CashFlowRE
Sign in Sign up
1083 Jennings Station Rd
D+ Composite 47.03
Why this score? — see what drove the D+ 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 +18.6/30.0
  • ARV discount +7.6/15.0
  • DSCR +5.8/10.0
  • 1% rule +5.0/10.0
  • Rent growth +4.1/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +0.4/10.0
  • Appreciation +0.0/10.0

$125,900

1083 Jennings Station Rd · Bellefontaine Neighbors, MO 63137
2 bd · 1.5 ba · 1,191 sqft · SingleFamily public records · 75 Days on market
Built 1950 6,481 sqft lot $106/sqft · at area comps Est $126k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this contemporary two-bedroom, one-bath home, that has been newly renovated just for you! Enter into the spacious living room, flooded with natural light that seamlessly transitions to the dining room. Featuring new vinyl plank flooring and fresh paint throughout, this residence boasts a beautifully updated kitchen equipped with brand new stainless steel gas stove and dishwasher. Enjoy the spacious, enclosed sun room perfect for relaxation while it adds additional entertaining space. The sun room connects to the one car garage giving the new homeowner convenient off street, enclosed parking. Did I mention the finished basement and bonus room that provides even more space to work, relax, entertain or play? Did I tell you this home has a brand new roof?! 1083 Jennings Station Road offers both comfort and style in a convenient location. Don’t miss out! One of the owners is a licensed real estate broker in the state of Virginia.

Key facts

  • 6,481 sq ft lot
  • Garage
  • Built 1950

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/1.5-bath single-family listed at $126k.

Deal economics

  • At list price, monthly cash flow is $121 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $126k).
  • Recommended offer: $118k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 9.5% in Bellefontaine Neighbors — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 58/100 on livability (#592 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: employment D+, schools F, crime F.
  • Riverview Gardens (suburban): math 2% / reading 9% proficiency, ranked #324 of 324 in MO (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 90% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.6%/yr); 201 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 44% 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 35% of the median local income ($43k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $870 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $47k; list at $126k implies a 168% 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 $118,346 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — 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 F-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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
1.00%
Cap rate
7.45%
Cash-on-cash
4.13%
DSCR
1.18
GRM
8.3

CMA / ARV

ARV (median comp)
$126,271
List price
$125,900
Delta
-0.29%
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
9279 Dell Ct 0.09mi 3/2.0 (+1) 1,195 (+0%) 4mo $150,000 $126 85
937 Lebon Dr 0.36mi 3/1.0 (+1) 1,218 (+2%) 1mo $80,000 $66 72
9435 Eastchester Dr 0.48mi 3/1.0 (+1) 1,195 (+0%) 2mo $55,500 $46 68
8845 Portland Ter 0.44mi 2/1.0 1,116 (-6%) 2mo $33,000 $30 65
840 Lebon Dr 0.45mi 3/1.0 (+1) 1,224 (+3%) 2mo $85,000 $69 65
9421 Dickerson Dr 0.50mi 2/1.0 1,304 (+10%) 4mo $60,000 $46 55
9456 Dawn Ct 0.65mi 1/1.0 (-1) 1,213 (+2%) 5mo $80,000 $66 55
1147 Jolene Dr 0.37mi 3/2.0 (+1) 1,046 (-12%) 1mo $149,000 $142 54
9481 Adler Ave 0.40mi 3/1.0 (+1) 1,046 (-12%) 3mo $89,900 $86 52
833 Lebon Dr 0.49mi 3/1.0 (+1) 1,336 (+12%) 3mo $115,000 $86 47
1147 Angeline Dr 0.46mi 3/1.0 (+1) 1,046 (-12%) 5mo $80,000 $76 47
1067 Melvin Ave 0.52mi 3/1.0 (+1) 1,050 (-12%) 4mo $77,900 $74 46

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 · 6.59% rent growth · sell at horizon

5-year hold
IRR
-5.8%
Equity multiple
0.78×
Total profit
$-7,927
Equity at exit
$18,772
10-year hold
IRR
7.7%
Equity multiple
1.68×
Total profit
$24,019
Equity at exit
$10,886

Cash invested: $35,252 (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 63137

Rents YoY
6.6%
Active inventory
201
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,263 high interval (Pro) →
Mortgage (P&I)
$660
Tax from tax record
$164 /mo · $1,963/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$265
Net cashflow
$121

Break-even live

Break-even rent $1,109
Max offer price $125,900
Occupancy floor 85%

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
$31,475
Closing costs
$3,777
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
956 Fontaine Pl Saint Louis, MO 2.0 2.0 1192 $1,400 $1.17 23d 1 0.29mi
960 Raford Ct St. Louis, MO 2.0 1.0 750 $950 $1.27 23d 1 0.33mi
1225 Newark Dr Saint Louis, MO 3.0 2.0 944 $1,400 $1.48 3d 1 0.35mi
849 River Trail Ct Apt 201 St. Louis, MO 1.0 1.0 700 $825 $1.18 43d 1 0.50mi
849 River Trail Ct #102 St. Louis, MO 1.0 1.0 700 $825 $1.18 23d 1 0.50mi
9418 Pattonwood Dr Saint Louis, MO 2.0 2.0 982 $1,500 $1.53 23d 1 0.53mi
605 Fremont Ave Saint Louis, MO 2.0 1.0 750 $995 $1.33 43d 1 0.62mi
9517 West Ave Unit 1F St. Louis, MO 3.0 1.0 1300 $1,300 $1.00 43d 1 0.81mi
2056 Coleridge Dr Saint Louis, MO 3.0 1.0 949 $1,195 $1.26 23d 1 0.87mi
8530 Lowell St Saint Louis, MO 2.0 1.0 918 $1,100 $1.20 43d 1 0.88mi
8828 Riverview Blvd Apt 2S St. Louis, MO 1.0 1.0 816 $850 $1.04 43d 1 0.94mi
1130 Forest Home Dr Saint Louis, MO 3.0 1.0 1025 $1,275 $1.24 43d 1 0.94mi
9723 Portage Dr Saint Louis, MO 3.0 1.0 1014 $1,450 $1.43 7d 1 1.10mi
623 Ludlow Dr Saint Louis, MO 2.0 1.0 840 $1,199 $1.43 23d 1 1.17mi
9908 Norbridge Ln Saint Louis, MO 2.0 2.0 1240 $1,650 $1.33 19d 1 1.18mi
9744 Lanier Dr Saint Louis, MO 3.0 1.0 1014 $1,345 $1.33 43d 1 1.24mi
637 Karess Dr Saint Louis, MO 2.0 2.0 1190 $1,525 $1.28 12d 1 1.26mi
9811 Lilac Dr Unit I St. Louis, MO 2.0 1.0 705 $799 $1.13 43d 1 1.30mi
8817 Shady Grove Ave Saint Louis, MO 2.0 1.0 1085 $1,075 $0.99 23d 1 1.32mi
460 Bluff Dr Saint Louis, MO 3.0 1.0 1002 $1,300 $1.30 43d 1 1.33mi
8548 Drury Ln Saint Louis, MO 3.0 2.0 1107 $1,420 $1.28 43d 1 1.33mi
435 Adrian Dr Saint Louis, MO 3.0 1.0 1100 $950 $0.86 20d 1 1.35mi
2152 Nemnich Rd Saint Louis, MO 2.0 1.5 1030 $1,100 $1.07 43d 1 1.35mi
1255 Bosworth Dr Saint Louis, MO 3.0 1.0 1071 $1,575 $1.47 10d 1 1.38mi
9640 Diamond Dr Saint Louis, MO 1.0–2.0 1.0 625 $800 $1.28 14d 3 1.41mi
1942 Damato Ct Saint Louis, MO 2.0 1.0 905 $1,100 $1.22 43d 1 1.41mi
9924 Gloucester Dr Saint Louis, MO 3.0 2.0 992 $1,565 $1.58 10d 1 1.42mi
2022 McLaran Ave Saint Louis, MO 3.0 2.0 1181 $1,593 $1.35 14d 1 1.42mi
7 Lamar Dr Saint Louis, MO 3.0 1.0 894 $1,200 $1.34 17d 1 1.43mi
371 Adrian Dr Saint Louis, MO 2.0 1.0 1337 $1,200 $0.90 43d 1 1.47mi
9943 Lilac Dr Saint Louis, MO 2.0 1.0 1086 $1,000 $0.92 43d 1 1.48mi
2321 Noll Dr Saint Louis, MO 3.0 1.0 975 $1,320 $1.35 23d 1 1.49mi

Listing history 13 events

  1. 2026-06-09
    days on market $125,900 Active 75 DOM
  2. 2026-06-08
    days on market $125,900 Active 74 DOM
  3. 2026-06-07
    days on market $125,900 Active 73 DOM
  4. 2026-06-05
    days on market $125,900 Active 70 DOM
  5. 2026-06-03
    days on market $125,900 Active 69 DOM
  6. 2026-06-02
    days on market $125,900 Active 68 DOM
  7. 2026-06-01
    days on market $125,900 Active 67 DOM
  8. 2026-05-31
    days on market $125,900 Active 66 DOM
  9. 2026-05-14
    price $126,900 961-char remark
    Show marketing remark (961 chars)

    Welcome to this contemporary two-bedroom, one-bath home, that has been newly renovated just for you! Enter into the spacious living room, flooded with natural light that seamlessly transitions to the dining room. Featuring new vinyl plank flooring and fresh paint throughout, this residence boasts a beautifully updated kitchen equipped with brand new stainless steel gas stove and dishwasher. Enjoy the spacious, enclosed sun room perfect for relaxation while it adds additional entertaining space. The sun room connects to the one car garage giving the new homeowner convenient off street, enclosed parking. Did I mention the finished basement and bonus room that provides even more space to work, relax, entertain or play? Did I tell you this home has a brand new roof?! 1083 Jennings Station Road offers both comfort and style in a convenient location. Don’t miss out! One of the owners is a licensed real estate broker in the state of Virginia.

  10. 2026-04-29
    price $128,900 961-char remark
    Show marketing remark (961 chars)

    Welcome to this contemporary two-bedroom, one-bath home, that has been newly renovated just for you! Enter into the spacious living room, flooded with natural light that seamlessly transitions to the dining room. Featuring new vinyl plank flooring and fresh paint throughout, this residence boasts a beautifully updated kitchen equipped with brand new stainless steel gas stove and dishwasher. Enjoy the spacious, enclosed sun room perfect for relaxation while it adds additional entertaining space. The sun room connects to the one car garage giving the new homeowner convenient off street, enclosed parking. Did I mention the finished basement and bonus room that provides even more space to work, relax, entertain or play? Did I tell you this home has a brand new roof?! 1083 Jennings Station Road offers both comfort and style in a convenient location. Don’t miss out! One of the owners is a licensed real estate broker in the state of Virginia.

  11. 2026-03-27
    listed $129,900 Active 961-char remark
    Show marketing remark (961 chars)

    Welcome to this contemporary two-bedroom, one-bath home, that has been newly renovated just for you! Enter into the spacious living room, flooded with natural light that seamlessly transitions to the dining room. Featuring new vinyl plank flooring and fresh paint throughout, this residence boasts a beautifully updated kitchen equipped with brand new stainless steel gas stove and dishwasher. Enjoy the spacious, enclosed sun room perfect for relaxation while it adds additional entertaining space. The sun room connects to the one car garage giving the new homeowner convenient off street, enclosed parking. Did I mention the finished basement and bonus room that provides even more space to work, relax, entertain or play? Did I tell you this home has a brand new roof?! 1083 Jennings Station Road offers both comfort and style in a convenient location. Don’t miss out! One of the owners is a licensed real estate broker in the state of Virginia.

  12. 2026-03-26
    historical $129,900 961-char remark
    Show marketing remark (961 chars)

    Welcome to this contemporary two-bedroom, one-bath home, that has been newly renovated just for you! Enter into the spacious living room, flooded with natural light that seamlessly transitions to the dining room. Featuring new vinyl plank flooring and fresh paint throughout, this residence boasts a beautifully updated kitchen equipped with brand new stainless steel gas stove and dishwasher. Enjoy the spacious, enclosed sun room perfect for relaxation while it adds additional entertaining space. The sun room connects to the one car garage giving the new homeowner convenient off street, enclosed parking. Did I mention the finished basement and bonus room that provides even more space to work, relax, entertain or play? Did I tell you this home has a brand new roof?! 1083 Jennings Station Road offers both comfort and style in a convenient location. Don’t miss out! One of the owners is a licensed real estate broker in the state of Virginia.

  13. 1992-07-15
    soldstatus $47,000

ⓘ 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
$1,963 · $164/mo
Projected year-2 tax
$1,963 · $164/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 · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 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
$15,154
− Mortgage interest
−$7,052
− Property taxes
−$1,963
− Insurance
−$630
− Repairs & maintenance
−$1,212
− Management
−$1,212
− Depreciation
−$3,663
Taxable loss
−$579
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$139
After-tax cash flow
$1,595/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
Riverview Gardens
NCES district ID
2926670
Math proficiency
2% ▼ -6.00%
Reading proficiency
9% ▼ -6.00%
Median HH income
$32,759
Composite
4.22/100
National rank
#10058
State rank
#324 of 324 in MO

Livability — Bellefontaine Neighbors

Score
58/100
State rank
#592
US rank
#20944

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bellefontaine Neighbors, MO
County
Saint Louis County · 888,823 people
Metro
St. Louis, MO-IL
Population (ZIP)
19,684
Household income
$43,422
Rent vs Own
52.2% rent · 47.8% own
Severe rent burden
1863.0

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 (82%)
Race & ethnicity
Black 82% White 13% Two or more races 3%
Common ancestry
Romanian 1% Lithuanian 1% Italian 1%
Foreign-born
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
▼ -96.70%
Current HPI
130.6765
Rent YoY
▲ 6.59%
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

+170.0% since first listed
5 events — show timeline
  • 2026-05-14 Price Changed $126,900 MARIS as Distributed by MLS Grid
  • 2026-04-29 Price Changed $128,900 MARIS as Distributed by MLS Grid
  • 2026-03-27 Listed $129,900 MARIS as Distributed by MLS Grid
  • 2026-03-26 Coming Soon $129,900 MARIS as Distributed by MLS Grid
  • 1992-07-15 Sold (Public Records) $47,000 Public Records

Property tax history

+11.4%/yr

Latest (2022): $1,963 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…