CashFlowRE
Sign in Sign up
1665 Turf Ln
C+ Composite 61.34
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 +17.0/30.0
  • ARV discount +12.9/15.0
  • Appreciation +10.0/10.0
  • DSCR +5.3/10.0
  • 1% rule +4.4/10.0
  • Rent growth +4.4/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$185,000

1665 Turf Ln · Florissant, MO 63033
3 bd · 2.0 ba · 1,364 sqft · SingleFamily public records · 7 Days on market
Built 1958 8,929 sqft lot Est $210k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Talk about a convenient location! This nicely updated 50s ranch in the heart of Florissant is just minutes from stores, restaurants and the post office. You can even walk to the neighborhood pool! MOVE-IN READY is the key phrase at this super clean home, where you'll enjoy a brand new AC compressor, 2 freshly updated bathrooms, beautiful hardwood floors, vaulted ceilings, updated electric, and a partially finished basement with large family room, bonus room and bar. There's also a covered patio overlooking the backyard - perfect for entertaining! And if you sign up for Florissant's Homeownership Assistance Program, you could get up to $6000 in matching funds toward your down payment!! So what are you waiting for? Come take a look at this gorgeous house today! Low-maintenance brick exterior + attractive landscaping = great curb appeal!

Key facts

  • 8,929 sq ft lot
  • Garage
  • Community pool

Property features AI

Finance

  • Other: Living area reported as 2,064 total (1,364 above grade, 700 below grade)
  • Financial info: Lease not considered; Seller may consider concessions
  • HOA & community: No association fees

Exterior

  • Parking: Concrete driveway; 1-car garage (attached)
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Electric service: Ameren
  • Home design: Single-family residence, updated/remodeled; One level; Private ownership
  • Construction: Brick veneer and frame construction; Asbestos shingle roof; Concrete perimeter foundation; Built year source: public records
  • Exterior features: Back yard fencing; Near public transit; Asphalt road frontage on a city street; Community pool

Interior

  • Kitchen: No appliances listed
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Carpet; Hardwood; Laminate
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Forced air heating (natural gas); Central electric air conditioning
  • Interior features: Pantry; Vaulted ceilings; Basement (partially finished, 8 ft+ pour, concrete)
  • Laundry & utility: Laundry in 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/2.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $126 ($2k/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 $175k (5.6% below list).
  • Recommended offer: $175k (5.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 73/100 on livability (#82 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: crime C-, amenities D+, commute 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: Duchesne Elementary (248 students, 99% FRL); Mccluer North High (math 5% / reading 28%, grade F, #487 of 521 statewide, top 93%, 1,136 students, 100% FRL) — zoned schools average 99% FRL vs 70% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+7.5%/yr); 218 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($67k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $20k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 7.5% rent growth), your $52k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 11y 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 $185k implies a 106% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1958 — 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 $174,664 (5.6% below list)

Questions for the listing agent

  1. Built in 1958 — 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 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?
  4. 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.
  5. 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.
  6. 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
0.94%
Cap rate
7.11%
Cash-on-cash
2.91%
DSCR
1.13
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$210,056
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1385 Spring Valley Dr 0.33mi 3/2.0 1,376 (+1%) 1mo $214,900 $156 82
1680 Horseshoe Dr 0.46mi 3/2.0 1,364 (0%) 1mo $191,000 $140 78
1345 Hialeah Pl 0.32mi 4/2.5 (+1) 1,344 (-2%) 1mo $215,000 $160 75
1280 Old York Dr 0.40mi 4/2.5 (+1) 1,386 (+2%) 1mo $235,000 $170 71
1370 Willowbrook 0.40mi 3/2.0 1,460 (+7%) 1mo $225,000 $154 69
1540 Hialeah Pl 0.25mi 3/2.0 1,518 (+11%) 3mo $180,000 $119 68
1585 Pepperhill Dr 0.26mi 3/2.0 1,204 (-12%) 2mo $225,000 $187 66
2340 Johnstown Dr 0.68mi 3/2.0 1,344 (-2%) 2mo $119,000 $89 64
1475 Nashua Dr 0.22mi 3/1.5 1,160 (-15%) 0mo $169,900 $146 63
1320 Pepperhill Dr 0.49mi 3/2.0 1,247 (-9%) 1mo $200,000 $160 62
1980 Parker Rd 0.47mi 3/1.5 1,196 (-12%) 1mo $182,157 $152 55
1730 Kay Dr 0.65mi 3/1.0 1,467 (+8%) 3mo $150,000 $102 50

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 7.51% rent growth · sell at horizon

5-year hold
IRR
28.0%
Equity multiple
3.26×
Total profit
$117,063
Equity at exit
$166,663
10-year hold
IRR
25.8%
Equity multiple
7.92×
Total profit
$358,595
Equity at exit
$359,414

Cash invested: $51,800 (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 63033

Home prices YoY
2.5%
Rents YoY
7.5%
Active inventory
218
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,747 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$207 /mo · $2,482/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$126

Break-even live

Break-even rent $1,587
Max offer price $185,000
Occupancy floor 88%

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
$46,250
Closing costs
$5,550
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1785 Trotter Way Florissant, MO 3.0 2.0 1297 $1,806 $1.39 8d 1 0.29mi
1600 Horseshoe Dr Florissant, MO 3.0 2.0 1314 $1,550 $1.18 44d 1 0.42mi
2990 Santiago Dr Florissant, MO 2.0 2.0 984 $1,200 $1.22 44d 1 0.59mi
945 Paddock Dr Florissant, MO 4.0 2.0 1875 $1,850 $0.99 4d 1 0.61mi
1710 Kay Dr Florissant, MO 3.0 1.0 960 $1,500 $1.56 2d 1 0.65mi
9 Saint Celeste Dr Florissant, MO 3.0 1.0 992 $1,450 $1.46 44d 1 0.74mi
1740 Deborah Dr Florissant, MO 3.0 2.5 1650 $1,750 $1.06 18d 1 0.76mi
3 Champlain Ct Florissant, MO 3.0 1.0 1100 $1,600 $1.45 44d 1 0.78mi
560 Jamaica Pl Florissant, MO 3.0 2.0 1350 $1,653 $1.22 44d 1 0.86mi
1983 Greenheath Dr Florissant, MO 3.0 2.0 1040 $1,331 $1.28 3d 1 0.86mi
3 Cantabrian Ct Florissant, MO 3.0 2.0 1436 $1,881 $1.31 15d 1 0.89mi
330 Moule Dr Florissant, MO 3.0 1.0 1014 $1,575 $1.55 44d 1 0.94mi
1725 Saint Catherine St Florissant, MO 3.0 1.0 1107 $1,800 $1.63 15d 1 0.94mi
20 Saint Benedict Ln Florissant, MO 3.0 1.5 1092 $1,525 $1.40 20d 1 0.99mi
410 Ridge Dr Florissant, MO 3.0 2.0 1226 $1,650 $1.35 18d 1 1.03mi
3144 Sunswept Pk Ct Florissant, MO 1.0–3.0 1.0–2.0 818 $1,250 $1.53 2d 12 1.03mi
1280 Saint Catherine St Florissant, MO 3.0 1.0 1274 $1,600 $1.26 15d 1 1.04mi
13 Cricket Ct Florissant, MO 4.0 3.0 1560 $2,550 $1.63 44d 1 1.11mi
470 Hundley Dr Florissant, MO 3.0 2.0 962 $1,595 $1.66 44d 1 1.18mi
2075 Cordoba Dr Florissant, MO 3.0 2.0 1523 $1,850 $1.21 15d 1 1.19mi
1545 Washington St Florissant, MO 3.0 1.5 1337 $2,055 $1.54 3d 1 1.20mi
765 Bobbins Ln Florissant, MO 3.0 1.0 1107 $1,450 $1.31 44d 1 1.21mi
1600 Washington St Florissant, MO 3.0 1.5 1095 $1,250 $1.14 20d 1 1.26mi
297 Saint Eugene Ln Florissant, MO 2.0 1.0 1100 $1,100 $1.00 44d 1 1.27mi
100 Taney Dr Florissant, MO 3.0 1.0 1148 $1,495 $1.30 22d 1 1.27mi
790 Pebble Ln Florissant, MO 3.0 2.0 1242 $1,795 $1.45 24d 1 1.30mi
805 Robinwood Dr Florissant, MO 3.0 1.5 1729 $1,571 $0.91 20d 1 1.32mi
4 Sharon Ct Florissant, MO 3.0 2.0 1108 $1,800 $1.62 2d 1 1.36mi
775 Sherwood Dr Florissant, MO 3.0 1.0 1023 $1,690 $1.65 44d 1 1.49mi

Listing history 7 events

  1. 2026-06-18
    days on market $185,000 Active 7 DOM
  2. 2026-06-17
    days on market $185,000 Active 6 DOM
  3. 2026-06-16
    days on market $185,000 Active 5 DOM
  4. 2026-06-15
    days on market $185,000 Active 4 DOM
  5. 2026-06-13
    days on market $185,000 Active 2 DOM
  6. 2026-06-13
    remarks 93-char remark
  7. 2026-06-13
    listed $185,000 Active 1 DOM

ⓘ 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
$2,482 · $207/mo
Projected year-2 tax
$2,482 · $207/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 ≥105°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 3 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
$20,960
− Mortgage interest
−$10,363
− Property taxes
−$2,482
− Insurance
−$925
− Repairs & maintenance
−$1,677
− Management
−$1,677
− Depreciation
−$5,382
Taxable loss
−$1,546
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$371
After-tax cash flow
$1,880/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 — Florissant

Score
73/100
State rank
#82
US rank
#5406

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Florissant, MO
County
Saint Louis County · 888,823 people
City population
69,104
Metro
St. Louis, MO-IL
Population (ZIP)
43,056
Household income
$66,776
Rent vs Own
33.4% rent · 66.6% own
Severe rent burden
1429.0

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 (71%)
Race & ethnicity
Black 71% White 23% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Romanian 1% Lithuanian 1% Italian 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
95% English-only · Spanish 1% French/Haitian/Cajun 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
▲ 13.78%
Current HPI
570.6
Rent YoY
▲ 7.51%
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

+39.1% since first listed
7 events — show timeline
  • 2026-06-11 Listed $185,000 MARIS as Distributed by MLS Grid
  • 2015-03-23 Sold (Public Records) $90,000 Public Records
  • 2015-03-09 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2015-02-24 Delisted MARIS as Distributed by MLS Grid
  • 2015-01-27 Listed MARIS as Distributed by MLS Grid
  • 2005-10-04 Sold (Public Records) $133,000 Public Records
  • 1984-07-01 Sold (Public Records) Public Records

Property tax history

+4.8%/yr

Latest (2022): $2,482 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…