CashFlowRE
Sign in Sign up
5600 Hodiamont Ave
B Composite 71.99
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +6.9/10.0
  • ARV discount +4.4/15.0
  • Rent growth +3.7/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0

$43,000

5600 Hodiamont Ave · Jennings, MO 63136
2 bd · 1.0 ba · 808 sqft · SingleFamily public records · 189 Days on market
Built 1925 4,734 sqft lot $53/sqft · 7% above area Est $40k · 7% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover the potential in this charming 2-bedroom, 1-bath home, perfect for investors or buyers looking to add value with their own personal touch. This cozy property offers a solid layout and great bones—just waiting for the right vision. Inside, you'll find a comfortable living area, functional kitchen, and two well-sized bedrooms. While the home does need some work, it provides a wonderful opportunity to renovate, refresh, and create instant equity. Whether you're seeking your next investment, a fixer-upper to add to your portfolio, or a project with promising returns, this home is full of possibilities. Sold as-is. Don’t miss out on this value-packed opportunity!

Key facts

  • 4,734 sq ft lot
  • 2 garage spots
  • 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 $43k.

Deal economics

  • At list price, monthly cash flow is $570 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $43k).
  • Recommended offer: $38k (12.0% below list) — sets the bar for market timing.
  • Cap rate 22.2% vs local median 12.2% in Jennings — 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 (#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); 45% 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 $2k of equity ($297 loan paydown + $2k appreciation (3.8% local appreciation)).
  • At projected returns (3.8% appreciation + 5.0% rent growth), your $12k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 189 days — a 12% lower offer ($38k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $37,840 (12.0% below list)

Questions for the listing agent

  1. It's been on market 189 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
2.59%
Cap rate
22.21%
Cash-on-cash
56.85%
DSCR
3.53
GRM
3.2

CMA / ARV

ARV (median comp)
$40,229
List price
$43,000
Delta
6.89%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5811 Helen Ave 0.43mi 3/1.0 (+1) 806 (-0%) 0mo $29,900 $37 74
7041 Garesche Ave 0.47mi 2/1.0 864 (+7%) 3mo $39,900 $46 64
5617 Janet Ave 0.16mi 3/1.0 (+1) 909 (+12%) 4mo $39,900 $44 64
5239 Hamilton Ave 0.56mi 2/1.0 725 (-10%) 2mo $8,750 $12 56
7053 Idlewild Ave 0.47mi 2/1.0 900 (+11%) 5mo $116,800 $130 55
8339 Eton Pl 0.69mi 2/1.0 750 (-7%) 3mo $22,500 $30 54
5653 Park Ln 0.57mi 2/1.0 880 (+9%) 7mo $35,900 $41 53
5920 Lalite Ave 0.73mi 2/1.0 760 (-6%) 4mo $22,000 $29 52
7043 Theodore Ave 0.59mi 2/1.0 900 (+11%) 5mo $70,000 $78 50
1934 Damato Ct 0.66mi 2/1.0 900 (+11%) 6mo $25,000 $28 45
5544 Sapphire Ave 0.69mi 3/1.0 (+1) 888 (+10%) 3mo $115,000 $130 44
5309 Fletcher St 0.74mi 2/1.0 918 (+14%) 6mo $60,000 $65 38

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
64.5%
Equity multiple
4.79×
Total profit
$45,613
Equity at exit
$21,276
10-year hold
IRR
64.2%
Equity multiple
10.38×
Total profit
$112,886
Equity at exit
$34,385

Cash invested: $12,040 (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
3.2×

Monthly cashflow live

Estimated rent
$1,115 high interval (Pro) →
Mortgage (P&I)
$225
Tax from tax record
$67 /mo · $801/yr
Insurance
$18
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$570

Break-even live

Break-even rent $393
Max offer price $43,000
Occupancy floor 44%

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
$10,750
Closing costs
$1,290
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
5635 Hodiamont Ave Saint Louis, MO 2.0 1.0 580 $899 $1.55 20d 1 0.13mi
5439 Hodiamont Ave Saint Louis, MO 2.0 1.0 770 $950 $1.23 18d 1 0.20mi
5662 Wilborn Dr Saint Louis, MO 1.0 1.0 768 $850 $1.11 24d 1 0.23mi
5654 Acme Ave Saint Louis, MO 2.0 1.0 968 $325 $0.34 22d 1 0.25mi
5637 Jennings Station Rd Saint Louis, MO 3.0 1.0 1116 $895 $0.80 44d 1 0.25mi
5415 Hamilton Ave Unit Labs Jennings, MO 2.0 1.0 864 $1,100 $1.27 24d 1 0.26mi
5546 Floy Ave Saint Louis, MO 2.0 2.0 850 $1,273 $1.50 20d 1 0.33mi
7030 Emma Ave Saint Louis, MO 2.0 1.0 801 $1,350 $1.69 44d 1 0.33mi
5721 Floy Ave Saint Louis, MO 2.0 1.0 1032 $1,120 $1.09 24d 1 0.34mi
5741 Floy Ave Saint Louis, MO 2.0 1.0 1000 $1,100 $1.10 24d 1 0.35mi
5361 Wilborn Dr Saint Louis, MO 3.0 1.0 900 $1,420 $1.58 18d 1 0.36mi
7024 Idlewild Ave Saint Louis, MO 2.0 1.0 588 $995 $1.69 44d 1 0.38mi
5574 Era Ave Saint Louis, MO 3.0 1.0 850 $1,400 $1.65 12d 1 0.39mi
5756 Floy Ave Saint Louis, MO 2.0 1.0 1080 $995 $0.92 44d 1 0.39mi
7036 Garesche Ave Saint Louis, MO 2.0 1.0 864 $950 $1.10 18d 1 0.44mi
5516 Fairridge Ct Saint Louis, MO 2.0 1.0 1110 $995 $0.90 24d 1 0.48mi
7131 Garesche Ave Saint Louis, MO 2.0 1.0 918 $1,090 $1.19 4d 1 0.50mi
7142 Lamont Dr Saint Louis, MO 2.0 1.0 750 $1,100 $1.47 18d 1 0.51mi
5615 Beldon Dr Saint Louis, MO 2.0 1.0 850 $950 $1.12 44d 1 0.53mi
5932 Floy Ave Saint Louis, MO 3.0 1.0 1080 $1,373 $1.27 20d 1 0.54mi
8502 Dianthus Ln Saint Louis, MO 2.0 1.0 1072 $1,175 $1.10 24d 1 0.55mi
5955 Floy Ave Saint Louis, MO 2.0 1.0 1032 $1,050 $1.02 3d 1 0.55mi
7218 Albright Ave Saint Louis, MO 2.0 1.0 1100 $980 $0.89 24d 1 0.58mi
6150 Sherry Ave Saint Louis, MO 2.0 1.0 1032 $896 $0.87 24d 1 0.60mi
8527 Dianthus Ln Saint Louis, MO 3.0 1.0 976 $1,295 $1.33 44d 1 0.61mi
6153 Laura Ave Saint Louis, MO 2.0 1.0 834 $1,000 $1.20 24d 1 0.63mi
7304 Albright Ave Saint Louis, MO 2.0 1.0 800 $1,100 $1.38 44d 1 0.65mi
5931 Emma Ave Saint Louis, MO 2.0 1.0 880 $1,200 $1.36 44d 1 0.65mi
7205 Calvin Ave Saint Louis, MO 3.0 1.0 832 $750 $0.90 44d 1 0.65mi
5936 Theodore Ave Saint Louis, MO 3.0 2.0 1008 $1,350 $1.34 44d 1 0.67mi
7315 Albright Ave Saint Louis, MO 3.0 1.0 888 $1,150 $1.30 44d 1 0.68mi
1942 Damato Ct Saint Louis, MO 2.0 1.0 905 $1,100 $1.22 44d 1 0.69mi
8344 Eton Pl Saint Louis, MO 2.0 1.0 750 $895 $1.19 4d 1 0.71mi
5640 Sapphire Ave Saint Louis, MO 2.0 1.0 900 $1,100 $1.22 44d 1 0.72mi
8347 Eton Pl Saint Louis, MO 2.0 1.0 750 $1,075 $1.43 44d 1 0.72mi
7160 Beulah Ave Saint Louis, MO 2.0 1.0 784 $1,059 $1.35 44d 1 0.73mi
5225 Fletcher St Saint Louis, MO 3.0 2.0 918 $1,295 $1.41 24d 1 0.75mi
7431 Esterbrook Dr Saint Louis, MO 2.0 1.0 792 $1,350 $1.70 44d 1 0.90mi
8548 Drury Ln Saint Louis, MO 3.0 2.0 1107 $1,420 $1.28 44d 1 0.91mi
2427 Switzer Ave Saint Louis, MO 3.0 1.0 1008 $1,300 $1.29 44d 1 0.91mi

Listing history 8 events

  1. 2026-05-31
    days on market $43,000 Active 189 DOM
  2. 2025-11-24
    listed $43,000 Active 687-char remark
    Show marketing remark (687 chars)

    Discover the potential in this charming 2-bedroom, 1-bath home, perfect for investors or buyers looking to add value with their own personal touch. This cozy property offers a solid layout and great bones—just waiting for the right vision. Inside, you'll find a comfortable living area, functional kitchen, and two well-sized bedrooms. While the home does need some work, it provides a wonderful opportunity to renovate, refresh, and create instant equity. Whether you're seeking your next investment, a fixer-upper to add to your portfolio, or a project with promising returns, this home is full of possibilities. Sold as-is. Don’t miss out on this value-packed opportunity!

  3. 2025-11-22
    historical $43,000 687-char remark
    Show marketing remark (687 chars)

    Discover the potential in this charming 2-bedroom, 1-bath home, perfect for investors or buyers looking to add value with their own personal touch. This cozy property offers a solid layout and great bones—just waiting for the right vision. Inside, you'll find a comfortable living area, functional kitchen, and two well-sized bedrooms. While the home does need some work, it provides a wonderful opportunity to renovate, refresh, and create instant equity. Whether you're seeking your next investment, a fixer-upper to add to your portfolio, or a project with promising returns, this home is full of possibilities. Sold as-is. Don’t miss out on this value-packed opportunity!

  4. 2006-04-11
    soldstatus $69,000
  5. 2006-03-31
    soldstatus
  6. 2005-03-24
    soldstatus $40,000
  7. 1990-08-01
    soldstatus
  8. 1989-12-01
    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
$801 · $67/mo
Projected year-2 tax
$801 · $67/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 ≥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
$13,376
− Mortgage interest
−$2,409
− Property taxes
−$801
− Insurance
−$215
− Repairs & maintenance
−$1,070
− Management
−$1,070
− Depreciation
−$1,251
Taxable income
$6,560
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,574
After-tax cash flow
$5,271/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

+7.5% since first listed
7 events — show timeline
  • 2025-11-24 Listed $43,000 MARIS as Distributed by MLS Grid
  • 2025-11-22 Coming Soon $43,000 MARIS as Distributed by MLS Grid
  • 2006-04-11 Sold (Public Records) $69,000 Public Records
  • 2006-03-31 Sold (Public Records) Public Records
  • 2005-03-24 Sold (Public Records) $40,000 Public Records
  • 1990-08-01 Sold (Public Records) Public Records
  • 1989-12-01 Sold (Public Records) Public Records

Property tax history

-1.0%/yr

Latest (2022): $801 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…