11625 Mehl Ave · Black Jack, MO
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,054 – $1,958
Heat risk 5/10 · Moderate
- Hot days now (above 106°F)
- 7 days/yr
- Hot days in 30 yrs
- 21 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
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 +19.8/30.0
- ARV discount +15.0/15.0
- Appreciation +10.0/10.0
- DSCR +6.3/10.0
- 1% rule +5.2/10.0
- Rent growth +4.4/5.0
- Livability +3.5/5.0
- Condition / age +2.5/5.0
- Schools +1.7/10.0
$159,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
MAJOR PRICE REDUCTION!!! NEW!! THE SELLER'S OF THIS PROPERTRY WILL PAY UP TO $5,000 IN CLOSING COSTS AND PRE-PAIDS AT CLOSING!! Three bedrooms, two full baths, central air, gas stove, refrigerator, hardwood floors, unfinished basement with washer/dryer hook ups. 1 car garage, fenced back yard with patio.
Key facts
- Fenced back yard
- Unfinished basement
- Gas stove
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $160k.
Deal economics
- At list price, monthly cash flow is $189 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $160k).
- Recommended offer: $150k (6.0% below list) — sets the bar for market timing.
- Cap rate 7.7% vs local median 6.2% in Black Jack — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
Location & tenants
- Location reads 70/100 on livability (#132 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime D+, amenities F.
- Hazelwood (suburban): math 11% / reading 26% proficiency, ranked #306 of 324 in MO (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Market conditions: Rents rising fast (+7.5%/yr); 218 active listings in the ZIP; 12 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 $17k of equity ($1k loan paydown + $16k appreciation (10.0% local appreciation)).
- At projected returns (10.0% appreciation + 7.5% rent growth), your $45k cash investment doubles in ~3 years — after that, you're playing with house money.
- By year 3, paydown + projected appreciation supports a ~$43k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 80 days — a 6% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 2y ago; this cycle's ask has dropped $30k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- 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.
Questions for the listing agent
- It's been on market 80 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
- Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Crime grade is D 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?
- 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.
- 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.
- 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
- 1.02% ✓
- Cap rate
- 7.71%
- Cash-on-cash
- 5.06%
- DSCR
- 1.23
- GRM
- 8.2
CMA / ARV
- ARV (median comp)
- $192,388
- List price
- $159,900
- Delta
- -16.89%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 4384 Remus Dr | 0.15mi | 3/2.0 | 1,128 (-2%) | 2mo | $209,900 | $186 | 88 |
| 4377 Varano Dr | 0.35mi | 3/2.0 | 1,155 (0%) | 2mo | $150,000 | $130 | 82 |
| 4950 Patricia Ridge Dr | 0.25mi | 3/1.5 | 1,124 (-3%) | 4mo | $177,500 | $158 | 79 |
| 11565 Mehl Ave | 0.07mi | 2/1.5 (-1) | 1,270 (+10%) | 4mo | $81,000 | $64 | 70 |
| 4394 Satiris Dr | 0.21mi | 3/2.0 | 1,301 (+13%) | 0mo | $235,000 | $181 | 69 |
| 11882 Nero Dr | 0.37mi | 3/2.5 | 1,080 (-6%) | 3mo | $209,900 | $194 | 67 |
| 11879 Galba Dr | 0.48mi | 3/1.5 | 1,092 (-6%) | 0mo | $159,900 | $146 | 66 |
| 11678 Galba Dr | 0.28mi | 3/2.0 | 1,292 (+12%) | 2mo | $129,900 | $101 | 66 |
| 4333 Caracalla Dr | 0.30mi | 3/2.5 | 1,271 (+10%) | 3mo | $225,000 | $177 | 65 |
| 4428 Papal Dr | 0.17mi | 3/2.0 | 1,318 (+14%) | 6mo | $129,900 | $99 | 64 |
| 12415 Danube Dr | 0.73mi | 3/2.0 | 1,124 (-3%) | 6mo | $150,000 | $133 | 57 |
| 29 Brixworth Ct | 0.57mi | 3/3.0 | 1,280 (+11%) | 4mo | $220,000 | $172 | 48 |
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
- IRR
- 29.7%
- Equity multiple
- 3.39×
- Total profit
- $106,845
- Equity at exit
- $144,051
- IRR
- 27.2%
- Equity multiple
- 8.24×
- Total profit
- $323,957
- Equity at exit
- $310,651
Cash invested: $44,772 (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
ZIP-level market 63033
- Home prices YoY
- 2.5%
- Rents YoY
- 7.5%
- Active inventory
- 218
- Price-to-rent
- 8.2×
Monthly cashflow live
- Estimated rent
- $1,625 high interval (Pro) →
- Mortgage (P&I)
- −$839
- Tax from tax record
- −$190 /mo · $2,280/yr
- Insurance
- −$67
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$341
- Net cashflow
- $189
Break-even live
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
- $39,975
- Closing costs
- $4,797
- 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 12 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 11635 Hazeloak Dr Black Jack, MO | 3.0 | 2.0 | 1124 | $1,728 | $1.54 | 17d | 1 | 0.28mi |
| 11470 Latonka Trl Florissant, MO | 1.0–2.0 | 1.0 | 843 | $1,050 | $1.25 | 43d | 3 | 0.29mi |
| 4872 Bristol Rock Rd Black Jack, MO | 4.0 | 2.0 | 1448 | $2,061 | $1.42 | 2d | 1 | 0.41mi |
| 2745 Rottingdean Dr St. Louis, MO | 1.0–2.0 | 1.0 | 825 | $975 | $1.18 | 43d | 1 | 0.50mi |
| 4583 Whisper Lake Dr Black Jack, MO | 1.0–5.0 | 1.0–2.5 | 1225 | $1,156 | $0.94 | 1d | 17 | 0.80mi |
| 2544 Netherton Dr Saint Louis, MO | 3.0 | 2.0 | 1288 | $1,945 | $1.51 | 1d | 1 | 0.80mi |
| 2257 Luxmore Dr Saint Louis, MO | 3.0 | 3.0 | 1073 | $1,495 | $1.39 | 23d | 1 | 1.07mi |
| 2259 Ainsworth Dr Saint Louis, MO | 4.0 | 2.0 | 1500 | $1,776 | $1.18 | 43d | 1 | 1.24mi |
| 1670 Arundel Dr Florissant, MO | 3.0 | 2.0 | 1012 | $1,450 | $1.43 | 23d | 1 | 1.36mi |
| 1536 Springlet Ct #31 Florissant, MO | 3.0 | 2.5 | 1161 | $1,450 | $1.25 | 7d | 1 | 1.43mi |
| 62 Capitol Hill Dr Saint Louis, MO | 3.0 | 2.0 | 1239 | $1,250 | $1.01 | 43d | 1 | 1.47mi |
| 1502 Summer Run Dr #108 Florissant, MO | 2.0 | 1.5 | 922 | $1,200 | $1.30 | 23d | 1 | 1.48mi |
Listing history 14 events
-
2026-05-09status Pending 306-char remark
Show marketing remark (306 chars)
MAJOR PRICE REDUCTION!!! NEW!! THE SELLER'S OF THIS PROPERTRY WILL PAY UP TO $5,000 IN CLOSING COSTS AND PRE-PAIDS AT CLOSING!! Three bedrooms, two full baths, central air, gas stove, refrigerator, hardwood floors, unfinished basement with washer/dryer hook ups. 1 car garage, fenced back yard with patio.
-
2026-04-22price $159,900 306-char remark
Show marketing remark (306 chars)
MAJOR PRICE REDUCTION!!! NEW!! THE SELLER'S OF THIS PROPERTRY WILL PAY UP TO $5,000 IN CLOSING COSTS AND PRE-PAIDS AT CLOSING!! Three bedrooms, two full baths, central air, gas stove, refrigerator, hardwood floors, unfinished basement with washer/dryer hook ups. 1 car garage, fenced back yard with patio.
-
2026-03-05price $179,900 306-char remark
Show marketing remark (306 chars)
MAJOR PRICE REDUCTION!!! NEW!! THE SELLER'S OF THIS PROPERTRY WILL PAY UP TO $5,000 IN CLOSING COSTS AND PRE-PAIDS AT CLOSING!! Three bedrooms, two full baths, central air, gas stove, refrigerator, hardwood floors, unfinished basement with washer/dryer hook ups. 1 car garage, fenced back yard with patio.
-
2026-02-18$189,900 Active 306-char remark
Show marketing remark (306 chars)
MAJOR PRICE REDUCTION!!! NEW!! THE SELLER'S OF THIS PROPERTRY WILL PAY UP TO $5,000 IN CLOSING COSTS AND PRE-PAIDS AT CLOSING!! Three bedrooms, two full baths, central air, gas stove, refrigerator, hardwood floors, unfinished basement with washer/dryer hook ups. 1 car garage, fenced back yard with patio.
-
2026-02-18historical $189,900 306-char remark
Show marketing remark (306 chars)
MAJOR PRICE REDUCTION!!! NEW!! THE SELLER'S OF THIS PROPERTRY WILL PAY UP TO $5,000 IN CLOSING COSTS AND PRE-PAIDS AT CLOSING!! Three bedrooms, two full baths, central air, gas stove, refrigerator, hardwood floors, unfinished basement with washer/dryer hook ups. 1 car garage, fenced back yard with patio.
-
2025-03-06historical $1,150
-
2024-12-28price $1,150
-
2024-12-05historical $1,350
-
2024-12-05$1,350
-
2024-10-11historical $1,350
-
2024-10-11$1,350
-
2024-10-10$1,350
-
1989-10-01soldstatus
-
1982-11-01soldstatus
ⓘ 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
- $2,280 · $190/mo
- Projected year-2 tax
- $2,280 · $190/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 ≥106°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
- $19,504
- − Mortgage interest
- −$8,957
- − Property taxes
- −$2,280
- − Insurance
- −$800
- − Repairs & maintenance
- −$1,560
- − Management
- −$1,560
- − Depreciation
- −$4,652
- Taxable loss
- −$304
- Est. tax savings @ 24.0%
- +$73
- After-tax cash flow
- $2,340/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
- Hazelwood
- NCES district ID
- 2913830
- Math proficiency
- 11% ▼ -13.00%
- Reading proficiency
- 26% ▼ -6.00%
- Median HH income
- $51,621
- Composite
- 16.77/100
- National rank
- #9156
- State rank
- #306 of 324 in MO
Livability — Black Jack
- Score
- 70/100
- State rank
- #132
- US rank
- #7706
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Saint Louis County · 888,823 people
- City population
- 42,258
- Metro
- St. Louis, MO-IL
- Population (ZIP)
- 43,056
- Household income
- $66,776
- Rent vs 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 |
|---|---|---|
| Healthcare | 1 | $163B |
|
||
| Insurance | 1 | $21B |
|
||
| Industrial Technology | 1 | $17B |
|
||
| Retail | 1 | $16B |
|
||
| Industrial Distribution | 1 | $10B |
|
||
| Utilities | 1 | $9B |
|
||
Price history
+11744.4% since first listed14 events — show timeline
- 2026-05-09 Pending — MARIS as Distributed by MLS Grid
- 2026-04-22 Price Changed $159,900 MARIS as Distributed by MLS Grid
- 2026-03-05 Price Changed $179,900 MARIS as Distributed by MLS Grid
- 2026-02-18 Listed $189,900 MARIS as Distributed by MLS Grid
- 2026-02-18 Coming Soon $189,900 MARIS as Distributed by MLS Grid
- 2025-03-06 Rental Removed $1,150 MARIS
- 2024-12-28 Price Changed $1,150 MARIS
- 2024-12-05 Rental Removed $1,350 MARIS
- 2024-12-05 Listed for Rent $1,350 MARIS
- 2024-10-11 Rental Removed $1,350 APPFOLIO
- 2024-10-11 Listed for Rent $1,350 MARIS
- 2024-10-10 Listed for Rent $1,350 APPFOLIO
- 1989-10-01 Sold (Public Records) — Public Records
- 1982-11-01 Sold (Public Records) — Public Records
Property tax history
+3.7%/yrLatest (2022): $2,280 · +5.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…