3 bd · 1.0 ba ·
1,330 sqft ·
Built 1963
· Other
· Pending
· 11 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,300/mo
Mortgage (P&I)
−$1,258
Tax + insurance
−$205
HOA
−$38
Vac / Maint / Mgmt
−$483
Net cashflow
$316/mo
Annual
$3,791/yr
Cap rate
7.87%
Cash-on-cash
5.64%
DSCR
1.25
1% rule
0.96%
Cash to close
$67,172
Investor read
This is a 3-bed/1.0-bath other listed at $240k.
At list price, monthly cash flow is $316 ($4k/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 $230k (4.1% below list).
Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer: $230k (4.1% below list) — sets the bar for 1% rule.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
Location reads 71/100 on livability (#108 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: amenities F, commute F, health & safety F.
Northwest R-I (suburban): math 37% / reading 43% proficiency, ranked #128 of 324 in MO (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Zoned schools: High Ridge Elem. (math 37% / reading 27%, grade F, #761 of 1,115 statewide, top 72%, 350 students, 39% FRL); Northwest High (math 26% / reading 56%, grade F, #236 of 521 statewide, top 45%, 1,841 students, 27% FRL) — zoned schools at 33% FRL track the district average.
Market conditions: 92 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 807 units permitted in Jefferson County in 2024 (104 in 5+ unit buildings).
3 sale attempts since 5y 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.
Cap rate 7.9% vs local median 3.1% in High Ridge — 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.
Questions for listing agent
Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
CashFlowRE · CFR-Y49X7V8WE415PG
· Data 20 h agocashflowre.app · 2026-05-29