CashFlowRE
Sign in Sign up
2210 Lexa Dr
B- Composite 68.98
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
  • Appreciation +6.9/10.0
  • Rent growth +3.7/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.4/15.0
  • Schools +1.1/10.0

$50,000

2210 Lexa Dr · Jennings, MO 63136
2 bd · 1.0 ba · 638 sqft · SingleFamily public records · 2 Days on market
Built 1925 8,550 sqft lot Est $44k · 14% over

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

Listing remarks MLS

This 638 square foot single family home is a great addition to any investor’s portfolio. Built in 1925, it features 2 bedrooms, 1 bathroom, living room, kitchen, (possible dining room), basement, central air. Newer electric panel, water heater, furnace. Original windows and stack. Owner pays paid taxes, insurance, sewer, and repairs. Tenant pays electric, water, gas, trash, and takes care of lawn/snow car. Current rent is $525 plus 15 pet rent; Rentometer indicates average rent for a 2-bed should be $764. Taxes were $920 in 2020. Insurance: $357 Sewer: $504. Maintenance: $1006. Management: 480 flat rate. Occupied, so no showings without accepted contract. 7/2/21 update: Tenant lease was just renewed until 7/31/22 at the same rent. Tax record says two bedrooms but upon seeing it, it's a 1-bed with a dining room. Interior photos posted.

Key facts

  • 8,550 sq ft lot
  • Built 1925
  • Listed 2 days

Property features AI

Finance

  • Other: Living area 638 (public records); Lot about 0.196 acres
  • Financial info: Residential property

Exterior

  • Utilities: Public water; Public sewer; Natural gas available; Electric service by Ameren; Water connected; Sewer connected
  • Home design: Single-family residence; One level
  • Construction: Vinyl siding
  • Exterior features: Front yard; Near public transit

Interior

  • Bedrooms: 1 bedroom on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Forced air heat; Central air conditioning
  • Interior features: Central air conditioning; Forced air heating; Concrete 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 2-bed/1.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $464 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Cap rate 17.4% vs local median 12.2% in Jennings — 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 (#208 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, commute A-, housing A-; Watch: crime F, amenities F, employment F.
  • Jennings (suburban): math 8% / reading 20% proficiency, ranked #315 of 324 in MO (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 86% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Fairview Primary (math 34% / reading 34%, grade F, #676 of 1,115 statewide, top 66%, 267 students, 100% FRL); Jennings High (math 8% / reading 17%, grade F, #497 of 521 statewide, top 96%, 691 students, 100% FRL).
  • Market conditions: Rents rising fast (+5.0%/yr); 372 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($41k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $2k of equity ($346 loan paydown + $2k appreciation (3.8% local appreciation)).
  • At projected returns (3.8% appreciation + 5.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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.
  • Current owner paid $21k; list at $50k implies a 138% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — 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 $50,000

Questions for the listing agent

  1. Built in 1925 — 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. 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?
  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
2.06%
Cap rate
17.44%
Cash-on-cash
39.81%
DSCR
2.77
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$44,022
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5760 Acme Ave 0.73mi 1/1.0 (-1) 624 (-2%) 4mo $15,000 $24 54
7121 Lamont Dr 0.59mi 2/1.0 716 (+12%) 9mo $50,000 $70 45
5823 Helen Ave 0.40mi 2/1.0 720 (+13%) 20mo $50,000 $69 43
7218 Harney Ave 0.71mi 2/1.0 720 (+13%) 19mo $19,000 $26 30

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

Projected returns pro-forma

3.79% appreciation · 4.97% rent growth · sell at horizon

5-year hold
IRR
48.1%
Equity multiple
3.85×
Total profit
$39,831
Equity at exit
$24,739
10-year hold
IRR
48.0%
Equity multiple
8.22×
Total profit
$101,127
Equity at exit
$39,983

Cash invested: $14,000 (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 63136

Home prices YoY
0.9%
Rents YoY
5.0%
Active inventory
372
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,031 high interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$67 /mo · $804/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$217
Net cashflow
$464

Break-even live

Break-even rent $443
Max offer price $50,000
Occupancy floor 50%

Sensitivity live

Price -10% $493 -5% $479 +0% $464 +5% $450 +10% $436
Rent -10% $383 -5% $424 +0% $464 +5% $505 +10% $546
Rate -1.0pp $490 -0.5pp $477 base $464 +0.5pp $452 +1.0pp $438

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
$12,500
Closing costs
$1,500
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3 Pohlman Ln Saint Louis, MO 2.0 1.0 704 $1,000 $1.42 16d 1 0.36mi
8344 Eton Pl Saint Louis, MO 2.0 1.0 750 $895 $1.19 4d 1 0.40mi
8347 Eton Pl Saint Louis, MO 2.0 1.0 750 $1,075 $1.43 44d 1 0.40mi
8893 Maya Ln Jennings, MO 1.0–2.0 1.0 600 $930 $1.55 24d 6 0.61mi
7142 Lamont Dr Saint Louis, MO 2.0 1.0 750 $1,100 $1.47 18d 1 0.62mi
5635 Hodiamont Ave Saint Louis, MO 2.0 1.0 580 $899 $1.55 20d 1 0.79mi
7516 Chandler Ave Saint Louis, MO 1.0 1.0 728 $1,000 $1.37 44d 1 0.88mi
5600 Gatesworth Ave Saint Louis, MO 2.0 1.0 672 $1,095 $1.63 5d 1 1.03mi
1131 Canaan Ave Saint Louis, MO 1.0 1.0 624 $900 $1.44 16d 1 1.13mi
7024 Idlewild Ave Saint Louis, MO 2.0 1.0 588 $995 $1.69 44d 1 1.14mi
8612 Halls Ferry Rd Saint Louis, MO 1.0–2.0 1.0 625 $775 $1.24 5d 2 1.34mi
1550 Northwinds Estates Dr St. Louis, MO 1.0–2.0 1.0–1.5 877 $1,050 $1.20 44d 1 1.48mi

Listing history 2 events

  1. 2026-06-18
    days on market $50,000 Coming Soon 2 DOM
  2. 2026-06-17
    listed $50,000 Coming Soon 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
$804 · $67/mo
Projected year-2 tax
$804 · $67/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 ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 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
$12,373
− Mortgage interest
−$2,801
− Property taxes
−$804
− Insurance
−$250
− Repairs & maintenance
−$990
− Management
−$990
− Depreciation
−$1,455
Taxable income
$5,084
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,220
After-tax cash flow
$4,354/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
Jennings
NCES district ID
2916290
Math proficiency
8% ▼ -16.00%
Reading proficiency
20% ▼ -4.00%
Median HH income
$30,595
Composite
11.04/100
National rank
#9739
State rank
#315 of 324 in MO

Livability — Jennings

Score
67/100
State rank
#208
US rank
#10499

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jennings, MO
County
Saint Louis County · 888,823 people
Metro
St. Louis, MO-IL
Population (ZIP)
40,929
Household income
$41,154
Rent vs Own
53.1% rent · 46.9% own
Severe rent burden
3085.0

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 (90%)
Race & ethnicity
Black 90% White 5% Two or more races 3%
Foreign-born
1% · Canada

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
▲ 3.79%
Current HPI
420.28
Rent YoY
▲ 4.97%
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

+163.2% since first listed
15 events — show timeline
  • 2026-06-17 Coming Soon $50,000 MARIS as Distributed by MLS Grid
  • 2021-08-09 Sold (Public Records) $21,000 Public Records
  • 2021-07-29 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2021-07-26 Pending MARIS as Distributed by MLS Grid
  • 2021-07-17 Contingent MARIS as Distributed by MLS Grid
  • 2021-07-11 Relisted MARIS as Distributed by MLS Grid
  • 2021-07-05 Contingent MARIS as Distributed by MLS Grid
  • 2021-07-03 Price Changed $30,000 MARIS as Distributed by MLS Grid
  • 2021-06-07 Price Changed $50,000 MARIS as Distributed by MLS Grid
  • 2021-05-04 Listed $49,500 MARIS as Distributed by MLS Grid
  • 2021-04-27 Sold (Public Records) $65,000 Public Records
  • 2016-04-06 Sold (Public Records) $1,434,319 Public Records
  • 2015-12-29 Sold (Public Records) $3,793,388 Public Records
  • 2006-08-21 Sold (Public Records) $19,000 Public Records
  • 1984-01-01 Sold (Public Records) Public Records

Property tax history

+1.6%/yr

Latest (2022): $804 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…