CashFlowRE
Sign in Sign up
6148 Dupree Ave
C+ Composite 64.57
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.5/10.0
  • Rent growth +4.8/5.0
  • ARV discount +4.7/15.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$104,900

6148 Dupree Ave · Ferguson, MO 63135
3 bd · 1.5 ba · 1,250 sqft · SingleFamily public records · 22 Days on market
Built 1955 0.38 ac lot Est $99k · 6% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming single-family residence located in the established Ferguson–Florissant area of St. Louis County. This well-situated home offers a traditional layout with comfortable living spaces and practical functionality throughout. The exterior features classic residential construction with a welcoming curb appeal and a spacious yard suitable for outdoor activities, gardening, or future improvements. Inside, the home includes a functional floor plan with defined living and dining areas, generously sized bedrooms, and a full bathroom. The kitchen provides a solid foundation for personalization, offering ample cabinetry and workspace. Basement space adds additional storage potential and ro

Key facts

  • Spacious yard
  • Ample cabinetry
  • 0.38 acre lot

Tags

SPACIOUS YARDFUNCTIONAL FLOOR PLANAMPLE CABINETRYADDITIONAL STORAGE POTENTIALCONVENIENT ACCESS TO SCHOOLSCONVENIENT ACCESS TO PARKS

Property features AI

Finance

  • Financial info: Lease not considered

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer; Electric (other)
  • Home design: Single-family residence; One story
  • Construction: Brick veneer exterior; Composition roof; House structure
  • Exterior features: Level lot

Interior

  • Kitchen: Other appliances
  • Bedrooms: 3 bedrooms (all on the main level)
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom (on the main level)
  • Heating & cooling: Central air; Other heating
  • Interior features: Central air; Other heating; Full basement

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 $105k.

Deal economics

  • At list price, monthly cash flow is $400 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Recommended offer: $103k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 58/100 on livability (#586 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: health & safety C-, crime F, amenities 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: Bermuda Elementary (143 students, 98% FRL); Mccluer High (math 0% / reading 17%, grade F, #511 of 521 statewide, top 98%, 1,181 students, 100% FRL) — zoned schools average 99% FRL vs 70% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+9.0%/yr); 162 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); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($52k/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 $725 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $29k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $53k; list at $105k implies a 98% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $103,326 (1.5% below list)

Questions for the listing agent

  1. Built in 1955 — 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 F-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
1.35%
Cap rate
10.87%
Cash-on-cash
16.34%
DSCR
1.73
GRM
6.2

CMA / ARV

ARV (on-the-fly)
$98,750
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
720 Beardsley Ct 0.39mi 3/2.0 1,260 (+1%) 8mo $76,900 $61 72
5614 Sanborn Dr 0.49mi 3/1.0 1,120 (-10%) 1mo $104,999 $94 57
7832 Dartmoor Dr 0.60mi 4/1.0 (+1) 1,296 (+4%) 3mo $78,900 $61 56
1213 Haley Ave 0.61mi 3/2.5 1,196 (-4%) 5mo $95,000 $79 56
117 Woodstock Rd 0.42mi 3/1.5 1,120 (-10%) 11mo $159,900 $143 54
17 Godfrey Ln 0.67mi 4/1.0 (+1) 1,232 (-1%) 8mo $104,900 $85 52
237 S Barat Ave 0.65mi 2/2.0 (-1) 1,310 (+5%) 4mo $85,000 $65 52
5608 Holborn Dr 0.71mi 3/1.0 1,200 (-4%) 12mo $127,500 $106 48
945 Edgehill Dr 0.71mi 3/1.0 1,110 (-11%) 3mo $114,900 $104 44
1120 Highmont Dr 0.72mi 3/1.0 1,116 (-11%) 4mo $58,000 $52 43
605 Ferguson Ave 0.55mi 3/1.0 1,092 (-13%) 10mo $72,000 $66 42
35 Lee Ave 0.59mi 2/1.0 (-1) 1,066 (-15%) 2mo $65,000 $61 39

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
12.9%
Equity multiple
1.54×
Total profit
$15,984
Equity at exit
$15,641
10-year hold
IRR
25.4%
Equity multiple
3.75×
Total profit
$80,907
Equity at exit
$9,070

Cash invested: $29,372 (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 63135

Rents YoY
9.0%
Active inventory
162
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,418 high interval (Pro) →
Mortgage (P&I)
$550
Tax from tax record
$127 /mo · $1,523/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$298
Net cashflow
$400

Break-even live

Break-even rent $912
Max offer price $104,900
Occupancy floor 67%

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
$26,225
Closing costs
$3,147
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
6188 Dupree Ave Saint Louis, MO 3.0 1.5 972 $1,300 $1.34 43d 1 0.11mi
6170 Emerald Ave Saint Louis, MO 3.0 1.0 1286 $1,425 $1.11 2d 1 0.11mi
6170 Emerald Ave Saint Louis, MO 3.0 1.0 1286 $1,500 $1.17 14d 1 0.11mi
5830 Bermuda Dr Unit 30B St. Louis, MO 2.0 1.0 900 $895 $0.99 23d 1 0.40mi
5925 Brand Ave Saint Louis, MO 3.0 1.0 951 $1,200 $1.26 43d 1 0.45mi
7816 Dartmoor Dr Saint Louis, MO 3.0 1.0 950 $1,195 $1.26 43d 1 0.53mi
296 Meadowcrest Dr Saint Louis, MO 3.0 1.0 960 $1,550 $1.61 14d 1 0.55mi
846 Elsworth Pl Saint Louis, MO 4.0 1.0 1352 $1,600 $1.18 4d 1 0.57mi
110 Paul Ave Saint Louis, MO 3.0 1.0 875 $1,050 $1.20 7d 1 0.64mi
249 S Hartnett Ave Saint Louis, MO 3.0 1.0 960 $1,220 $1.27 23d 1 0.64mi
617 Tesmore Pl Saint Louis, MO 2.0 1.0 877 $1,200 $1.37 43d 1 0.66mi
338 Saint Louis Ave Saint Louis, MO 3.0 1.0 1200 $1,200 $1.00 43d 1 0.67mi
227 Meadowcrest Dr Saint Louis, MO 3.0 1.0 960 $1,500 $1.56 43d 1 0.71mi
945 Edgehill Dr Saint Louis, MO 3.0 1.0 1110 $1,575 $1.42 43d 1 0.75mi
419 S Florissant Rd Ferguson, MO 2.0 1.0 1100 $1,200 $1.09 43d 1 0.75mi
7808 Winward Dr Saint Louis, MO 3.0 1.0 1434 $1,425 $0.99 22d 1 0.84mi
222 Randolph Ave Saint Louis, MO 2.0 1.0 964 $1,400 $1.45 7d 1 0.90mi
104 Fenwick Dr Saint Louis, MO 3.0 1.0 960 $1,250 $1.30 23d 1 0.95mi
246 Louisa Ave Saint Louis, MO 3.0 1.0 1036 $1,600 $1.54 43d 1 0.99mi
13 N Hartnett Ave Saint Louis, MO 3.0 1.0 1140 $1,400 $1.23 10d 1 1.02mi
1550 Northwinds Estates Dr St. Louis, MO 1.0–2.0 1.0–1.5 877 $1,050 $1.20 43d 1 1.03mi
8408 Hill Ave Saint Louis, MO 3.0 2.0 1040 $1,550 $1.49 23d 1 1.05mi
9717 Dennis Dr Saint Louis, MO 3.0 1.0 1056 $1,323 $1.25 43d 1 1.14mi
360 S Harvey Ave Saint Louis, MO 2.0 1.0 936 $925 $0.99 43d 1 1.17mi
8824 Huiskamp Ave Saint Louis, MO 4.0 1.0 1548 $1,200 $0.78 23d 1 1.21mi
519 Graf Ave Saint Louis, MO 3.0 2.0 887 $1,297 $1.46 20d 1 1.21mi
7420 Pleaseway Dr Saint Louis, MO 2.0 1.0 952 $1,250 $1.31 22d 1 1.22mi
7441 Calvin Ave Saint Louis, MO 3.0 1.0 1068 $1,350 $1.26 12d 1 1.22mi
709 Suburban Ave Saint Louis, MO 2.0 1.0 975 $1,400 $1.44 43d 1 1.22mi
265 S Harvey Ave Saint Louis, MO 3.0 1.5 1240 $1,350 $1.09 43d 1 1.23mi
2646 Terrace Ln Saint Louis, MO 3.0 2.0 1565 $1,275 $0.81 23d 1 1.25mi
7426 Calvin Ave Saint Louis, MO 2.0 1.0 1100 $1,125 $1.02 17d 1 1.26mi
307 Coppinger Dr Saint Louis, MO 3.0 1.0 960 $1,095 $1.14 17d 1 1.26mi
2623 Avie Dr Saint Louis, MO 3.0 2.0 921 $1,350 $1.47 43d 1 1.27mi
450 S Dade Ave Saint Louis, MO 2.0 1.0 1040 $1,200 $1.15 23d 1 1.28mi
324 Emmett Ave Saint Louis, MO 3.0 2.0 1357 $1,650 $1.22 23d 1 1.31mi
338 La Motte Ln Saint Louis, MO 2.0 1.0 904 $1,150 $1.27 43d 1 1.34mi
9725 Medford Dr Saint Louis, MO 3.0 1.0 912 $1,485 $1.63 43d 1 1.35mi
9750 Lorna Ln Saint Louis, MO 3.0 1.0 1032 $1,100 $1.07 43d 1 1.35mi
9547 Glen Owen Dr Saint Louis, MO 2.0 1.0 923 $985 $1.07 23d 1 1.36mi

Listing history 18 events

  1. 2026-06-19
    price $104,900 Active 22 DOM
  2. 2026-06-18
    days on market $114,900 Active 22 DOM
  3. 2026-06-17
    days on market $114,900 Active 21 DOM
  4. 2026-06-16
    days on market $114,900 Active 20 DOM
  5. 2026-06-15
    days on market $114,900 Active 19 DOM
  6. 2026-06-13
    days on market $114,900 Active 17 DOM
  7. 2026-06-13
    days on market $114,900 Active 16 DOM
  8. 2026-06-09
    days on market $114,900 Active 13 DOM
  9. 2026-06-08
    days on market $114,900 Active 12 DOM
  10. 2026-06-07
    days on market $114,900 Active 11 DOM
  11. 2026-06-05
    days on market $114,900 Active 8 DOM
  12. 2026-06-03
    days on market $114,900 Active 7 DOM
  13. 2026-06-02
    days on market $114,900 Active 6 DOM
  14. 2026-06-01
    days on market $114,900 Active 5 DOM
  15. 2026-05-31
    days on market $114,900 Active 4 DOM
  16. 2026-05-27
    listed $114,900 Active
  17. 2020-05-04
    soldstatus $53,100
  18. 1998-10-15
    soldstatus $43,000

ⓘ 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
$1,523 · $127/mo
Projected year-2 tax
$1,523 · $127/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 ≥107°F today · 19 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
$17,022
− Mortgage interest
−$5,876
− Property taxes
−$1,523
− Insurance
−$524
− Repairs & maintenance
−$1,362
− Management
−$1,362
− Depreciation
−$3,052
Taxable income
$3,323
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$798
After-tax cash flow
$4,001/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 — Ferguson

Score
58/100
State rank
#586
US rank
#20809

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ferguson, MO
County
Saint Louis County · 888,823 people
City population
18,381
Metro
St. Louis, MO-IL
Population (ZIP)
18,381
Household income
$52,328
Rent vs Own
45.8% rent · 54.2% own
Severe rent burden
957.0

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 (66%)
Race & ethnicity
Black 66% White 28% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Lithuanian 1% Iranian 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
95% English-only · Spanish 4%

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
▼ -152.56%
Current HPI
138.6781
Rent YoY
▲ 9.03%
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

+167.2% since first listed
3 events — show timeline
  • 2026-05-27 Listed $114,900 MARIS as Distributed by MLS Grid
  • 2020-05-04 Sold (Public Records) $53,100 Public Records
  • 1998-10-15 Sold (Public Records) $43,000 Public Records

Property tax history

+2.9%/yr

Latest (2022): $1,523 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…