CashFlowRE
Sign in Sign up
2205 Sequoia Park Ct Unit C
D- Composite 38.81
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 +10.5/30.0
  • ARV discount +6.4/15.0
  • Schools +5.1/10.0
  • 1% rule +4.9/10.0
  • Livability +3.6/5.0
  • DSCR +3.0/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$162,000

2205 Sequoia Park Ct Unit C · Maryland Heights, MO 63043
2 bd · 1.0 ba · 930 sqft · Condo public records · 188 Days on market
Built 1986 $174/sqft · at area comps Est $158k · at est. $301/mo HOA · 19% of rent ↓ 2% since listing

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

Listing remarks MLS

Welcome home to this inviting 2-bedroom, 1 bath and 1 car garage condo filled with thoughtful updates and everyday convenience. The kitchen shines with newer appliances, including a dishwasher, microwave, smooth-top stove, and garbage disposal. A newer hot water heater and all-electric utilities ensure efficient, reliable comfort year-round.  The spacious living room offers easy access to the private deck, which can also be reached from the master bedroom—perfect for morning coffee or evening relaxation. A handy storage room off the deck provides extra space for seasonal items or outdoor gear. Inside, you’ll appreciate the updated hardware on the 6-panel doors, a new programmable thermostat, and the convenience of main-floor laundry.  With comfortable bedrooms and inviting living spaces, this condo offers a practical layout that fits a variety of lifestyles. Complex features a community swimming pool. Move in and enjoy low-maintenance living with modern updates throughout. A great opportunity you won’t want to miss!

Key facts

  • Private deck
  • Handy storage room
  • Newer appliances

Tags

NEWER APPLIANCESPRIVATE DECKHANDY STORAGE ROOMUPDATED HARDWAREPROGRAMMABLE THERMOSTATMAIN-FLOOR LAUNDRY

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 condo listed at $162k.

Deal economics

  • At list price, monthly cash flow is $-84 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $147k (9.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $161k (0.8% below list).
  • Recommended offer: $143k (12.0% below list) — sets the bar for market timing.
  • Cap rate 5.7% vs local median 4.3% in Maryland Heights — 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 71/100 on livability (#101 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: health & safety C-, amenities F, commute F.
  • Parkway C-2 (suburban): math 49% / reading 62% proficiency, ranked #18 of 324 in MO (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 14% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+1.6%/yr); 107 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 188 days — a 12% lower offer ($143k) is reasonable based on typical stale-listing flexibility.
Recommended offer $142,560 (12.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 188 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.99%
Cap rate
5.67%
Cash-on-cash
-2.22%
DSCR
0.90
GRM
8.4

CMA / ARV

ARV (median comp)
$158,149
List price
$162,000
Delta
2.44%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.6% rent growth · sell at horizon

5-year hold
IRR
-21.8%
Equity multiple
0.26×
Total profit
$-33,661
Equity at exit
$24,155
10-year hold
IRR
-19.9%
Equity multiple
0.02×
Total profit
$-44,421
Equity at exit
$14,007

Cash invested: $45,360 (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 63043

Rents YoY
1.6%
Active inventory
107
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,608 high interval (Pro) →
Mortgage (P&I)
$850
Tax from tax record
$136 /mo · $1,632/yr
Insurance
$68
HOA
$301
Vacancy / Maint / Mgmt
$338
Net cashflow
$-84

Break-even live

Break-even rent $1,714
Max offer price $147,175
Occupancy floor

Sensitivity live

Price -10% $8 -5% $-38 +0% $-84 +5% $-130 +10% $-176
Rent -10% $-211 -5% $-147 +0% $-84 +5% $-20 +10% $43
Rate -1.0pp $-2 -0.5pp $-43 base $-84 +0.5pp $-126 +1.0pp $-169

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
$40,500
Closing costs
$4,860
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2050 Lakerun Ct Maryland Heights, MO 1.0–3.0 1.0–2.5 1213 $1,615 $1.33 2d 15 0.49mi
2170 McKelvey Rd Maryland Heights, MO 1.0–2.0 1.0 764 $1,380 $1.81 3d 17 0.92mi
2657 McKelvey Rd Maryland Heights, MO 3.0 2.0 962 $1,895 $1.97 24d 1 1.14mi
1432 Glenmeade Dr Maryland Heights, MO 3.0 2.0 1090 $2,176 $2.00 11d 1 1.32mi
2207 Summerhouse Dr St. Louis, MO 1.0–3.0 1.0–2.0 804 $1,304 $1.62 4d 21 1.39mi

HOA detail condo

Monthly dues
$301 · $3,612/yr
Likely covers
watertrashelectricpool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 16 events

  1. 2026-06-15
    status $162,000 Pending 188 DOM
  2. 2026-06-15
    days on market $162,000 Active 188 DOM
  3. 2026-06-13
    days on market $162,000 Active 186 DOM
  4. 2026-06-13
    days on market $162,000 Active 185 DOM
  5. 2026-06-09
    days on market $162,000 Active 182 DOM
  6. 2026-06-08
    days on market $162,000 Active 181 DOM
  7. 2026-06-07
    days on market $162,000 Active 180 DOM
  8. 2026-06-03
    days on market $162,000 Active 176 DOM
  9. 2026-06-02
    pricedays on market $162,000 Active 175 DOM
  10. 2026-06-01
    days on market $184,000 Active 174 DOM
  11. 2026-05-31
    days on market $184,000 Active 173 DOM
  12. 2026-03-29
    price $184,000 1060-char remark
    Show marketing remark (1060 chars)

    Welcome home to this inviting 2-bedroom, 1 bath and 1 car garage condo filled with thoughtful updates and everyday convenience. The kitchen shines with newer appliances, including a dishwasher, microwave, smooth-top stove, and garbage disposal. A newer hot water heater and all-electric utilities ensure efficient, reliable comfort year-round.  The spacious living room offers easy access to the private deck, which can also be reached from the master bedroom—perfect for morning coffee or evening relaxation. A handy storage room off the deck provides extra space for seasonal items or outdoor gear. Inside, you’ll appreciate the updated hardware on the 6-panel doors, a new programmable thermostat, and the convenience of main-floor laundry.  With comfortable bedrooms and inviting living spaces, this condo offers a practical layout that fits a variety of lifestyles. Complex features a community swimming pool. Move in and enjoy low-maintenance living with modern updates throughout. A great opportunity you won’t want to miss!

  13. 2026-01-16
    price $185,000 1060-char remark
    Show marketing remark (1060 chars)

    Welcome home to this inviting 2-bedroom, 1 bath and 1 car garage condo filled with thoughtful updates and everyday convenience. The kitchen shines with newer appliances, including a dishwasher, microwave, smooth-top stove, and garbage disposal. A newer hot water heater and all-electric utilities ensure efficient, reliable comfort year-round.  The spacious living room offers easy access to the private deck, which can also be reached from the master bedroom—perfect for morning coffee or evening relaxation. A handy storage room off the deck provides extra space for seasonal items or outdoor gear. Inside, you’ll appreciate the updated hardware on the 6-panel doors, a new programmable thermostat, and the convenience of main-floor laundry.  With comfortable bedrooms and inviting living spaces, this condo offers a practical layout that fits a variety of lifestyles. Complex features a community swimming pool. Move in and enjoy low-maintenance living with modern updates throughout. A great opportunity you won’t want to miss!

  14. 2025-12-09
    listed $188,000 Active 1060-char remark
    Show marketing remark (1060 chars)

    Welcome home to this inviting 2-bedroom, 1 bath and 1 car garage condo filled with thoughtful updates and everyday convenience. The kitchen shines with newer appliances, including a dishwasher, microwave, smooth-top stove, and garbage disposal. A newer hot water heater and all-electric utilities ensure efficient, reliable comfort year-round.  The spacious living room offers easy access to the private deck, which can also be reached from the master bedroom—perfect for morning coffee or evening relaxation. A handy storage room off the deck provides extra space for seasonal items or outdoor gear. Inside, you’ll appreciate the updated hardware on the 6-panel doors, a new programmable thermostat, and the convenience of main-floor laundry.  With comfortable bedrooms and inviting living spaces, this condo offers a practical layout that fits a variety of lifestyles. Complex features a community swimming pool. Move in and enjoy low-maintenance living with modern updates throughout. A great opportunity you won’t want to miss!

  15. 2025-12-09
    historical $188,000 1060-char remark
    Show marketing remark (1060 chars)

    Welcome home to this inviting 2-bedroom, 1 bath and 1 car garage condo filled with thoughtful updates and everyday convenience. The kitchen shines with newer appliances, including a dishwasher, microwave, smooth-top stove, and garbage disposal. A newer hot water heater and all-electric utilities ensure efficient, reliable comfort year-round.  The spacious living room offers easy access to the private deck, which can also be reached from the master bedroom—perfect for morning coffee or evening relaxation. A handy storage room off the deck provides extra space for seasonal items or outdoor gear. Inside, you’ll appreciate the updated hardware on the 6-panel doors, a new programmable thermostat, and the convenience of main-floor laundry.  With comfortable bedrooms and inviting living spaces, this condo offers a practical layout that fits a variety of lifestyles. Complex features a community swimming pool. Move in and enjoy low-maintenance living with modern updates throughout. A great opportunity you won’t want to miss!

  16. 1986-07-01
    soldstatus

ⓘ 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
$1,632 · $136/mo
Projected year-2 tax
$1,632 · $136/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 ≥106°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 2 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
$19,293
− Mortgage interest
−$9,075
− Property taxes
−$1,632
− Insurance
−$810
− Repairs & maintenance
−$1,543
− Management
−$1,543
− HOA
−$3,612
− Depreciation
−$4,713
Taxable loss
−$3,635
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$872
After-tax cash flow
$-135/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
Parkway C-2
NCES district ID
2923580
Math proficiency
49% ▼ -11.00%
Reading proficiency
62% ▼ -2.00%
Median HH income
$83,551
Composite
50.5/100
National rank
#1851
State rank
#18 of 324 in MO

Livability — Maryland Heights

Score
71/100
State rank
#101
US rank
#6808

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Maryland Heights, MO
County
Saint Louis County · 888,823 people
City population
21,924
Metro
St. Louis, MO-IL
Population (ZIP)
21,924
Household income
$91,509
Rent vs Own
30.4% rent · 69.6% own
Severe rent burden
277.0

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
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 62% Black 14% Asian 14% Two or more races 6% Hispanic / Latino 5%
Common ancestry
Lithuanian 4% Slovak 3% French 2%
Foreign-born
18% · Canada, China, Vietnam
Languages at home
78% English-only · Other Asian/Pacific 7% Spanish 5% Other Indo-European 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
▼ -307.48%
Current HPI
218.599
Rent YoY
▲ 1.60%
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

-2.1% since first listed
5 events — show timeline
  • 2026-03-29 Price Changed $184,000 MARIS as Distributed by MLS Grid
  • 2026-01-16 Price Changed $185,000 MARIS as Distributed by MLS Grid
  • 2025-12-09 Listed $188,000 MARIS as Distributed by MLS Grid
  • 2025-12-09 Coming Soon $188,000 MARIS as Distributed by MLS Grid
  • 1986-07-01 Sold (Public Records) Public Records

Property tax history

+4.9%/yr

Latest (2022): $1,632 · -1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…