CashFlowRE
Sign in Sign up
217 W Arlee Ave
B- Composite 68.56
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
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$64,900

217 W Arlee Ave · Lemay, MO 63125
1 bd · 1.0 ba · 767 sqft · SingleFamily public records · 72 Days on market
Built 1931 5,240 sqft lot $85/sqft · 51% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this updated home in the Lemay area featuring an oversized parking area and a flat, level yard. The kitchen includes stainless steel appliances, while the primary bedroom offers wood flooring and a walk-in closet. Convenient main-floor laundry provides easy access, with a door leading directly to the backyard and a storage shed for additional space. Located just minutes from Highways 55 and 255, this home offers a great opportunity for an owner-occupant or investor.

Key facts

  • Flat level yard
  • Walk-in closet
  • Storage shed

Tags

OVERSIZED PARKING AREAFLAT LEVEL YARDSTAINLESS STEEL APPLIANCESWALK-IN CLOSETMAIN-FLOOR LAUNDRYSTORAGE SHED

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

Deal economics

  • At list price, monthly cash flow is $380 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $61k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.3% vs local median 5.3% in Lemay — 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 67/100 on livability (#213 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, health & safety C-, schools D+.
  • Hancock Place (suburban): math 30% / reading 34% proficiency, ranked #251 of 324 in MO (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 146 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $35k; list at $65k implies a 85% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1931 — 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 $61,006 (6.0% below list)

Questions for the listing agent

  1. It's been on market 72 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 1931 — 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. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.66%
Cap rate
13.33%
Cash-on-cash
25.13%
DSCR
2.12
GRM
5.0

CMA / ARV

ARV (median comp)
$132,690
List price
$64,900
Delta
-51.09%
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
323 Carthage Ave 0.23mi 1/1.5 825 (+8%) 1mo $109,900 $133 74
320 Degenhardt Ave 0.31mi 1/1.0 806 (+5%) 7mo $125,000 $155 71
1408 Dammert Ave 0.29mi 1/1.0 720 (-6%) 8mo $164,900 $229 70
1710 Telegraph Rd 0.21mi 2/2.0 (+1) 700 (-9%) 3mo $90,000 $129 64
331 Rauhut Ave 0.37mi 2/1.0 (+1) 712 (-7%) 2mo $146,500 $206 64
111 W Loretta Ave 0.23mi 2/1.0 (+1) 845 (+10%) 6mo $79,900 $95 62
9914 Clyde Ave 0.23mi 2/1.0 (+1) 845 (+10%) 8mo $150,000 $178 60
121 Mann St 0.48mi 2/2.0 (+1) 816 (+6%) 4mo $119,900 $147 55
816 Regina Ave 0.68mi 2/1.0 (+1) 798 (+4%) 2mo $200,000 $251 55
9723 Gentry Ave 0.24mi 2/2.0 (+1) 672 (-12%) 7mo $170,000 $253 53
303 Weiss Ave 0.72mi 2/1.0 (+1) 700 (-9%) 7mo $169,900 $243 40
837 Wachtel Ave 0.58mi 2/1.0 (+1) 880 (+15%) 9mo $159,900 $182 36

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.6%
Equity multiple
1.76×
Total profit
$13,746
Equity at exit
$9,677
10-year hold
IRR
27.0%
Equity multiple
3.38×
Total profit
$43,292
Equity at exit
$5,611

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 63125

Active inventory
146
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,076 high interval (Pro) →
Mortgage (P&I)
$340
Tax from tax record
$102 /mo · $1,223/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$226
Net cashflow
$380

Break-even live

Break-even rent $594
Max offer price $64,900
Occupancy floor 60%

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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
152 W Etta Ave Saint Louis, MO 2.0 1.0 936 $1,274 $1.36 7d 1 0.27mi
9954 Meadow Ave Saint Louis, MO 2.0 1.0 1100 $1,050 $0.95 4d 1 0.32mi
9964 Meadow Ave Saint Louis, MO 1.0 1.0 950 $775 $0.82 7d 1 0.36mi
127 E Holden Ave Saint Louis, MO 2.0 1.0 1044 $1,200 $1.15 44d 1 0.38mi
274 Kingston Dr St. Louis, MO 2.0 1.0 522 $999 $1.91 2d 4 0.67mi
709 Dammert Ave Unit Labs St. Louis, MO 2.0 1.5 800 $1,100 $1.38 44d 1 0.81mi
207 Waller Ave Saint Louis, MO 2.0 1.0 900 $1,075 $1.19 24d 1 0.95mi
315 Sigsbee Ave Saint Louis, MO 2.0 1.0 700 $850 $1.21 22d 1 1.03mi
8511 Idaho Ave Unit 1st Floor St. Louis, MO 1.0 1.0 750 $850 $1.13 12d 1 1.38mi
4236 Fatima Dr Apt 4 St. Louis, MO 1.0 1.0 800 $925 $1.16 10d 1 1.50mi

Listing history 23 events

  1. 2026-06-18
    days on market $64,900 Active 72 DOM
  2. 2026-06-17
    days on market $64,900 Active 71 DOM
  3. 2026-06-16
    days on market $64,900 Active 70 DOM
  4. 2026-06-15
    days on market $64,900 Active 69 DOM
  5. 2026-06-13
    days on market $64,900 Active 67 DOM
  6. 2026-06-13
    pricedays on market $64,900 Active 66 DOM
  7. 2026-06-09
    days on market $69,900 Active 63 DOM
  8. 2026-06-08
    days on market $69,900 Active 62 DOM
  9. 2026-06-07
    days on market $69,900 Active 61 DOM
  10. 2026-06-03
    days on market $69,900 Active 57 DOM
  11. 2026-06-02
    days on market $69,900 Active 56 DOM
  12. 2026-06-01
    days on market $69,900 Active 55 DOM
  13. 2026-05-31
    days on market $69,900 Active 54 DOM
  14. 2026-04-07
    listed $79,900 Active 483-char remark
    Show marketing remark (483 chars)

    Welcome to this updated home in the Lemay area featuring an oversized parking area and a flat, level yard. The kitchen includes stainless steel appliances, while the primary bedroom offers wood flooring and a walk-in closet. Convenient main-floor laundry provides easy access, with a door leading directly to the backyard and a storage shed for additional space. Located just minutes from Highways 55 and 255, this home offers a great opportunity for an owner-occupant or investor.

  15. 2022-10-13
    price $85,000
  16. 2022-09-28
    price $95,000
  17. 2020-12-17
    soldstatus $35,000
  18. 2012-05-21
    soldstatus $24,000
  19. 2000-03-15
    soldstatus $30,000
  20. 1995-12-07
    soldstatus $30,000
  21. 1995-08-04
    soldstatus
  22. 1991-03-04
    soldstatus $9,500
  23. 1981-01-01
    soldstatus $9,000

ⓘ 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
$1,223 · $102/mo
Projected year-2 tax
$1,223 · $102/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 ≥108°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 2 unhealthy d/yr today · 3 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
$12,908
− Mortgage interest
−$3,635
− Property taxes
−$1,223
− Insurance
−$324
− Repairs & maintenance
−$1,033
− Management
−$1,033
− Depreciation
−$1,888
Taxable income
$3,772
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$905
After-tax cash flow
$3,661/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
Hancock Place
NCES district ID
2913620
Math proficiency
30% ▼ -16.00%
Reading proficiency
34% ▼ -11.00%
Median HH income
$41,890
Composite
27.08/100
National rank
#7048
State rank
#251 of 324 in MO

Livability — Lemay

Score
67/100
State rank
#213
US rank
#10652

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lemay, MO
County
Saint Louis County · 888,823 people
City population
33,294
Metro
St. Louis, MO-IL
Population (ZIP)
33,294
Household income
$61,624
Rent vs Own
27.8% rent · 72.2% own
Severe rent burden
631.0

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 (86%)
Race & ethnicity
White 86% Two or more races 5% Black 4% Hispanic / Latino 4% Asian 2%
Common ancestry
American 9% Romanian 3% Lithuanian 3%
Foreign-born
14% · Canada, Vietnam
Languages at home
83% English-only · Russian/Polish/Slavic 11% Spanish 3% Vietnamese 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
▼ -173.27%
Current HPI
234.3792
Rent YoY
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

+787.8% since first listed
10 events — show timeline
  • 2026-04-07 Listed $79,900 MARIS as Distributed by MLS Grid
  • 2022-10-13 Price Changed $85,000 MARIS as Distributed by MLS Grid
  • 2022-09-28 Price Changed $95,000 MARIS as Distributed by MLS Grid
  • 2020-12-17 Sold (Public Records) $35,000 Public Records
  • 2012-05-21 Sold (Public Records) $24,000 Public Records
  • 2000-03-15 Sold (Public Records) $30,000 Public Records
  • 1995-12-07 Sold (Public Records) $30,000 Public Records
  • 1995-08-04 Sold (Public Records) Public Records
  • 1991-03-04 Sold (Public Records) $9,500 Public Records
  • 1981-01-01 Sold (Public Records) $9,000 Public Records

Property tax history

+8.8%/yr

Latest (2022): $1,223 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…