CashFlowRE
Sign in Sign up
252 Spencer Rd Multi-family
B- Composite 69.12
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 +29.9/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.4/10.0
  • ARV discount +7.5/15.0
  • Schools +5.1/10.0
  • Rent growth +3.2/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$164,900

252 Spencer Rd · St. Peters, MO 63376
2 bd · 2.5 ba · 1,700 sqft · MultiFamily public records · 1 Days on market
Built 1986 5,227 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Location, Location, Location. This recently updated 1/2 Duplex is centrally located on Spencer Rd across from the St. Peter's Library, in close proximity to parks, City Hall, malls, restaurants, Rec-Plex, and in the highly regarded Fort Zumwalt East School District. The home sits on a corner lot backing to trees, features a 1 car attached garage, and is definitely a must see! The main level features newer laminate flooring throughout, neutral paint, updated hall bath, epicure kitchen, separate dinning room, and a wood burning fireplace in the family room. The upper level features 2 bedrooms each with their own ensuite, ample closet space, newer carpet, and a large walk-in closet in the master suite. The partially finished LL features a spacious rec room. The exterior has been recently painted in 2015.

Key facts

  • Level backyard
  • Privacy fence
  • Sliding glass door

Tags

WOODBURNING FIREPLACESTAINLESS STEEL APPLIANCESGAS RANGEPRIVACY FENCELEVEL BACKYARDSLIDING GLASS DOOR

Property features AI

Finance

  • Other: Private ownership
  • Financial info: Seller may consider concessions; Lease not considered

Exterior

  • Parking: Driveway; Attached garage with garage door opener (garage faces front); 1-car garage
  • Utilities: Public water; Public sewer; Single-phase electric; Cable available
  • Home design: Attached single-family residence; Two levels
  • Construction: Vinyl siding
  • Exterior features: Deck; Private wood privacy fence around the backyard; Level backyard

Interior

  • Kitchen: Dishwasher; Garbage disposal; Built-in gas range; Refrigerator
  • Bedrooms: 2 bedrooms (both on the upper level)
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 2 full bathrooms; 1 half bathroom (main level)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; Ceiling fans; Electric cooling
  • Interior features: Fireplace in the family room; Full unfinished basement
  • Laundry & utility: Laundry 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 2-bed/2.5-bath multifamily listed at $165k.

Deal economics

  • At list price, monthly cash flow is $612 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Cap rate 10.7% vs local median 4.2% in St. Peters — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Ft. Zumwalt R-II (suburban): math 54% / reading 60% proficiency, ranked #14 of 324 in MO (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 18% free/reduced lunch — higher-income household profile.
  • Zoned schools: Hawthorn Elem. (math 44% / reading 50%, grade D-, #347 of 1,115 statewide, top 35%, 463 students, 22% FRL); Ft. Zumwalt East High (math 50% / reading 64%, grade C, #51 of 521 statewide, top 11%, 1,226 students, 25% FRL).
  • Market conditions: Rents rising (+2.7%/yr); 290 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,021 units permitted in St. Charles County in 2024 (568 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 $5k of value loss. Plan a longer hold.
  • St. Charles County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 2.7% rent growth), your $46k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 11y ago 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 $125k; 32% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $164,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.34%
Cap rate
10.75%
Cash-on-cash
15.91%
DSCR
1.71
GRM
6.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.69% rent growth · sell at horizon

5-year hold
IRR
6.5%
Equity multiple
1.25×
Total profit
$11,622
Equity at exit
$24,587
10-year hold
IRR
15.6%
Equity multiple
2.25×
Total profit
$57,658
Equity at exit
$14,258

Cash invested: $46,172 (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 63376

Rents YoY
2.7%
Active inventory
290
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$2,211 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$201 /mo · $2,409/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$464
Net cashflow
$612

Break-even live

Break-even rent $1,436
Max offer price $164,900
Occupancy floor 67%

Sensitivity live

Price -10% $706 -5% $659 +0% $612 +5% $566 +10% $519
Rent -10% $438 -5% $525 +0% $612 +5% $700 +10% $787
Rate -1.0pp $695 -0.5pp $654 base $612 +0.5pp $570 +1.0pp $526

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
$41,225
Closing costs
$4,947
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5300 Mexico Rd Saint Peters, MO 2.0 1.0–2.0 947 $2,570 $2.71 2d 28 0.69mi
100 Viva Bene Cir St Peters, MO 1.0–2.0 1.5–2.5 1173 $3,306 $2.82 2d 23 0.71mi
1248 Mendoza Dr Saint Peters, MO 3.0 2.0 1300 $2,031 $1.56 15d 1 0.97mi
2000 Enson LN St Peters, MO 1.0–2.0 1.0–2.0 930 $1,815 $1.95 2d 16 1.02mi
138 Rhythm Point Dr Saint Peters, MO 3.0 2.0 1836 $2,995 $1.63 15d 1 1.23mi
879 Delray Dr St Peters, MO 2.0 3.0 1330 $1,795 $1.35 24d 1 1.25mi
43 Plum Tree Dr Saint Peters, MO 3.0 2.0 1477 $2,530 $1.71 4d 1 1.25mi
418 Willott Square Dr Saint Peters, MO 2.0 3.0 1588 $2,100 $1.32 2d 1 1.25mi
895 Delray Dr St Peters, MO 3.0 2.5 1643 $1,750 $1.07 24d 1 1.26mi
18 Brooker Ct Saint Peters, MO 3.0 2.0 1104 $1,895 $1.72 3d 1 1.38mi

Listing history 13 events

  1. 2026-05-23
    status Pending
  2. 2026-05-22
    listed $164,900 Active
  3. 2016-01-04
    soldstatus $125,000
  4. 2015-12-30
    soldstatus Closed 813-char remark
    Show marketing remark (813 chars)

    Location, Location, Location. This recently updated 1/2 Duplex is centrally located on Spencer Rd across from the St. Peter's Library, in close proximity to parks, City Hall, malls, restaurants, Rec-Plex, and in the highly regarded Fort Zumwalt East School District. The home sits on a corner lot backing to trees, features a 1 car attached garage, and is definitely a must see! The main level features newer laminate flooring throughout, neutral paint, updated hall bath, epicure kitchen, separate dinning room, and a wood burning fireplace in the family room. The upper level features 2 bedrooms each with their own ensuite, ample closet space, newer carpet, and a large walk-in closet in the master suite. The partially finished LL features a spacious rec room. The exterior has been recently painted in 2015.

  5. 2015-10-22
    historical 813-char remark
    Show marketing remark (813 chars)

    Location, Location, Location. This recently updated 1/2 Duplex is centrally located on Spencer Rd across from the St. Peter's Library, in close proximity to parks, City Hall, malls, restaurants, Rec-Plex, and in the highly regarded Fort Zumwalt East School District. The home sits on a corner lot backing to trees, features a 1 car attached garage, and is definitely a must see! The main level features newer laminate flooring throughout, neutral paint, updated hall bath, epicure kitchen, separate dinning room, and a wood burning fireplace in the family room. The upper level features 2 bedrooms each with their own ensuite, ample closet space, newer carpet, and a large walk-in closet in the master suite. The partially finished LL features a spacious rec room. The exterior has been recently painted in 2015.

  6. 2015-09-10
    price $129,900 813-char remark
    Show marketing remark (813 chars)

    Location, Location, Location. This recently updated 1/2 Duplex is centrally located on Spencer Rd across from the St. Peter's Library, in close proximity to parks, City Hall, malls, restaurants, Rec-Plex, and in the highly regarded Fort Zumwalt East School District. The home sits on a corner lot backing to trees, features a 1 car attached garage, and is definitely a must see! The main level features newer laminate flooring throughout, neutral paint, updated hall bath, epicure kitchen, separate dinning room, and a wood burning fireplace in the family room. The upper level features 2 bedrooms each with their own ensuite, ample closet space, newer carpet, and a large walk-in closet in the master suite. The partially finished LL features a spacious rec room. The exterior has been recently painted in 2015.

  7. 2015-09-02
    listed $139,900 Active 813-char remark
    Show marketing remark (813 chars)

    Location, Location, Location. This recently updated 1/2 Duplex is centrally located on Spencer Rd across from the St. Peter's Library, in close proximity to parks, City Hall, malls, restaurants, Rec-Plex, and in the highly regarded Fort Zumwalt East School District. The home sits on a corner lot backing to trees, features a 1 car attached garage, and is definitely a must see! The main level features newer laminate flooring throughout, neutral paint, updated hall bath, epicure kitchen, separate dinning room, and a wood burning fireplace in the family room. The upper level features 2 bedrooms each with their own ensuite, ample closet space, newer carpet, and a large walk-in closet in the master suite. The partially finished LL features a spacious rec room. The exterior has been recently painted in 2015.

  8. 2005-05-17
    soldstatus $122,500
  9. 2000-08-24
    soldstatus $84,500
  10. 1995-08-01
    soldstatus $114,000
  11. 1992-03-01
    soldstatus
  12. 1987-08-01
    soldstatus
  13. 1986-05-01
    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
$2,409 · $201/mo
Projected year-2 tax
$2,409 · $201/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 6/10 Major FEMA zone X (unshaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$26,530
− Mortgage interest
−$9,237
− Property taxes
−$2,409
− Insurance
−$824
− Repairs & maintenance
−$2,122
− Management
−$2,122
− Depreciation
−$4,797
Taxable income
$5,018
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,204
After-tax cash flow
$6,144/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
Ft. Zumwalt R-II
NCES district ID
2908370
Math proficiency
54% ▼ -7.00%
Reading proficiency
60% ▼ -4.00%
Median HH income
$75,817
Composite
51.04/100
National rank
#1772
State rank
#14 of 324 in MO

Livability — St. Peters

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Peters, MO
County
Saint Charles County · 399,703 people
City population
74,876
Metro
St. Louis, MO-IL
Population (ZIP)
74,962
Household income
$96,393
Rent vs Own
18.7% rent · 81.3% own
Severe rent burden
964.0

Population outlook (St. Charles County) Hauer SSP2

Today (2025)
437,857 people
By 2030
461,707 · +5.4%
By 2040
503,222 · +14.9%
By 2050
534,684 · +22.1%
By 2075
597,047 · +36.4%
By 2100
609,682 · +39.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 6% Black 5% Hispanic / Latino 2% Asian 2%
Common ancestry
Lithuanian 3% Romanian 3% Italian 2%
Foreign-born
3% · China, Canada
Languages at home
96% English-only · Spanish 1% Chinese 1% Other Asian/Pacific 1%

Political lean MEDSL · St. Charles

2024 margin
R (+17.0) · D 40.8% · R 57.8% · Other 1.4%
2008→2024 swing
-7.2pp toward R · 2008: -9.7pp · 2024: -17.0pp
All cycles
2024: R+17.0 2020: R+17.5 2016: R+26.4 2012: R+21.0 2008: R+9.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -315.50%
Current HPI
230.3362
Rent YoY
▲ 2.69%
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

+44.6% since first listed
13 events — show timeline
  • 2026-05-23 Pending MARIS as Distributed by MLS Grid
  • 2026-05-22 Listed $164,900 MARIS as Distributed by MLS Grid
  • 2016-01-04 Sold (Public Records) $125,000 Public Records
  • 2015-12-30 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2015-10-22 Delisted MARIS as Distributed by MLS Grid
  • 2015-09-10 Price Changed $129,900 MARIS as Distributed by MLS Grid
  • 2015-09-02 Listed $139,900 MARIS as Distributed by MLS Grid
  • 2005-05-17 Sold (Public Records) $122,500 Public Records
  • 2000-08-24 Sold (Public Records) $84,500 Public Records
  • 1995-08-01 Sold (Public Records) $114,000 Public Records
  • 1992-03-01 Sold (Public Records) Public Records
  • 1987-08-01 Sold (Public Records) Public Records
  • 1986-05-01 Sold (Public Records) Public Records

Property tax history

+3.2%/yr

Latest (2025): $2,409 · +7.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…