CashFlowRE
Sign in Sign up
1980 Parker Rd
C Composite 56.75
Why this score? — see what drove the C 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 +16.4/30.0
  • Appreciation +10.0/10.0
  • ARV discount +9.7/15.0
  • DSCR +5.1/10.0
  • Rent growth +4.4/5.0
  • 1% rule +3.9/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$182,157

1980 Parker Rd · Florissant, MO 63033
3 bd · 1.5 ba · 1,196 sqft · SingleFamily public records · 142 Days on market
Built 1958 7,492 sqft lot Est $191k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Ready to move in. Beautiful house with great location. Amazing renovation for the three bedroom, one full bathroom and a 1/2 bathroom. And an attached drive in garage. Close to major grocery stores and shopping centers. Recently renovated and freshly painted and professionally cleaned. New appliances. Thoroughly cleaned. Hard wood floor refurbished. New landscaping. Pictures look great, but seeing in person is even more impressive. Added benefit of a washer and dryer in the basement and a finished room in the basement and a screened in back porch and a fenced in yard. Property being Sold "As Is"

Key facts

  • New landscaping
  • Great location
  • New appliances

Tags

GREAT LOCATIONRECENTLY RENOVATEDNEW APPLIANCESHARD WOOD FLOOR REFURBISHEDNEW LANDSCAPING

Property features AI

Finance

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

Exterior

  • Parking: Attached 1-car garage
  • Utilities: Public water; Public sewer; Electric service by Ameren; Natural gas connected
  • Home design: Single-family residence; One level
  • Construction: Brick veneer exterior
  • Exterior features: Back yard

Interior

  • Bedrooms: 3 bedrooms (all on the main level)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced-air heating (natural gas); Central air conditioning (electric)
  • Interior features: Partially finished basement; Gas water heater

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 3-bed/1.5-bath single-family listed at $182k.

Deal economics

  • At list price, monthly cash flow is $102 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $162k (10.8% below list).
  • Recommended offer: $160k (12.0% below list) — sets the bar for market timing.

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: Parker Road Elementary (354 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 (+7.5%/yr); 218 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); 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).

Forward outlook

  • In year one you build about $19k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 7.5% rent growth), your $51k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 142 days — a 12% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask is 7% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $90k; list at $182k implies a 101% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $160,298 (12.0% below list)

Questions for the listing agent

  1. It's been on market 142 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 1958 — 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. 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.
  7. 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.
  8. 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
0.89%
Cap rate
6.97%
Cash-on-cash
2.41%
DSCR
1.11
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$191,360
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1980 Parker Rd 0.00mi 3/1.5 1,196 (0%) 1mo $182,157 $152 100
1320 Pepperhill Dr 0.10mi 3/2.0 1,247 (+4%) 1mo $200,000 $160 85
1475 Nashua Dr 0.27mi 3/1.5 1,160 (-3%) 0mo $169,900 $146 82
1585 Pepperhill Dr 0.33mi 3/2.0 1,204 (+1%) 2mo $225,000 $187 80
1480 Burning Tree Dr 0.27mi 3/2.0 1,140 (-5%) 2mo $200,000 $175 76
1420 Nashua Dr 0.26mi 3/1.5 1,092 (-9%) 2mo $199,000 $182 72
1460 Fox Run Dr 0.23mi 4/2.0 (+1) 1,050 (-12%) 1mo $169,900 $162 61
1020 Belmont Ter 0.32mi 3/1.5 1,040 (-13%) 4mo $159,900 $154 60
2340 Johnstown Dr 0.35mi 3/2.0 1,344 (+12%) 2mo $119,000 $89 60
1345 Hialeah Pl 0.28mi 4/2.5 (+1) 1,344 (+12%) 1mo $215,000 $160 57
18 Redwood Dr 0.61mi 3/2.0 1,046 (-12%) 2mo $134,000 $128 47
8 Winners Cir 0.58mi 4/2.0 (+1) 1,312 (+10%) 4mo $249,900 $190 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 7.51% rent growth · sell at horizon

5-year hold
IRR
27.6%
Equity multiple
3.22×
Total profit
$113,418
Equity at exit
$164,101
10-year hold
IRR
25.3%
Equity multiple
7.81×
Total profit
$347,549
Equity at exit
$353,891

Cash invested: $51,004 (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 63033

Home prices YoY
2.5%
Rents YoY
7.5%
Active inventory
218
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,625 high interval (Pro) →
Mortgage (P&I)
$955
Tax from tax record
$150 /mo · $1,797/yr
Insurance
$76
HOA
$0
Vacancy / Maint / Mgmt
$341
Net cashflow
$102

Break-even live

Break-even rent $1,495
Max offer price $182,157
Occupancy floor 89%

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
$45,539
Closing costs
$5,465
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
1004 N New Florissant Rd Florissant, MO 2.0 1.0 719 $1,375 $1.91 23d 1 0.29mi
1045 N New Florissant Rd Florissant, MO 2.0 1.0 783 $1,250 $1.60 14d 1 0.30mi
560 Jamaica Pl Florissant, MO 3.0 2.0 1350 $1,653 $1.22 43d 1 0.47mi
1725 Saint Catherine St Florissant, MO 3.0 1.0 1107 $1,800 $1.63 14d 1 0.48mi
20 Saint Benedict Ln Florissant, MO 3.0 1.5 1092 $1,525 $1.40 20d 1 0.53mi
1280 Saint Catherine St Florissant, MO 3.0 1.0 1274 $1,600 $1.26 14d 1 0.59mi
10 Saint Celeste Dr Florissant, MO 2.0 1.0 716 $1,290 $1.80 12d 1 0.59mi
9 Saint Celeste Dr Florissant, MO 3.0 1.0 992 $1,450 $1.46 43d 1 0.62mi
410 Ridge Dr Florissant, MO 3.0 2.0 1226 $1,650 $1.35 17d 1 0.62mi
3 Champlain Ct Florissant, MO 3.0 1.0 1100 $1,600 $1.45 43d 1 0.66mi
1785 Trotter Way Florissant, MO 3.0 2.0 1297 $1,806 $1.39 7d 1 0.72mi
1600 Horseshoe Dr Florissant, MO 3.0 2.0 1314 $1,550 $1.18 43d 1 0.72mi
1545 Washington St Florissant, MO 3.0 1.5 1337 $2,055 $1.54 3d 1 0.73mi
1710 Kay Dr Florissant, MO 3.0 1.0 960 $1,500 $1.56 2d 1 0.76mi
1600 Washington St Florissant, MO 3.0 1.5 1095 $1,250 $1.14 20d 1 0.79mi
765 Bobbins Ln Florissant, MO 3.0 1.0 1107 $1,450 $1.31 43d 1 0.81mi
297 Saint Eugene Ln Florissant, MO 2.0 1.0 1100 $1,100 $1.00 43d 1 0.82mi
100 Taney Dr Florissant, MO 3.0 1.0 1148 $1,495 $1.30 21d 1 0.86mi
790 Pebble Ln Florissant, MO 3.0 2.0 1242 $1,795 $1.45 23d 1 0.90mi
2990 Santiago Dr Florissant, MO 2.0 2.0 984 $1,200 $1.22 43d 1 0.98mi
305 S Lafayette St Florissant, MO 3.0 1.0 864 $1,409 $1.63 16d 1 1.02mi
470 Hundley Dr Florissant, MO 3.0 2.0 962 $1,595 $1.66 43d 1 1.16mi
1983 Greenheath Dr Florissant, MO 3.0 2.0 1040 $1,331 $1.28 3d 1 1.20mi
330 Moule Dr Florissant, MO 3.0 1.0 1014 $1,575 $1.55 43d 1 1.20mi
167 Reeb Ln Florissant, MO 1.0–2.0 1.0 850 $1,300 $1.53 2d 4 1.22mi
155 Reeb Ln Apt 2 Florissant, MO 2.0 1.0 850 $995 $1.17 43d 1 1.22mi
1180 S New Florissant Rd Florissant, MO 3.0 1.0 925 $1,225 $1.32 23d 1 1.23mi
50 Lynn Meadows Ln Florissant, MO 3.0 1.0 864 $1,450 $1.68 23d 1 1.26mi
3209 Cross Keys Dr Florissant, MO 1.0–2.0 1.0 700 $1,100 $1.57 1d 1 1.26mi
4 Sharon Ct Florissant, MO 3.0 2.0 1108 $1,800 $1.62 2d 1 1.26mi
3 Cantabrian Ct Florissant, MO 3.0 2.0 1436 $1,881 $1.31 14d 1 1.27mi
23 Quick Dr Apt 2 Florissant, MO 2.0 1.0 850 $1,100 $1.29 43d 1 1.28mi
21 Quick Dr Apt 1 Florissant, MO 2.0 1.0 850 $1,100 $1.29 43d 1 1.28mi
21 Quick Dr Apt 3 Florissant, MO 2.0 1.0 850 $995 $1.17 23d 1 1.28mi
1250 S New Florissant Rd Florissant, MO 2.0 1.0 1150 $1,500 $1.30 14d 1 1.28mi
17 Valley Dr Florissant, MO 2.0 2.0 1356 $1,525 $1.12 43d 1 1.29mi
1465 W Duchesne Dr Florissant, MO 3.0 1.0 896 $1,500 $1.67 43d 1 1.35mi
1050 Ozment Dr Florissant, MO 3.0 2.0 984 $1,525 $1.55 43d 1 1.38mi
1670 Arundel Dr Florissant, MO 3.0 2.0 1012 $1,450 $1.43 23d 1 1.38mi
1095 Ozment Dr Florissant, MO 3.0 2.0 984 $1,461 $1.48 23d 1 1.38mi

Listing history 16 events

  1. 2026-05-01
    status Pending
  2. 2026-04-13
    status Active
  3. 2026-04-13
    price $182,157
  4. 2026-04-05
    status Pending
  5. 2026-03-17
    price $186,157
  6. 2026-03-06
    price $190,157
  7. 2026-02-28
    price $192,057
  8. 2026-02-16
    price $193,995
  9. 2026-01-17
    price $196,995
  10. 2025-12-17
    price $199,995
  11. 2025-12-14
    status Active
  12. 2025-09-18
    status Pending
  13. 2025-09-17
    price $205,000
  14. 2025-09-07
    listed $169,700 Active
  15. 2003-08-22
    soldstatus $90,500
  16. 1994-10-04
    soldstatus $58,000

ⓘ 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
$1,797 · $150/mo
Projected year-2 tax
$1,797 · $150/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 4/10 Moderate 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
$19,494
− Mortgage interest
−$10,204
− Property taxes
−$1,797
− Insurance
−$911
− Repairs & maintenance
−$1,560
− Management
−$1,560
− Depreciation
−$5,299
Taxable loss
−$1,835
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$440
After-tax cash flow
$1,670/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)
43,056
Household income
$66,776
Rent vs Own
33.4% rent · 66.6% own
Severe rent burden
1429.0

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 (71%)
Race & ethnicity
Black 71% White 23% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Romanian 1% Lithuanian 1% Italian 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
95% English-only · Spanish 1% French/Haitian/Cajun 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
▲ 13.78%
Current HPI
570.6
Rent YoY
▲ 7.51%
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

+214.1% since first listed
16 events — show timeline
  • 2026-05-01 Pending MARIS as Distributed by MLS Grid
  • 2026-04-13 Relisted MARIS as Distributed by MLS Grid
  • 2026-04-13 Price Changed $182,157 MARIS as Distributed by MLS Grid
  • 2026-04-05 Pending MARIS as Distributed by MLS Grid
  • 2026-03-17 Price Changed $186,157 MARIS as Distributed by MLS Grid
  • 2026-03-06 Price Changed $190,157 MARIS as Distributed by MLS Grid
  • 2026-02-28 Price Changed $192,057 MARIS as Distributed by MLS Grid
  • 2026-02-16 Price Changed $193,995 MARIS as Distributed by MLS Grid
  • 2026-01-17 Price Changed $196,995 MARIS as Distributed by MLS Grid
  • 2025-12-17 Price Changed $199,995 MARIS as Distributed by MLS Grid
  • 2025-12-14 Relisted MARIS as Distributed by MLS Grid
  • 2025-09-18 Pending MARIS as Distributed by MLS Grid
  • 2025-09-17 Price Changed $205,000 MARIS as Distributed by MLS Grid
  • 2025-09-07 Listed $169,700 MARIS as Distributed by MLS Grid
  • 2003-08-22 Sold (Public Records) $90,500 Public Records
  • 1994-10-04 Sold (Public Records) $58,000 Public Records

Property tax history

+0.9%/yr

Latest (2022): $1,797 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…