CashFlowRE
Sign in Sign up
971 Dammert Ave
B- Composite 66.04
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 +25.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.2/10.0
  • 1% rule +6.6/10.0
  • Livability +3.4/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,000

971 Dammert Ave · Lemay, MO 63125
1 bd · 1.0 ba · 672 sqft · SingleFamily public records · 8 Days on market
Built 1915 7,405 sqft lot Est $140k · 46% under

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

Listing remarks

The big items are complete - newer roof, hvac, electric hot water heater, vinyl siding, insulated windows and circuit breaker electric. Enjoy the benefit of having a huge side yard - "just an idea" but the yard has plenty room for a oversized garage.

Key facts

  • 7,405 sq ft lot
  • Built 1915
  • Listed 8 days

Property features AI

Finance

  • Other: Property type: Residential — Single Family Residence; Open lot (approx. 60 x 120); Above-grade finished area recorded as 672; Listing expected active date: 2026-06-01
  • Financial info: Lease not considered

Exterior

  • Parking: Paver block parking
  • Utilities: Public water; Public sewer; Electric service by Ameren; Electricity connected; Natural gas connected; Water connected; Sewer connected
  • Home design: Single-family residence; One level
  • Construction: Vinyl siding; Architectural shingle roof; Basement present
  • Exterior features: Covered front porch; Porch; Awnings; Private yard; Partial fencing; Storm doors

Interior

  • Kitchen: No appliances listed
  • Bedrooms: 1 bedroom on the main level
  • Flooring: Carpet; Combination flooring; Vinyl
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Natural gas heating; Central air conditioning; Full basement with 8 ft+ poured foundation
  • Interior features: High ceilings; Insulated windows
  • Laundry & utility: Laundry located in 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 $75k.

Deal economics

  • At list price, monthly cash flow is $167 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($870 rent vs $75k).
  • Cap rate 9.0% vs local median 5.3% in Lemay — 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 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.
  • Hancock Place (suburban): math 30% / reading 34% proficiency, ranked #251 of 324 in MO (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hancock Place Elem. (math 34% / reading 34%, grade F, #739 of 1,115 statewide, top 67%, 616 students, 74% FRL); Hancock Sr. High (math 22% / reading 47%, grade F, #321 of 521 statewide, top 67%, 389 students, 91% FRL) — zoned schools average 83% FRL vs 57% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 148 active listings in the ZIP; 11 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 17% 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 $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1915 — 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 $75,000

Questions for the listing agent

  1. Built in 1915 — 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. 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?
  5. 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.
  6. 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.
  7. 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
1.16%
Cap rate
8.96%
Cash-on-cash
9.53%
DSCR
1.42
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$139,776
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
331 Rauhut Ave 0.15mi 2/1.0 (+1) 712 (+6%) 2mo $146,500 $206 76
9723 Gentry Ave 0.19mi 2/2.0 (+1) 672 (0%) 7mo $170,000 $253 76
335 Horn Ave 0.47mi 1/1.0 672 (0%) 6mo $129,900 $193 73
1408 Dammert Ave 0.23mi 1/1.0 720 (+7%) 8mo $164,900 $229 71
206 Waller Ave 0.60mi 1/1.0 684 (+2%) 1mo $99,500 $145 68
223 W Felton Ave 0.37mi 2/1.0 (+1) 624 (-7%) 4mo $63,690 $102 63
1710 Telegraph Rd 0.41mi 2/2.0 (+1) 700 (+4%) 3mo $90,000 $129 62
303 Weiss Ave 0.42mi 2/1.0 (+1) 700 (+4%) 8mo $169,900 $243 62
1214 Wachtel Ave 0.12mi 2/1.5 (+1) 768 (+14%) 9mo $159,900 $208 56
301 Weiss Ave 0.42mi 2/1.0 (+1) 720 (+7%) 10mo $164,900 $229 55
407 Morris Ave 0.54mi 2/1.0 (+1) 744 (+11%) 10mo $162,500 $218 44
208 W Arlee Ave 0.47mi 2/1.0 (+1) 764 (+14%) 12mo $132,500 $173 41

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-1.9%
Equity multiple
0.93×
Total profit
$-1,522
Equity at exit
$11,183
10-year hold
IRR
7.8%
Equity multiple
1.59×
Total profit
$12,404
Equity at exit
$6,485

Cash invested: $21,000 (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
148
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$870 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$96 /mo · $1,152/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$183
Net cashflow
$167

Break-even live

Break-even rent $659
Max offer price $75,000
Occupancy floor 76%

Sensitivity live

Price -10% $209 -5% $188 +0% $167 +5% $145 +10% $124
Rent -10% $98 -5% $132 +0% $167 +5% $201 +10% $235
Rate -1.0pp $204 -0.5pp $186 base $167 +0.5pp $147 +1.0pp $127

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
$18,750
Closing costs
$2,250
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9982 S Broadway Unit 5R St. Louis, MO 1.0 500 $650 $1.30 25d 1 0.88mi
9982 S Broadway Unit 2R St. Louis, MO 1.0 500 $685 $1.37 45d 1 0.88mi
9982 S Broadway Unit 4R St. Louis, MO 1.0 500 $675 $1.35 45d 1 0.88mi
9982 S Broadway Unit 3L St. Louis, MO 1.0 500 $650 $1.30 17d 1 0.88mi
8511 Idaho Ave Unit 1st Floor St. Louis, MO 1.0 1.0 750 $850 $1.13 13d 1 1.01mi
274 Kingston Dr St. Louis, MO 2.0 1.0 522 $999 $1.91 0d 4 1.08mi
8125 Michigan Ave St. Louis, MO 1.0–2.0 1.0–2.0 797 $820 $1.03 16d 1 1.25mi
315 Sigsbee Ave Saint Louis, MO 2.0 1.0 700 $850 $1.21 23d 1 1.41mi
7851 Bandero Dr Saint Louis, MO 1.0–2.0 1.0 800 $1,000 $1.25 13d 1 1.45mi
807 W Courtois St Apt B St. Louis, MO 1.0 1.0 600 $735 $1.23 45d 1 1.47mi
1908 Via Veneto Dr St. Louis, MO 1.0–2.0 1.0 800 $929 $1.16 3d 3 1.48mi

Listing history 8 events

  1. 2026-06-08
    statusdays on market $75,000 Pending 8 DOM
  2. 2026-06-07
    days on market $75,000 Active 7 DOM
  3. 2026-06-03
    days on market $75,000 Active 3 DOM
  4. 2026-06-02
    days on market $75,000 Active 2 DOM
  5. 2026-06-01
    statusdays on market $75,000 Active 1 DOM
  6. 2026-05-31
    days on market $75,000 Coming Soon 3 DOM
  7. 2026-05-28
    historical $75,000
  8. 1952-05-06
    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
$1,152 · $96/mo
Projected year-2 tax
$1,152 · $96/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 ≥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
$10,440
− Mortgage interest
−$4,201
− Property taxes
−$1,152
− Insurance
−$375
− Repairs & maintenance
−$835
− Management
−$835
− Depreciation
−$2,182
Taxable income
$859
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$206
After-tax cash flow
$1,794/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
Hancock Place
NCES district ID
2913620
Math proficiency
30% ▼ -16.00%
Reading proficiency
34% ▼ -11.00%
Median HH income
$41,890
Composite
27.08/100
National rank
#7048
State rank
#251 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

2 events — show timeline
  • 2026-05-28 Coming Soon $75,000 MARIS as Distributed by MLS Grid
  • 1952-05-06 Sold (Public Records) Public Records

Property tax history

+2.9%/yr

Latest (2022): $1,152 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…