CashFlowRE
Sign in Sign up
8067 Aline Ave
C- Composite 53.47
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 +23.9/30.0
  • DSCR +7.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.1/10.0
  • Rent growth +2.9/5.0
  • Livability +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$130,000

8067 Aline Ave · Berkeley, MO 63134
3 bd · 1.0 ba · 840 sqft · SingleFamily public records · 10 Days on market
Built 1950 6,865 sqft lot

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

Listing remarks

Welcome to this beautifully updated 3-bedroom, 1-bath home offering the perfect blend of comfort, style, and value—ideal for first-time homebuyers ready to make the move into homeownership. Step inside to discover brand-new vinyl flooring throughout, creating a modern, cohesive look that’s both stylish and easy to maintain. The kitchen is equipped with sleek stainless steel appliances, making everyday cooking and entertaining a breeze. Natural light fills the home, enhancing the inviting layout and functional living spaces designed for today’s lifestyle. Downstairs, a spacious basement provides endless possibilities—whether you need extra storage, a home gym, or futu

Key facts

  • Vinyl flooring
  • Convenient access
  • Spacious basement

Tags

VINYL FLOORINGSTAINLESS STEEL APPLIANCESSPACIOUS BASEMENTESTABLISHED NEIGHBORHOODCONVENIENT ACCESS

Property features AI

Finance

  • Other:
  • Financial info:
  • HOA & community:

Exterior

  • Parking:
  • Security:
  • Utilities: Public water; Public sewer; Electric service by Ameren
  • Home design: Single-family residence; One story
  • Construction: Aluminum siding; Vinyl siding
  • Exterior features: Front yard

Interior

  • Kitchen:
  • Bedrooms: Three bedrooms on the main level
  • Flooring:
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Forced air heating (natural gas); Central electric air conditioning
  • Interior features: Full basement
  • Laundry & utility:

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/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $252 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).

Location & tenants

  • Location reads 54/100 on livability (#774 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: health & safety C-, crime F, amenities 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: Mccluer High (math 0% / reading 17%, grade F, #511 of 521 statewide, top 98%, 1,181 students, 100% FRL) — zoned schools average 100% FRL vs 70% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.6%/yr); 70 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 35% of the median local income ($45k/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 $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 2y 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 $34k; list at $130k implies a 282% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $130,000

Questions for the listing agent

  1. Built in 1950 — 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 F-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
1.01%
Cap rate
8.62%
Cash-on-cash
8.30%
DSCR
1.37
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$79,800
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6330 Washington Ave 0.39mi 3/1.0 864 (+3%) 1mo $50,000 $58 76
308 Henquin Dr 0.31mi 2/1.0 (-1) 861 (+2%) 1mo $80,000 $93 76
222 Henquin Dr 0.35mi 2/1.0 (-1) 816 (-3%) 1mo $115,000 $141 73
6317 Abbott Dr 0.20mi 2/1.0 (-1) 792 (-6%) 5mo $79,900 $101 72
6300 Evergreen Blvd 0.48mi 3/1.0 864 (+3%) 2mo $99,000 $115 71
6717 Thurston Ave 0.51mi 2/1.0 (-1) 840 (0%) 2mo $60,000 $71 70
8234 Airport Rd 0.30mi 2/1.0 (-1) 792 (-6%) 4mo $75,000 $95 69
826 Walters Dr 0.37mi 2/1.0 (-1) 925 (+10%) 2mo $60,000 $65 59
6637 Torlina Dr 0.44mi 3/1.0 960 (+14%) 2mo $109,900 $114 54
6625 Thurston Ave 0.40mi 2/1.0 (-1) 939 (+12%) 4mo $74,900 $80 54
6640 Torlina Dr 0.46mi 2/1.0 (-1) 720 (-14%) 2mo $89,500 $124 48
6153 Hancock Ave 0.60mi 2/1.0 (-1) 732 (-13%) 5mo $59,900 $82 42

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 · 1.61% rent growth · sell at horizon

5-year hold
IRR
-5.1%
Equity multiple
0.81×
Total profit
$-6,885
Equity at exit
$19,383
10-year hold
IRR
2.9%
Equity multiple
1.20×
Total profit
$7,236
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 63134

Rents YoY
1.6%
Active inventory
70
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,311 high interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$48 /mo · $580/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$252

Break-even live

Break-even rent $993
Max offer price $130,000
Occupancy floor 76%

Sensitivity live

Price -10% $325 -5% $289 +0% $252 +5% $215 +10% $178
Rent -10% $148 -5% $200 +0% $252 +5% $304 +10% $355
Rate -1.0pp $317 -0.5pp $285 base $252 +0.5pp $218 +1.0pp $184

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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6333 Peurifoy Ave Saint Louis, MO 3.0 2.0 840 $1,295 $1.54 24d 1 0.04mi
6132 Eaton Dr Saint Louis, MO 2.0 1.0 792 $1,125 $1.42 24d 1 0.21mi
6156 Wulff Dr Saint Louis, MO 3.0 2.0 960 $1,425 $1.48 11d 1 0.29mi
6044 Cascade Dr Saint Louis, MO 2.0 1.0 984 $1,150 $1.17 8d 1 0.29mi
8306 Whitewater Dr Saint Louis, MO 3.0 1.0 792 $1,195 $1.51 8d 1 0.31mi
222 Henquin Dr Saint Louis, MO 2.0 1.0 816 $1,050 $1.29 18d 1 0.31mi
6214 Jefferson Ave Saint Louis, MO 2.0 1.0 816 $1,195 $1.46 24d 1 0.37mi
6625 Thurston Ave Saint Louis, MO 2.0 1.0 939 $1,400 $1.49 24d 1 0.41mi
6625 Thurston Ave Saint Louis, MO 2.0 1.0 939 $1,300 $1.38 44d 1 0.41mi
6334 Washington Ave Berkeley, MO 3.0 1.0 864 $1,100 $1.27 5d 1 0.42mi
6336 Washington Ave Berkeley, MO 2.0 1.0 720 $1,175 $1.63 44d 1 0.42mi
6315 Washington Ave Berkeley, MO 2.0 1.0 739 $1,175 $1.59 16d 1 0.44mi
60 Mayme Dr Saint Louis, MO 3.0 1.0 960 $1,285 $1.34 44d 1 0.46mi
910 Disco Dr Saint Louis, MO 3.0 1.0 924 $1,260 $1.36 16d 1 0.50mi
6234 Hancock Ave Berkeley, MO 2.0 1.0 846 $1,050 $1.24 44d 1 0.57mi
6042 Hancock Ave Berkeley, MO 3.0 1.0 1041 $1,495 $1.44 24d 1 0.67mi
601 Carson Rd Saint Louis, MO 2.0 1.0 743 $950 $1.28 24d 1 0.73mi
8330 Woodhurst Dr Saint Louis, MO 3.0 1.0 1120 $1,000 $0.89 8d 1 0.77mi
24 Vierling Dr Saint Louis, MO 2.0 1.0 850 $1,290 $1.52 8d 1 0.84mi
153 Bascom Dr Saint Louis, MO 3.0 1.0 1076 $1,195 $1.11 20d 1 0.91mi
171 Elbring Dr Saint Louis, MO 3.0 1.5 1008 $1,395 $1.38 13d 1 0.94mi
46 Bascom Dr Saint Louis, MO 2.0 1.0 932 $1,175 $1.26 44d 1 1.00mi
260 Sadonia Ave Saint Louis, MO 3.0 2.0 1088 $1,623 $1.49 20d 1 1.01mi
263 Sadonia Ave Saint Louis, MO 3.0 2.0 888 $1,350 $1.52 44d 1 1.04mi
1275 N Florissant Rd Saint Louis, MO 2.0 1.0 1008 $1,275 $1.26 24d 1 1.07mi
107 Anistasia Dr Saint Louis, MO 2.0 2.0 1030 $1,400 $1.36 24d 1 1.09mi
7025 Richwood Ln Hazelwood, MO 3.0 1.0 936 $1,375 $1.47 18d 1 1.12mi
360 S Harvey Ave Saint Louis, MO 2.0 1.0 936 $925 $0.99 44d 1 1.15mi
519 Graf Ave Saint Louis, MO 3.0 2.0 887 $1,297 $1.46 20d 1 1.16mi
422 Plaza Ave Saint Louis, MO 3.0 1.0 792 $1,000 $1.26 8d 1 1.18mi
246 Louisa Ave Saint Louis, MO 3.0 1.0 1036 $1,600 $1.54 44d 1 1.18mi
11 Anistasia Dr Saint Louis, MO 3.0 1.5 1120 $1,345 $1.20 24d 1 1.18mi
241 Flora Dr Saint Louis, MO 2.0 1.0 703 $1,075 $1.53 24d 1 1.19mi
450 S Dade Ave Saint Louis, MO 2.0 1.0 1040 $1,200 $1.15 24d 1 1.26mi
222 Randolph Ave Saint Louis, MO 2.0 1.0 964 $1,400 $1.45 8d 1 1.26mi
36 Connolly Dr Saint Louis, MO 3.0 1.0 1024 $1,149 $1.12 24d 1 1.26mi
709 Suburban Ave Saint Louis, MO 2.0 1.0 975 $1,400 $1.44 44d 1 1.28mi
401 Millman Dr Saint Louis, MO 3.0 1.0 1008 $1,450 $1.44 16d 1 1.28mi
5500 Mable Ave Unit 5530 B1 St. Louis, MO 3.0 1.0 850 $915 $1.08 44d 1 1.29mi
5500 Mable Ave Unit 5518 B4 St. Louis, MO 2.0 1.0 750 $835 $1.11 44d 1 1.29mi

Listing history 8 events

  1. 2026-06-18
    days on market $130,000 Active 10 DOM
  2. 2026-06-17
    days on market $130,000 Active 9 DOM
  3. 2026-06-16
    days on market $130,000 Active 8 DOM
  4. 2026-06-15
    days on market $130,000 Active 7 DOM
  5. 2026-06-13
    days on market $130,000 Active 5 DOM
  6. 2026-06-13
    days on market $130,000 Active 4 DOM
  7. 2026-06-09
    remarks 675-char remark
  8. 2026-06-09
    listed $130,000 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
$580 · $48/mo
Projected year-2 tax
$1,261 · $105/mo
Expected delta
+$681/yr (+$57/mo · 117.5%)

ⓘ 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 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 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
$15,738
− Mortgage interest
−$7,282
− Property taxes
−$580
− Insurance
−$650
− Repairs & maintenance
−$1,259
− Management
−$1,259
− Depreciation
−$3,782
Taxable income
$926
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$222
After-tax cash flow
$2,800/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 — Berkeley

Score
54/100
State rank
#774
US rank
#23800

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Berkeley, MO
County
Saint Louis County · 888,823 people
City population
13,059
Metro
St. Louis, MO-IL
Population (ZIP)
13,059
Household income
$44,680
Rent vs Own
45.5% rent · 54.5% own
Severe rent burden
655.0

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 (66%)
Race & ethnicity
Black 66% White 17% Hispanic / Latino 13% Two or more races 7%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Lithuanian 1%
Foreign-born
6% · Canada
Languages at home
86% English-only · Spanish 11%

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
▼ -164.02%
Current HPI
226.9524
Rent YoY
▲ 1.61%
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

+237.7% since first listed
7 events — show timeline
  • 2026-06-08 Listed $130,000 MARIS as Distributed by MLS Grid
  • 2025-01-19 Rental Removed $1,450 BUILDIUM
  • 2024-11-17 Listed for Rent $1,450 BUILDIUM
  • 2021-03-31 Sold (Public Records) Public Records
  • 1989-10-01 Sold (Public Records) $34,000 Public Records
  • 1987-10-01 Sold (Public Records) $38,500 Public Records
  • 1987-10-01 Sold (Public Records) Public Records

Property tax history

-5.9%/yr

Latest (2022): $580 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…