 3d 1 1.48mi

Listing history 5 events

  1. 2026-06-21
    statusdays on market $149,000 Active Under Contract 6 DOM
  2. 2026-06-18
    days on market $149,000 Active 3 DOM
  3. 2026-06-17
    days on market $149,000 Active 2 DOM
  4. 2026-06-16
    remarks 633-char remark
  5. 2026-06-16
    listed $149,000 Active 1 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
$1,310 · $109/mo
Projected year-2 tax
$1,445 · $120/mo
Expected delta
+$135/yr (+$11/mo · 10.3%)

ⓘ 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 ≥105°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
$20,881
− Mortgage interest
−$8,346
− Property taxes
−$1,310
− Insurance
−$745
− Repairs & maintenance
−$1,670
− Management
−$1,670
− Depreciation
−$4,335
Taxable income
$2,804
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$673
After-tax cash flow
$4,391/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
Ferguson-Florissant R-II
NCES district ID
2912010
Math proficiency
7% ▼ -9.00%
Reading proficiency
20% ▼ -6.00%
Median HH income
$44,610
Composite
11.96/100
National rank
#9666
State rank
#311 of 324 in MO

Livability — Florissant

Score
73/100
State rank
#82
US rank
#5406

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Florissant, MO
County
Saint Louis County · 888,823 people
City population
69,104
Metro
St. Louis, MO-IL
Population (ZIP)
50,196
Household income
$70,811
Rent vs Own
27.7% rent · 72.3% own
Severe rent burden
1279.0

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 0.58)
Race & ethnicity
White 49% Black 41% Two or more races 7% Hispanic / Latino 2%
Common ancestry
Romanian 3% Lithuanian 3% Swedish 1%
Foreign-born
5% · Canada, Jamaica
Languages at home
94% English-only · Spanish 2% Arabic 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
▼ -223.57%
Current HPI
202.7192
Rent YoY
▲ 4.27%
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

+1195.7% since first listed
9 events — show timeline
  • 2026-06-15 Listed $149,000 MARIS as Distributed by MLS Grid
  • 2019-06-02 Price Changed $78,000 MARIS as Distributed by MLS Grid
  • 2011-06-20 Sold (Public Records) $32,000 Public Records
  • 2006-01-30 Sold (Public Records) Public Records
  • 2004-10-15 Sold (Public Records) $86,400 Public Records
  • 2004-10-15 Sold (Public Records) $86,400 Public Records
  • 2004-03-12 Sold (Public Records) $11,500 Public Records
  • 2004-03-12 Sold (Public Records) $11,500 Public Records
  • 2004-03-12 Sold (Public Records) $11,500 Public Records

Property tax history

+1.2%/yr

Latest (2022): $1,310 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…