CashFlowRE
Sign in Sign up
5050 Ridgeview Dr
C Composite 56.49
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 +23.8/30.0
  • DSCR +7.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.7/10.0
  • Schools +3.8/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$130,000

5050 Ridgeview Dr · Arnold, MO 63010
2 bd · 1.0 ba · 1,200 sqft · Other public records · 3 Days on market
Built 1968 7.60 ac lot

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

Listing remarks

Great opportunity for a home on 7.6 acres. The home needs some TLC and is on septic and well.

Key facts

  • 7.6 acre lot
  • Garage
  • Built 1968

Property features AI

Finance

  • Other: Approximately 7.6 acres of land
  • Financial info: Lease not considered

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Well water; Septic tank; Electricity connected (Ameren)
  • Home design: Single-family residence; One-story layout; Residential property
  • Construction: Built with other/unspecified construction materials
  • Exterior features: Property sits on a mostly level, wooded lot

Interior

  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Propane heating; No central air
  • Interior features: Level living; Total of 4 rooms

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 other listed at $130k.

Deal economics

  • At list price, monthly cash flow is $250 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Cap rate 8.6% vs local median 3.7% in Arnold — 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 62/100 on livability (#396 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: crime D+, amenities F, commute F.
  • Fox C-6 (suburban): math 35% / reading 50% proficiency, ranked #103 of 324 in MO (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Seckman Elem. (math 48% / reading 52%, grade D+, #280 of 1,115 statewide, top 25%, 486 students, 15% FRL); Seckman Sr. High (math 22% / reading 64%, grade F, #211 of 521 statewide, top 41%, 1,793 students, 18% FRL).
  • Market conditions: 153 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 807 units permitted in Jefferson County in 2024 (104 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $130,000

Questions for the listing agent

  1. Built in 1968 — 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 D 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
1.07%
Cap rate
8.60%
Cash-on-cash
8.24%
DSCR
1.37
GRM
7.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-3.8%
Equity multiple
0.86×
Total profit
$-5,150
Equity at exit
$19,383
10-year hold
IRR
5.9%
Equity multiple
1.44×
Total profit
$15,976
Equity at exit
$11,240

Cash invested: $36,400 (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 63010

Active inventory
153
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,386 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$109 /mo · $1,306/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$291
Net cashflow
$250

Break-even live

Break-even rent $1,069
Max offer price $130,000
Occupancy floor 77%

Sensitivity live

Price -10% $324 -5% $287 +0% $250 +5% $213 +10% $176
Rent -10% $141 -5% $195 +0% $250 +5% $305 +10% $360
Rate -1.0pp $316 -0.5pp $283 base $250 +0.5pp $216 +1.0pp $182

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
$32,500
Closing costs
$3,900
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8 E Rock Creek Mnr Arnold, MO 2.0 1.0 850 $995 $1.17 45d 1 0.54mi

Listing history 4 events

  1. 2026-06-02
    status $130,000 Pending 3 DOM
  2. 2026-06-01
    days on market $130,000 Active 3 DOM
  3. 2026-05-31
    days on market $130,000 Active 2 DOM
  4. 2026-05-29
    listed $130,000 Active

ⓘ 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
$1,306 · $109/mo
Projected year-2 tax
$1,306 · $109/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 3/10 Moderate
  • 🌡 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 0 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
$16,630
− Mortgage interest
−$7,282
− Property taxes
−$1,306
− Insurance
−$650
− Repairs & maintenance
−$1,330
− Management
−$1,330
− Depreciation
−$3,782
Taxable income
$949
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$228
After-tax cash flow
$2,773/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
Fox C-6
NCES district ID
2912300
Math proficiency
35% ▼ -11.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$60,849
Composite
37.54/100
National rank
#4392
State rank
#103 of 324 in MO

Livability — Arnold

Score
62/100
State rank
#396
US rank
#17082

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Jefferson County · 108,544 people
City population
34,478
Metro
St. Louis, MO-IL
Population (ZIP)
34,478
Household income
$79,784
Rent vs Own
20.9% rent · 79.1% own
Severe rent burden
422.0

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
235,088 people
By 2030
238,365 · +1.4%
By 2040
240,156 · +2.2%
By 2050
234,651 · -0.2%
By 2075
214,569 · -8.7%
By 2100
179,697 · -23.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 6% Hispanic / Latino 2% Asian 1%
Common ancestry
Lithuanian 4% American 3% Romanian 2%
Foreign-born
5% · Canada, China
Languages at home
93% English-only · Russian/Polish/Slavic 3% Spanish 1% Chinese 1%

Political lean MEDSL · Jefferson

2024 margin
Solid R (+36.7) · D 31.0% · R 67.7% · Other 1.3%
2008→2024 swing
-39.3pp toward R · 2008: 2.5pp · 2024: -36.7pp
All cycles
2024: R+36.7 2020: R+33.9 2016: R+35.3 2012: R+12.7 2008: D+2.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -258.53%
Current HPI
190.586
Rent YoY
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

1 event — show timeline
  • 2026-05-29 Listed $130,000 MARIS as Distributed by MLS Grid

Property tax history

+2.8%/yr

Latest (2025): $1,306 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…