CashFlowRE
Sign in Sign up
10243 Saint Katherine Ln 🏷️ Likely Rental
D+ Composite 48.63
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 +15.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.6/10.0
  • 1% rule +3.7/10.0
  • Rent growth +3.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$150,000

10243 Saint Katherine Ln · St. Ann, MO 63074
2 bd · 1.0 ba · 784 sqft · SingleFamily public records · 38 Days on market
Built 1943 7,069 sqft lot $191/sqft · 30% above area Est $188k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fantastic opportunity in St. Ann! This 2-bedroom, 1-bathroom home features a functional main-floor layout and a finished walk-out basement that includes a family room and a versatile space perfect for a home office or additional sleeping area. Currently tenant-occupied, this is a perfect turn-key addition to your portfolio. Due to tenant occupancy, showings are limited. Join us for an Open House on Thursday, April 16th, from 4:00 PM – 7:00 PM.

Key facts

  • 7,069 sq ft lot
  • Built 1943
  • Listed 38 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $150,000 price doesn't fit this home's estimated sale value (~$188,490) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $48 ($576/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 $131k (12.7% below list).
  • Recommended offer: $131k (12.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Ritenour (suburban): math 13% / reading 27% proficiency, ranked #304 of 324 in MO (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.1%/yr); 61 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 47% 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 30% 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 $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 8y 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 $90k; list at $150k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1943 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $131,009 (12.7% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Built in 1943 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.87%
Cap rate
6.68%
Cash-on-cash
1.37%
DSCR
1.06
GRM
9.5

CMA / ARV

ARV (median comp)
$188,490
List price
$150,000
Delta
-20.42%
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
10512 Saint Francis Ln 0.35mi 2/1.0 792 (+1%) 1mo $149,900 $189 81
10262 Breckenridge Rd 0.34mi 2/1.0 792 (+1%) 2mo $99,900 $126 80
10212 Saint Arthur Ln 0.44mi 2/1.0 784 (0%) 3mo $154,900 $198 77
3438 Ashby Rd 0.33mi 2/1.0 816 (+4%) 1mo $159,900 $196 77
3525 Wismer Rd 0.48mi 2/1.0 816 (+4%) 5mo $148,500 $182 67
3507 Westridge Ln 0.30mi 3/1.0 (+1) 864 (+10%) 1mo $165,000 $191 63
3219 Royalton Ave 0.73mi 2/1.0 792 (+1%) 3mo $102,500 $129 62
10346 Saint Henry Ln 0.47mi 2/1.0 864 (+10%) 1mo $155,000 $179 60
10019 Saint Martha Ln 0.45mi 3/1.0 (+1) 864 (+10%) 4mo $188,000 $218 54
10335 Saint Joan Ln 0.54mi 2/1.0 897 (+14%) 2mo $174,900 $195 49
10500 Saint Michael Ln 0.48mi 2/2.0 888 (+13%) 5mo $125,900 $142 47
10738 Saint Cosmas Ln 0.74mi 3/2.0 (+1) 864 (+10%) 5mo $214,900 $249 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 · 4.14% rent growth · sell at horizon

5-year hold
IRR
-12.9%
Equity multiple
0.53×
Total profit
$-19,743
Equity at exit
$22,365
10-year hold
IRR
-2.3%
Equity multiple
0.84×
Total profit
$-6,919
Equity at exit
$12,969

Cash invested: $42,000 (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 63074

Rents YoY
4.1%
Active inventory
61
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,310 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$138 /mo · $1,655/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$48

Break-even live

Break-even rent $1,249
Max offer price $150,000
Occupancy floor 91%

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
$37,500
Closing costs
$4,500
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10214 Saint Anthony Ln Saint Ann, MO 2.0 1.0 734 $1,200 $1.63 43d 1 0.06mi
10116 Saint Katherine Ln Saint Ann, MO 3.0 1.0 984 $1,865 $1.90 17d 1 0.17mi
3529 Saint Joachim Ln Saint Ann, MO 2.0 1.0 900 $1,450 $1.61 23d 1 0.22mi
3529 Saint Joachim Ln Unit NA St Ann, MO 2.0 1.0 900 $1,450 $1.61 20d 1 0.23mi
10205 Saint Daniel Ln Saint Ann, MO 2.0 1.0 792 $1,450 $1.83 43d 1 0.40mi
3434 Sims Ave Saint Ann, MO 3.0 1.5 988 $1,545 $1.56 43d 1 0.42mi
10069 Livingston Ave St Ann, MO 2.0 1.0 875 $1,100 $1.26 23d 1 0.73mi
3219 Royalton Ave Saint Louis, MO 2.0 1.0 792 $1,095 $1.38 21d 1 0.73mi
3209 Royalton Ave Saint Louis, MO 2.0 1.0 805 $1,150 $1.43 43d 1 0.75mi
9675 Muriel Ave Unit 9627 Overland, MO 2.0 1.5 830 $1,200 $1.45 43d 1 0.79mi
9675 Muriel Ave Unit 9733 Overland, MO 2.0 1.5 830 $1,200 $1.45 3d 1 0.79mi
9618 De Porres Ln Saint Louis, MO 2.0 1.0 875 $1,200 $1.37 43d 1 0.82mi
3961 Jane Ave Unit 3963 St Ann, MO 2.0 1.0 750 $1,195 $1.59 14d 1 0.86mi
9807 Guthrie Ave Saint Louis, MO 3.0 2.0 1068 $1,700 $1.59 23d 1 0.92mi
3648 Edmundson Rd Unit 1 St. Louis, MO 2.0 1.0 900 $995 $1.11 43d 1 0.99mi
3209 Dix Ave Saint Louis, MO 3.0 1.0 1122 $1,550 $1.38 23d 1 1.06mi
9535 Baltimore Ave Saint Louis, MO 2.0 1.0 800 $1,145 $1.43 23d 1 1.08mi
3208 Dix Ave Saint Louis, MO 2.0 1.0 656 $1,235 $1.88 10d 1 1.08mi
10742 Tropic Dr Unit VACANT St Ann, MO 2.0 1.0 800 $1,200 $1.50 43d 1 1.10mi
9448 Harold Dr Saint Louis, MO 2.0 1.0 864 $1,495 $1.73 43d 1 1.12mi
11042 Florence Ave Saint Ann, MO 3.0 1.0 864 $1,300 $1.50 12d 1 1.12mi
10788 Tropic Dr Saint Ann, MO 2.0 1.0 828 $1,260 $1.52 43d 1 1.13mi
10145 Cabana Club Dr St Ann, MO 1.0–2.0 1.0–2.0 776 $1,060 $1.37 43d 8 1.14mi
2732 Annapolis Ave Saint Louis, MO 2.0 1.0 768 $1,250 $1.63 43d 1 1.17mi
4120 Geraldine Ave St Ann, MO 1.0 1.0 540 $875 $1.62 43d 1 1.18mi
4120 Geraldine Ave St Ann, MO 2.0 1.5 922 $1,200 $1.30 17d 1 1.18mi
4120 Geraldine Ave St Ann, MO 1.0 1.0 540 $875 $1.62 21d 1 1.18mi
9310 Shirley Gardens Dr Apt C St. Louis, MO 2.0 1.0 800 $1,200 $1.50 43d 1 1.19mi
9310 Shirley Gardens Dr Apt B St. Louis, MO 2.0 1.0 800 $1,100 $1.38 43d 1 1.19mi
11120 Graben Dr St Ann, MO 1.0–2.0 1.0–1.5 850 $1,250 $1.47 1d 14 1.23mi
9429 Baltimore Ave Saint Louis, MO 2.0 1.0 900 $1,200 $1.33 23d 1 1.25mi
11276 Liana Ln Saint Ann, MO 2.0 1.0 780 $1,189 $1.52 4d 1 1.29mi
3010 Woodson Rd Breckenridge Hills, MO 1.0 1.0 850 $895 $1.05 43d 1 1.33mi
4616 Country Ln St Ann, MO 2.0 1.0–2.0 758 $1,505 $1.99 2d 9 1.45mi

Listing history 15 events

  1. 2026-04-16
    listed $150,000 Active 453-char remark
    Show marketing remark (453 chars)

    Fantastic opportunity in St. Ann! This 2-bedroom, 1-bathroom home features a functional main-floor layout and a finished walk-out basement that includes a family room and a versatile space perfect for a home office or additional sleeping area. Currently tenant-occupied, this is a perfect turn-key addition to your portfolio. Due to tenant occupancy, showings are limited. Join us for an Open House on Thursday, April 16th, from 4:00 PM – 7:00 PM.

  2. 2026-04-09
    historical $150,000 453-char remark
    Show marketing remark (453 chars)

    Fantastic opportunity in St. Ann! This 2-bedroom, 1-bathroom home features a functional main-floor layout and a finished walk-out basement that includes a family room and a versatile space perfect for a home office or additional sleeping area. Currently tenant-occupied, this is a perfect turn-key addition to your portfolio. Due to tenant occupancy, showings are limited. Join us for an Open House on Thursday, April 16th, from 4:00 PM – 7:00 PM.

  3. 2023-10-06
    soldstatus Closed 259-char remark
    Show marketing remark (259 chars)

    Check out this wonderful new listing in St. Ann! This cute ranch home comes with lots of updates, a finished lower level, and much, much more! - Check it out today before it's gone! - NO SHOWINGS UNTIL THE OPEN HOUSE ON SUNDAY, AUGUST 27TH FROM 1:00-3:00 P.M.

  4. 2023-09-14
    status Pending 259-char remark
    Show marketing remark (259 chars)

    Check out this wonderful new listing in St. Ann! This cute ranch home comes with lots of updates, a finished lower level, and much, much more! - Check it out today before it's gone! - NO SHOWINGS UNTIL THE OPEN HOUSE ON SUNDAY, AUGUST 27TH FROM 1:00-3:00 P.M.

  5. 2023-09-01
    historical Active Under Contract 259-char remark
    Show marketing remark (259 chars)

    Check out this wonderful new listing in St. Ann! This cute ranch home comes with lots of updates, a finished lower level, and much, much more! - Check it out today before it's gone! - NO SHOWINGS UNTIL THE OPEN HOUSE ON SUNDAY, AUGUST 27TH FROM 1:00-3:00 P.M.

  6. 2023-08-30
    status Active 259-char remark
    Show marketing remark (259 chars)

    Check out this wonderful new listing in St. Ann! This cute ranch home comes with lots of updates, a finished lower level, and much, much more! - Check it out today before it's gone! - NO SHOWINGS UNTIL THE OPEN HOUSE ON SUNDAY, AUGUST 27TH FROM 1:00-3:00 P.M.

  7. 2023-08-30
    status Pending 259-char remark
    Show marketing remark (259 chars)

    Check out this wonderful new listing in St. Ann! This cute ranch home comes with lots of updates, a finished lower level, and much, much more! - Check it out today before it's gone! - NO SHOWINGS UNTIL THE OPEN HOUSE ON SUNDAY, AUGUST 27TH FROM 1:00-3:00 P.M.

  8. 2023-08-25
    listed $139,900 Active 259-char remark
    Show marketing remark (259 chars)

    Check out this wonderful new listing in St. Ann! This cute ranch home comes with lots of updates, a finished lower level, and much, much more! - Check it out today before it's gone! - NO SHOWINGS UNTIL THE OPEN HOUSE ON SUNDAY, AUGUST 27TH FROM 1:00-3:00 P.M.

  9. 2018-05-15
    soldstatus $89,900
  10. 2018-05-11
    status Pending
  11. 2018-05-11
    soldstatus Closed
  12. 2018-04-02
    historical Contingent (No Kickout)
  13. 2018-03-24
    listed $89,900 Active
  14. 2004-10-05
    soldstatus $105,000
  15. 1992-01-03
    soldstatus $52,000

ⓘ 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
$1,655 · $138/mo
Projected year-2 tax
$1,655 · $138/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 · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$15,721
− Mortgage interest
−$8,402
− Property taxes
−$1,655
− Insurance
−$750
− Repairs & maintenance
−$1,258
− Management
−$1,258
− Depreciation
−$4,364
Taxable loss
−$1,965
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$472
After-tax cash flow
$1,047/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
Ritenour
NCES district ID
2926640
Math proficiency
13% ▼ -14.00%
Reading proficiency
27% ▼ -7.00%
Median HH income
$41,410
Composite
17.04/100
National rank
#9125
State rank
#304 of 324 in MO

Livability — St. Ann

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Ann, MO
County
Saint Louis County · 888,823 people
City population
16,237
Metro
St. Louis, MO-IL
Population (ZIP)
15,793
Household income
$51,610
Rent vs Own
46.6% rent · 53.4% own
Severe rent burden
782.0

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 0.65)
Race & ethnicity
White 50% Black 27% Hispanic / Latino 19% Two or more races 5% Asian 2%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Lithuanian 2% Italian 1% Romanian 1%
Foreign-born
13% · Canada, China
Languages at home
80% English-only · Spanish 17% Chinese 1% German/W. Germanic 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
▼ -242.89%
Current HPI
210.6588
Rent YoY
▲ 4.14%
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

+188.5% since first listed
15 events — show timeline
  • 2026-04-16 Listed $150,000 MARIS as Distributed by MLS Grid
  • 2026-04-09 Coming Soon $150,000 MARIS as Distributed by MLS Grid
  • 2023-10-06 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2023-09-14 Pending MARIS as Distributed by MLS Grid
  • 2023-09-01 Contingent MARIS as Distributed by MLS Grid
  • 2023-08-30 Relisted MARIS as Distributed by MLS Grid
  • 2023-08-30 Pending MARIS as Distributed by MLS Grid
  • 2023-08-25 Listed $139,900 MARIS as Distributed by MLS Grid
  • 2018-05-15 Sold (Public Records) $89,900 Public Records
  • 2018-05-11 Pending MARIS as Distributed by MLS Grid
  • 2018-05-11 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2018-04-02 Contingent MARIS as Distributed by MLS Grid
  • 2018-03-24 Listed $89,900 MARIS as Distributed by MLS Grid
  • 2004-10-05 Sold (Public Records) $105,000 Public Records
  • 1992-01-03 Sold (Public Records) $52,000 Public Records

Property tax history

+3.2%/yr

Latest (2022): $1,655 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…