CashFlowRE
Sign in Sign up
11625 Mehl Ave
B- Composite 68.23
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

11625 Mehl Ave · Black Jack, MO 63033
3 bd · 2.0 ba · 1,155 sqft · SingleFamily public records · 80 Days on market
Built 1966 8,158 sqft lot $138/sqft · 17% below area Est $192k · 17% under

🖨 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

CENTRAL AIRGAS STOVEHARDWOOD FLOORSUNFINISHED BASEMENTFENCED BACK YARDPATIO

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/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.
Recommended offer $150,306 (6.0% below list)

Questions for the listing agent

  1. 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?
  2. Built in 1966 — 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. 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?
  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
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

5-year hold
IRR
29.7%
Equity multiple
3.39×
Total profit
$106,845
Equity at exit
$144,051
10-year hold
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
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
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

Break-even rent $1,386
Max offer price $159,900
Occupancy floor 83%

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

AddressBedsBaths SqftRent$/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

  1. 2026-05-09
    status 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.

  2. 2026-04-22
    price $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.

  3. 2026-03-05
    price $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.

  4. 2026-02-18
    listed $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.

  5. 2026-02-18
    historical $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.

  6. 2025-03-06
    historical $1,150
  7. 2024-12-28
    price $1,150
  8. 2024-12-05
    historical $1,350
  9. 2024-12-05
    listed $1,350
  10. 2024-10-11
    historical $1,350
  11. 2024-10-11
    listed $1,350
  12. 2024-10-10
    listed $1,350
  13. 1989-10-01
    soldstatus
  14. 1982-11-01
    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
$2,280 · $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
combined federal + state — saved on this device
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

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

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
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

+11744.4% since first listed
14 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%/yr

Latest (2022): $2,280 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…