CashFlowRE
Sign in Sign up
5100 Caribee Dr
D Composite 44.04
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 +14.0/30.0
  • ARV discount +10.1/15.0
  • DSCR +4.3/10.0
  • Schools +3.5/10.0
  • Livability +3.4/5.0
  • 1% rule +3.2/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$339,900

5100 Caribee Dr · Concord, MO 63128
3 bd · 3.0 ba · 2,060 sqft · SingleFamily public records · 16 Days on market
Built 1962 0.45 ac lot Est $360k · 6% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this spacious home on almost a 1/2 acre, corner lot. Fantastic new kitchen just completed in August with new white cabinets, gorgeous glass backsplash and lovely quartz countertops. The kitchen is accessible from the living and dining rooms as well as the bonus room off the back of the house. The bonus room features walls of windows letting natural light fill the space, built-in cabinetry and new flooring. There are so many ways you could use this heated and cooled bonus room...virtual learning or office space, family room, playroom, reading porch, etc. There are three full baths in the home...one in the master, one in the main hall and one in the lower level. The lower level also has a fireplace and new flooring. The oversized garage is a welcome sight and offers a great storage area and laundry space.

Key facts

  • 0.45 acre lot
  • 2 garage spots
  • Built 1962

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/3.0-bath single-family listed at $340k.

Deal economics

  • At list price, monthly cash flow is $46 ($549/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 $280k (17.5% below list).
  • Recommended offer: $280k (17.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.9% in Concord — 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 68/100 on livability (#175 in MO) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living A-; Watch: amenities F, commute F, health & safety F.
  • Mehlville R-IX (suburban): math 31% / reading 48% proficiency, ranked #126 of 324 in MO (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Trautwein Elem. (math 17% / reading 37%, grade F, #850 of 1,115 statewide, top 78%, 359 students, 42% FRL); Mehlville High School (math 26% / reading 54%, grade F, #243 of 521 statewide, top 47%, 1,440 students, 43% FRL) — zoned schools average 42% FRL vs 22% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.0%/yr); 135 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($92k/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 $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($335k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $230k; 48% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • 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 $280,278 (17.5% below list)

Questions for the listing agent

  1. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.82%
Cap rate
6.45%
Cash-on-cash
0.58%
DSCR
1.03
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$360,500
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5100 Caribee Dr 0.00mi 3/3.0 2,060 (0%) 1mo $339,900 $165 100
5356 Hamlin Ct 0.40mi 4/3.5 (+1) 2,118 (+3%) 1mo $449,900 $212 69
4942 Caribee Dr 0.21mi 3/2.0 2,229 (+8%) 6mo $325,000 $146 67
5122 Towne South Rd 0.53mi 3/2.0 2,052 (-0%) 5mo $335,000 $163 67
5161 Butler Bend Dr 0.32mi 3/2.5 2,270 (+10%) 6mo $529,900 $233 61
5023 Waringford Dr 0.63mi 3/3.0 1,919 (-7%) 2mo $320,000 $167 58
4764 Brawley Ct 0.25mi 3/2.0 1,759 (-15%) 3mo $285,000 $162 57
5100 Melitta Dr 0.70mi 2/3.0 (-1) 2,103 (+2%) 5mo $355,000 $169 55
4839 Hursley Dr 0.41mi 4/2.0 (+1) 1,806 (-12%) 2mo $325,000 $180 50
4767 Towne South Rd 0.60mi 3/2.0 1,800 (-13%) 3mo $400,000 $222 45
5117 Melitta Dr 0.70mi 2/2.5 (-1) 1,857 (-10%) 4mo $325,000 $175 41
4801 Langtree Dr 0.71mi 4/2.5 (+1) 1,802 (-12%) 0mo $390,000 $216 38

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 · 2.05% rent growth · sell at horizon

5-year hold
IRR
-16.4%
Equity multiple
0.42×
Total profit
$-54,886
Equity at exit
$50,680
10-year hold
IRR
-9.8%
Equity multiple
0.42×
Total profit
$-55,002
Equity at exit
$29,388

Cash invested: $95,172 (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 63128

Rents YoY
2.0%
Active inventory
135
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,803 medium interval (Pro) →
Mortgage (P&I)
$1,782
Tax from tax record
$244 /mo · $2,932/yr
Insurance
$142
HOA
$0
Vacancy / Maint / Mgmt
$589
Net cashflow
$46

Break-even live

Break-even rent $2,745
Max offer price $339,900
Occupancy floor 93%

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
$84,975
Closing costs
$10,197
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5400 Tesson Rdg St. Louis, MO 1.0–3.0 1.0–2.5 1412 $4,050 $2.87 2d 20 0.74mi
4446 Skyridge Dr Saint Louis, MO 4.0 2.0 2770 $2,706 $0.98 2d 1 1.10mi

Listing history 17 events

  1. 2026-04-24
    status Pending
  2. 2026-04-22
    price $339,900
  3. 2026-04-08
    listed $349,900 Active
  4. 2026-04-07
    historical $349,900
  5. 2022-04-28
    soldstatus $230,000
  6. 2020-12-08
    soldstatus $247,000
  7. 2020-11-20
    status Pending 832-char remark
    Show marketing remark (832 chars)

    Welcome to this spacious home on almost a 1/2 acre, corner lot. Fantastic new kitchen just completed in August with new white cabinets, gorgeous glass backsplash and lovely quartz countertops. The kitchen is accessible from the living and dining rooms as well as the bonus room off the back of the house. The bonus room features walls of windows letting natural light fill the space, built-in cabinetry and new flooring. There are so many ways you could use this heated and cooled bonus room...virtual learning or office space, family room, playroom, reading porch, etc. There are three full baths in the home...one in the master, one in the main hall and one in the lower level. The lower level also has a fireplace and new flooring. The oversized garage is a welcome sight and offers a great storage area and laundry space.

  8. 2020-11-20
    soldstatus Closed 832-char remark
    Show marketing remark (832 chars)

    Welcome to this spacious home on almost a 1/2 acre, corner lot. Fantastic new kitchen just completed in August with new white cabinets, gorgeous glass backsplash and lovely quartz countertops. The kitchen is accessible from the living and dining rooms as well as the bonus room off the back of the house. The bonus room features walls of windows letting natural light fill the space, built-in cabinetry and new flooring. There are so many ways you could use this heated and cooled bonus room...virtual learning or office space, family room, playroom, reading porch, etc. There are three full baths in the home...one in the master, one in the main hall and one in the lower level. The lower level also has a fireplace and new flooring. The oversized garage is a welcome sight and offers a great storage area and laundry space.

  9. 2020-10-27
    historical Active Under Contract 832-char remark
    Show marketing remark (832 chars)

    Welcome to this spacious home on almost a 1/2 acre, corner lot. Fantastic new kitchen just completed in August with new white cabinets, gorgeous glass backsplash and lovely quartz countertops. The kitchen is accessible from the living and dining rooms as well as the bonus room off the back of the house. The bonus room features walls of windows letting natural light fill the space, built-in cabinetry and new flooring. There are so many ways you could use this heated and cooled bonus room...virtual learning or office space, family room, playroom, reading porch, etc. There are three full baths in the home...one in the master, one in the main hall and one in the lower level. The lower level also has a fireplace and new flooring. The oversized garage is a welcome sight and offers a great storage area and laundry space.

  10. 2020-10-02
    listed $249,900 Active 832-char remark
    Show marketing remark (832 chars)

    Welcome to this spacious home on almost a 1/2 acre, corner lot. Fantastic new kitchen just completed in August with new white cabinets, gorgeous glass backsplash and lovely quartz countertops. The kitchen is accessible from the living and dining rooms as well as the bonus room off the back of the house. The bonus room features walls of windows letting natural light fill the space, built-in cabinetry and new flooring. There are so many ways you could use this heated and cooled bonus room...virtual learning or office space, family room, playroom, reading porch, etc. There are three full baths in the home...one in the master, one in the main hall and one in the lower level. The lower level also has a fireplace and new flooring. The oversized garage is a welcome sight and offers a great storage area and laundry space.

  11. 2020-09-11
    price $249,900
  12. 2019-04-03
    soldstatus $196,000
  13. 2019-03-29
    soldstatus Closed
  14. 2019-02-26
    status Pending
  15. 2019-02-20
    listed $199,900 Active
  16. 2018-10-01
    price $199,900
  17. 2018-09-08
    price $210,000

ⓘ 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
$2,932 · $244/mo
Projected year-2 tax
$3,297 · $275/mo
Expected delta
+$365/yr (+$30/mo · 12.5%)

ⓘ 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 2/10 Low 1 unhealthy d/yr today · 2 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
$33,633
− Mortgage interest
−$19,040
− Property taxes
−$2,932
− Insurance
−$1,700
− Repairs & maintenance
−$2,691
− Management
−$2,691
− Depreciation
−$9,888
Taxable loss
−$5,307
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,274
After-tax cash flow
$1,823/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
Mehlville R-IX
NCES district ID
2920670
Math proficiency
31% ▼ -14.00%
Reading proficiency
48% ▼ -5.00%
Median HH income
$62,254
Composite
35.19/100
National rank
#4995
State rank
#126 of 324 in MO

Livability — Concord

Score
68/100
State rank
#175
US rank
#9260

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Concord, MO
County
Saint Louis County · 888,823 people
City population
30,540
Metro
St. Louis, MO-IL
Population (ZIP)
30,540
Household income
$92,359
Rent vs Own
20.7% rent · 79.3% own
Severe rent burden
729.0

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 White (92%)
Race & ethnicity
White 92% Two or more races 5% Black 1% Hispanic / Latino 1%
Common ancestry
Romanian 4% Lithuanian 4% Italian 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Russian/Polish/Slavic 2% Spanish 1% Other Indo-European 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
▼ -228.34%
Current HPI
211.4603
Rent YoY
▲ 2.05%
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

+61.9% since first listed
17 events — show timeline
  • 2026-04-24 Pending MARIS as Distributed by MLS Grid
  • 2026-04-22 Price Changed $339,900 MARIS as Distributed by MLS Grid
  • 2026-04-08 Listed $349,900 MARIS as Distributed by MLS Grid
  • 2026-04-07 Coming Soon $349,900 MARIS as Distributed by MLS Grid
  • 2022-04-28 Sold (Public Records) $230,000 Public Records
  • 2020-12-08 Sold (Public Records) $247,000 Public Records
  • 2020-11-20 Pending MARIS as Distributed by MLS Grid
  • 2020-11-20 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2020-10-27 Contingent MARIS as Distributed by MLS Grid
  • 2020-10-02 Listed $249,900 MARIS as Distributed by MLS Grid
  • 2020-09-11 Price Changed $249,900 MARIS as Distributed by MLS Grid
  • 2019-04-03 Sold (Public Records) $196,000 Public Records
  • 2019-03-29 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2019-02-26 Pending MARIS as Distributed by MLS Grid
  • 2019-02-20 Listed $199,900 MARIS as Distributed by MLS Grid
  • 2018-10-01 Price Changed $199,900 MARIS as Distributed by MLS Grid
  • 2018-09-08 Price Changed $210,000 MARIS as Distributed by MLS Grid

Property tax history

+2.0%/yr

Latest (2022): $2,932 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…