CashFlowRE
Sign in Sign up
5316 Janet Ave
B- Composite 67.59
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
  • Schools +1.1/10.0
  • ARV discount +0.0/15.0

$54,000

5316 Janet Ave · Jennings, MO 63136
2 bd · 1.0 ba · 592 sqft · SingleFamily public records · 40 Days on market
Built 1922 4,225 sqft lot $91/sqft · 43% above area Est $38k · 43% over

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

Listing remarks MLS

2 bed 1 bath property part of a 4 unit package. FOUR UNITS CAN BE PURCHASED FOR $94,000, MLS 19086343, 19086218, and 19086197 GREAT START FOR A PORTFOLIO.

Key facts

  • Newer flooring
  • Newer roof
  • Unfinished basement

Tags

NEWER ROOFREFRESHED BATHROOMNEWER FLOORINGEAT-IN KITCHENUNFINISHED BASEMENTLARGE LEVEL LOT

Property features AI

Finance

  • Financial info: Lease not considered

Exterior

  • Utilities: Public water; Public sewer; Electric service by Ameren; Electricity connected; Natural gas connected; Water connected; Sewer connected
  • Home design: Single-family house; One story; Owner by contract
  • Construction: Block construction; Shingle roof; Block foundation; Built year per public records
  • Exterior features: Front porch; Chain link fencing; Level lot

Interior

  • Kitchen: Gas oven; Refrigerator
  • Bedrooms: 2 bedrooms (both on the main level)
  • Bathrooms: 1 full bathroom (on the main level)
  • Heating & cooling: Electric forced-air heating; Window air conditioning units
  • Interior features: Gas oven; Refrigerator; Block 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 $54k.

Deal economics

  • At list price, monthly cash flow is $475 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $54k).
  • Recommended offer: $52k (3.0% below list) — sets the bar for market timing.
  • Cap rate 16.9% vs local median 12.0% 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); Rose Johnson Jennings Jr. High (math 10% / reading 23%, grade F, #357 of 391 statewide, top 91%, 361 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); 376 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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 ($373 loan paydown + $2k appreciation (3.8% local appreciation)).
  • At projected returns (3.8% appreciation + 5.0% rent growth), your $15k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($52k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y ago; this cycle's ask has dropped $5k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1922 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $52,380 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1922 — 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. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.92%
Cap rate
16.85%
Cash-on-cash
37.71%
DSCR
2.68
GRM
4.3

CMA / ARV

ARV (median comp)
$37,648
List price
$54,000
Delta
43.43%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7028 Dawson Pl 0.15mi 1/— (-1) 602 (+2%) 15mo $29,999 $50 72
5612 Janet Ave 0.48mi 1/1.0 (-1) 560 (-5%) 7mo $19,900 $36 58
5635 Hodiamont Ave 0.55mi 2/1.0 580 (-2%) 18mo $39,900 $69 56
5314 Hamilton Ave 0.19mi 2/1.0 660 (+12%) 22mo $60,000 $91 54
6342 Lena Ave 0.52mi 2/1.0 678 (+14%) 2mo $40,000 $59 50
6062 Thekla 0.59mi 1/1.0 (-1) 640 (+8%) 15mo $36,000 $56 41
6340 Lena Ave 0.52mi 2/1.0 648 (+10%) 23mo $64,900 $100 41

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
46.0%
Equity multiple
3.72×
Total profit
$41,149
Equity at exit
$26,719
10-year hold
IRR
45.9%
Equity multiple
7.92×
Total profit
$104,648
Equity at exit
$43,182

Cash invested: $15,120 (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
376
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$1,035 high interval (Pro) →
Mortgage (P&I)
$283
Tax from tax record
$37 /mo · $442/yr
Insurance
$22
HOA
$0
Vacancy / Maint / Mgmt
$217
Net cashflow
$475

Break-even live

Break-even rent $434
Max offer price $54,000
Occupancy floor 49%

Sensitivity live

Price -10% $506 -5% $490 +0% $475 +5% $460 +10% $445
Rent -10% $393 -5% $434 +0% $475 +5% $516 +10% $557
Rate -1.0pp $502 -0.5pp $489 base $475 +0.5pp $461 +1.0pp $447

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
$13,500
Closing costs
$1,620
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
7024 Idlewild Ave Saint Louis, MO 2.0 1.0 588 $995 $1.69 45d 1 0.20mi
5635 Hodiamont Ave Saint Louis, MO 2.0 1.0 580 $899 $1.55 21d 1 0.55mi
7142 Lamont Dr Saint Louis, MO 2.0 1.0 750 $1,100 $1.47 19d 1 0.75mi
8344 Eton Pl Saint Louis, MO 2.0 1.0 750 $895 $1.19 5d 1 0.99mi
8347 Eton Pl Saint Louis, MO 2.0 1.0 750 $1,075 $1.43 0d 1 1.00mi
8347 Eton Pl Saint Louis, MO 2.0 1.0 750 $1,075 $1.43 45d 1 1.00mi
4719 Plover Ave Saint Louis, MO 2.0 1.0 744 $995 $1.34 6d 1 1.01mi
5600 Gatesworth Ave Saint Louis, MO 2.0 1.0 672 $1,095 $1.63 6d 1 1.04mi
7516 Chandler Ave Saint Louis, MO 1.0 1.0 728 $1,000 $1.37 45d 1 1.19mi
4935 Alcott Ave Saint Louis, MO 3.0 1.0 680 $705 $1.04 17d 1 1.32mi

Listing history 28 events

  1. 2026-06-21
    days on market $54,000 Active 40 DOM
  2. 2026-06-18
    days on market $54,000 Active 37 DOM
  3. 2026-06-17
    days on market $54,000 Active 36 DOM
  4. 2026-06-16
    days on market $54,000 Active 35 DOM
  5. 2026-06-15
    days on market $54,000 Active 34 DOM
  6. 2026-06-13
    days on market $54,000 Active 32 DOM
  7. 2026-06-09
    days on market $54,000 Active 28 DOM
  8. 2026-06-08
    days on market $54,000 Active 27 DOM
  9. 2026-06-07
    pricedays on market $54,000 Active 26 DOM
  10. 2026-06-03
    days on market $59,000 Active 22 DOM
  11. 2026-06-02
    days on market $59,000 Active 21 DOM
  12. 2026-06-01
    days on market $59,000 Active 20 DOM
  13. 2026-05-31
    days on market $59,000 Active 19 DOM
  14. 2026-05-12
    listed $59,000 Active 830-char remark
  15. 2025-09-06
    price $69,900
  16. 2025-08-23
    historical $1,190
  17. 2025-07-24
    listed $1,190
  18. 2025-07-11
    listed $75,000 Active
  19. 2022-10-25
    soldstatus $83,000
  20. 2020-02-24
    soldstatus $86,000
  21. 2020-02-12
    soldstatus Closed
    Show marketing remark (154 chars)

    2 bed 1 bath property part of a 4 unit package. FOUR UNITS CAN BE PURCHASED FOR $94,000, MLS 19086343, 19086218, and 19086197 GREAT START FOR A PORTFOLIO.

  22. 2020-01-24
    status Pending
    Show marketing remark (154 chars)

    2 bed 1 bath property part of a 4 unit package. FOUR UNITS CAN BE PURCHASED FOR $94,000, MLS 19086343, 19086218, and 19086197 GREAT START FOR A PORTFOLIO.

  23. 2019-12-31
    price $26,000
    Show marketing remark (154 chars)

    2 bed 1 bath property part of a 4 unit package. FOUR UNITS CAN BE PURCHASED FOR $94,000, MLS 19086343, 19086218, and 19086197 GREAT START FOR A PORTFOLIO.

  24. 2019-11-26
    listed $28,000 Active
    Show marketing remark (154 chars)

    2 bed 1 bath property part of a 4 unit package. FOUR UNITS CAN BE PURCHASED FOR $94,000, MLS 19086343, 19086218, and 19086197 GREAT START FOR A PORTFOLIO.

  25. 2003-06-24
    soldstatus $36,500
  26. 2003-01-29
    soldstatus $12,000
  27. 2003-01-29
    soldstatus $15,100
  28. 2001-10-10
    soldstatus $50,000

ⓘ 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
$442 · $37/mo
Projected year-2 tax
$524 · $44/mo
Expected delta
+$82/yr (+$7/mo · 18.5%)

ⓘ 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 · 20 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
$12,421
− Mortgage interest
−$3,025
− Property taxes
−$442
− Insurance
−$270
− Repairs & maintenance
−$994
− Management
−$994
− Depreciation
−$1,571
Taxable income
$5,126
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,230
After-tax cash flow
$4,472/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

+8.0% since first listed
16 events — show timeline
  • 2026-06-04 Price Changed $54,000 MARIS as Distributed by MLS Grid
  • 2026-05-12 Listed $59,000 MARIS as Distributed by MLS Grid
  • 2025-09-06 Price Changed $69,900 MARIS as Distributed by MLS Grid
  • 2025-08-23 Rental Removed $1,190 TURBOTENANT
  • 2025-07-24 Listed for Rent $1,190 TURBOTENANT
  • 2025-07-11 Listed $75,000 MARIS as Distributed by MLS Grid
  • 2022-10-25 Sold (Public Records) $83,000 Public Records
  • 2020-02-24 Sold (Public Records) $86,000 Public Records
  • 2020-02-12 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2020-01-24 Pending MARIS as Distributed by MLS Grid
  • 2019-12-31 Price Changed $26,000 MARIS as Distributed by MLS Grid
  • 2019-11-26 Listed $28,000 MARIS as Distributed by MLS Grid
  • 2003-06-24 Sold (Public Records) $36,500 Public Records
  • 2003-01-29 Sold (Public Records) $15,100 Public Records
  • 2003-01-29 Sold (Public Records) $12,000 Public Records
  • 2001-10-10 Sold (Public Records) $50,000 Public Records

Property tax history

-3.3%/yr

Latest (2022): $442 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…