CashFlowRE
Sign in Sign up
8340 Eton Pl
B Composite 73.18
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +6.9/10.0
  • ARV discount +5.6/15.0
  • Rent growth +3.7/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0

$64,900

8340 Eton Pl · Jennings, MO 63136
2 bd · 1.0 ba · 750 sqft · SingleFamily public records · 4 Days on market
Built 1928 3,659 sqft lot Est $62k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Property being sold as-is, seller prefers to use Total Title.

Key facts

  • 3,659 sq ft lot
  • Built 1928
  • Listed 4 days

Property features AI

Finance

  • Other: Taxes reported for 2025
  • Financial info: No investor or rental income/expense details provided
  • HOA & community: No HOA details provided

Exterior

  • Parking: No parking details provided
  • Security: No security details provided
  • Utilities: Public water; Public sewer; Electric service (Ameren); Electricity connected; Natural gas connected; Sewer connected; Water connected
  • Home design: Single-family residence; One story
  • Construction: Brick construction; Living area reported as 750 (above grade finished area 750)
  • Exterior features: Front yard; Back yard; Paved areas

Interior

  • Kitchen: No specific appliance details provided
  • Bedrooms: 2 bedrooms (both on the main level)
  • Flooring: No flooring details provided
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Full basement
  • Laundry & utility: No specific laundry details provided

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/1.0-bath single-family listed at $65k.

Deal economics

  • At list price, monthly cash flow is $455 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Cap rate 14.7% vs local median 12.2% in Jennings — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 67/100 on livability (#208 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, commute A-, housing A-; Watch: crime F, amenities F, employment F.
  • Jennings (suburban): math 8% / reading 20% proficiency, ranked #315 of 324 in MO (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 86% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Northview Elem. (math 3% / reading 20%, grade F, #1,022 of 1,115 statewide, top 92%, 524 students, 100% FRL); Jennings High (math 8% / reading 17%, grade F, #497 of 521 statewide, top 96%, 691 students, 100% FRL).
  • Market conditions: Rents rising fast (+5.0%/yr); 372 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); 42% 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 32% of the median local income ($41k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $3k of equity ($449 loan paydown + $2k appreciation (3.8% local appreciation)).
  • At projected returns (3.8% appreciation + 5.0% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 15y 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 $12k; list at $65k implies a 441% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1928 — 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 $64,900

Questions for the listing agent

  1. Built in 1928 — 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. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.71%
Cap rate
14.71%
Cash-on-cash
30.05%
DSCR
2.34
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$62,250
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8339 Eton Pl 0.02mi 2/1.0 750 (0%) 3mo $22,500 $30 97
8810 Clifton Ave 0.52mi 1/1.0 (-1) 750 (0%) 2mo $38,500 $51 69
5811 Helen Ave 0.38mi 3/1.0 (+1) 806 (+8%) 0mo $29,900 $37 64
8821 Eichler Pl 0.74mi 2/1.0 747 (-0%) 2mo $30,000 $40 63
7521 Chandler Ave 0.56mi 2/1.0 772 (+3%) 7mo $76,400 $99 63
2604 Avie Dr 0.39mi 2/1.0 825 (+10%) 3mo $99,900 $121 62
7439 Embury Ct 0.63mi 2/1.0 792 (+6%) 2mo $69,000 $87 60
8816 Cozens Ave 0.51mi 2/1.0 832 (+11%) 0mo $55,000 $66 58
8320 Lucas And Hunt Rd 0.61mi 2/2.0 720 (-4%) 5mo $60,000 $83 57
8825 Tyrell Dr 0.70mi 2/1.0 770 (+3%) 7mo $79,900 $104 57
7431 Esterbrook Dr 0.74mi 3/1.0 (+1) 792 (+6%) 2mo $110,000 $139 50
5515 Hodiamont Ave 0.73mi 2/1.0 818 (+9%) 8mo $60,000 $73 45

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

Projected returns pro-forma

3.79% appreciation · 4.97% rent growth · sell at horizon

5-year hold
IRR
38.7%
Equity multiple
3.30×
Total profit
$41,799
Equity at exit
$32,112
10-year hold
IRR
38.9%
Equity multiple
6.97×
Total profit
$108,456
Equity at exit
$51,898

Cash invested: $18,172 (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 63136

Home prices YoY
0.9%
Rents YoY
5.0%
Active inventory
372
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,111 high interval (Pro) →
Mortgage (P&I)
$340
Tax from tax record
$55 /mo · $662/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$455

Break-even live

Break-even rent $535
Max offer price $64,900
Occupancy floor 54%

Sensitivity live

Price -10% $492 -5% $473 +0% $455 +5% $437 +10% $418
Rent -10% $367 -5% $411 +0% $455 +5% $499 +10% $543
Rate -1.0pp $488 -0.5pp $472 base $455 +0.5pp $438 +1.0pp $421

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
$16,225
Closing costs
$1,947
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
8344 Eton Pl Saint Louis, MO 2.0 1.0 750 $895 $1.19 4d 1 0.02mi
8347 Eton Pl Saint Louis, MO 2.0 1.0 750 $1,075 $1.43 44d 1 0.04mi
7205 Calvin Ave Saint Louis, MO 3.0 1.0 832 $750 $0.90 44d 1 0.20mi
2427 Switzer Ave Saint Louis, MO 3.0 1.0 1008 $1,300 $1.29 44d 1 0.22mi
7142 Lamont Dr Saint Louis, MO 2.0 1.0 750 $1,100 $1.47 18d 1 0.25mi
2415 Shirley Ave Saint Louis, MO 3.0 1.0 990 $1,450 $1.46 24d 1 0.26mi
2527 Switzer Ave Saint Louis, MO 3.0 1.0 888 $1,135 $1.28 17d 1 0.27mi
8720 Akins Dr Saint Louis, MO 2.0 1.0 1012 $1,150 $1.14 24d 1 0.34mi
5615 Beldon Dr Saint Louis, MO 2.0 1.0 850 $950 $1.12 44d 1 0.36mi
5640 Sapphire Ave Saint Louis, MO 2.0 1.0 900 $1,100 $1.22 44d 1 0.41mi
8527 Dianthus Ln Saint Louis, MO 3.0 1.0 976 $1,295 $1.33 44d 1 0.42mi
8502 Dianthus Ln Saint Louis, MO 2.0 1.0 1072 $1,175 $1.10 24d 1 0.43mi
2623 Avie Dr Saint Louis, MO 3.0 2.0 921 $1,350 $1.47 44d 1 0.46mi
5637 Jennings Station Rd Saint Louis, MO 3.0 1.0 1116 $895 $0.80 44d 1 0.47mi
7426 Calvin Ave Saint Louis, MO 2.0 1.0 1100 $1,125 $1.02 18d 1 0.49mi
7441 Calvin Ave Saint Louis, MO 3.0 1.0 1068 $1,350 $1.26 13d 1 0.50mi
8817 Shady Grove Ave Saint Louis, MO 2.0 1.0 1085 $1,075 $0.99 24d 1 0.51mi
7218 Albright Ave Saint Louis, MO 2.0 1.0 1100 $980 $0.89 24d 1 0.52mi
7315 Albright Ave Saint Louis, MO 3.0 1.0 888 $1,150 $1.30 44d 1 0.53mi
3 Pohlman Ln Saint Louis, MO 2.0 1.0 704 $1,000 $1.42 17d 1 0.54mi
7304 Albright Ave Saint Louis, MO 2.0 1.0 800 $1,100 $1.38 44d 1 0.54mi
5636 Statler Ave Saint Louis, MO 1.0 1.0 777 $1,200 $1.54 24d 1 0.55mi
2617 Hord Ave Saint Louis, MO 2.0 1.0 800 $775 $0.97 4d 1 0.55mi
1942 Damato Ct Saint Louis, MO 2.0 1.0 905 $1,100 $1.22 44d 1 0.55mi
5516 Fairridge Ct Saint Louis, MO 2.0 1.0 1110 $995 $0.90 24d 1 0.56mi
7516 Chandler Ave Saint Louis, MO 1.0 1.0 728 $1,000 $1.37 44d 1 0.59mi
5635 Hodiamont Ave Saint Louis, MO 2.0 1.0 580 $899 $1.55 21d 1 0.59mi
5613 Statler Ave Saint Louis, MO 2.0 1.0 864 $1,300 $1.50 5d 1 0.59mi
7 Lamar Dr Saint Louis, MO 3.0 1.0 894 $1,200 $1.34 18d 1 0.64mi
7414 Pleaseway Dr Saint Louis, MO 2.0 1.0 768 $1,100 $1.43 44d 1 0.67mi
7030 Emma Ave Saint Louis, MO 2.0 1.0 801 $1,350 $1.69 44d 1 0.67mi
5600 Gatesworth Ave Saint Louis, MO 2.0 1.0 672 $1,095 $1.63 5d 1 0.68mi
5662 Wilborn Dr Saint Louis, MO 1.0 1.0 768 $850 $1.11 24d 1 0.68mi
7420 Pleaseway Dr Saint Louis, MO 2.0 1.0 952 $1,250 $1.31 22d 1 0.68mi
5955 Floy Ave Saint Louis, MO 2.0 1.0 1032 $1,050 $1.02 3d 1 0.74mi
8908 Scottdale Ave Jennings, MO 2.0 1.0 790 $1,000 $1.27 44d 1 0.76mi
7431 Esterbrook Dr Saint Louis, MO 2.0 1.0 792 $1,350 $1.70 44d 1 0.76mi
5654 Acme Ave Saint Louis, MO 2.0 1.0 968 $325 $0.34 22d 1 0.76mi
5932 Floy Ave Saint Louis, MO 3.0 1.0 1080 $1,373 $1.27 21d 1 0.77mi
7024 Idlewild Ave Saint Louis, MO 2.0 1.0 588 $995 $1.69 44d 1 0.81mi

Listing history 5 events

  1. 2026-06-17
    status $64,900 Pending 4 DOM
  2. 2026-06-16
    days on market $64,900 Active 4 DOM
  3. 2026-06-15
    days on market $64,900 Active 3 DOM
  4. 2026-06-13
    remarks 693-char remark
  5. 2026-06-13
    listed $64,900 Active 1 DOM

ⓘ 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
$662 · $55/mo
Projected year-2 tax
$662 · $55/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 4/10 Moderate FEMA zone X (unshaded) · 21% 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 4 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
$13,330
− Mortgage interest
−$3,635
− Property taxes
−$662
− Insurance
−$324
− Repairs & maintenance
−$1,066
− Management
−$1,066
− Depreciation
−$1,888
Taxable income
$4,688
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,125
After-tax cash flow
$4,335/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
Jennings
NCES district ID
2916290
Math proficiency
8% ▼ -16.00%
Reading proficiency
20% ▼ -4.00%
Median HH income
$30,595
Composite
11.04/100
National rank
#9739
State rank
#315 of 324 in MO

Livability — Jennings

Score
67/100
State rank
#208
US rank
#10499

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jennings, MO
County
Saint Louis County · 888,823 people
Metro
St. Louis, MO-IL
Population (ZIP)
40,929
Household income
$41,154
Rent vs Own
53.1% rent · 46.9% own
Severe rent burden
3085.0

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 (90%)
Race & ethnicity
Black 90% White 5% Two or more races 3%
Foreign-born
1% · Canada

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
▲ 3.79%
Current HPI
420.28
Rent YoY
▲ 4.97%
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

+116.3% since first listed
22 events — show timeline
  • 2026-06-12 Listed $64,900 MARIS as Distributed by MLS Grid
  • 2025-11-03 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2025-10-09 Relisted MARIS as Distributed by MLS Grid
  • 2025-04-17 Pending MARIS as Distributed by MLS Grid
  • 2025-03-07 Relisted MARIS as Distributed by MLS Grid
  • 2025-02-24 Pending MARIS as Distributed by MLS Grid
  • 2025-02-17 Price Changed $50,000 MARIS as Distributed by MLS Grid
  • 2025-01-31 Price Changed $55,000 MARIS as Distributed by MLS Grid
  • 2024-12-11 Listed $65,000 MARIS as Distributed by MLS Grid
  • 2020-07-29 Sold (Public Records) $12,000 Public Records
  • 2019-09-18 Sold (Public Records) $9,000 Public Records
  • 2019-07-22 Sold (Public Records) $48,000 Public Records
  • 2019-07-19 Sold (Public Records) $51,751 Public Records
  • 2012-01-20 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2011-12-12 Listed $9,900 MARIS as Distributed by MLS Grid
  • 2011-10-19 Sold (Public Records) $195,000 Public Records
  • 2005-08-08 Sold (Public Records) $45,000 Public Records
  • 2005-07-19 Sold (Public Records) $30,000 Public Records
  • 1994-08-05 Sold (Public Records) Public Records
  • 1994-08-05 Sold (Public Records) Public Records
  • 1994-08-01 Sold (Public Records) Public Records
  • 1990-04-18 Sold (Public Records) Public Records

Property tax history

-2.1%/yr

Latest (2022): $662 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…