CashFlowRE
Sign in Sign up
200 N Coffman St
B Composite 70.11
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
  • ARV discount +7.5/15.0
  • Schools +3.4/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +1.3/10.0

$49,900

200 N Coffman St · Park Hills, MO 63601
2 bd · 1.5 ba · 1,405 sqft · Other public records · 14 Days on market
Built 1920 8,407 sqft lot ↓ 29% since listing

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

Listing remarks MLS

Spacious home situated on a corner lot, offering plenty of room inside and out. This property includes a storage shed and features a large layout with great space to work with. A solid opportunity with lots of potential—schedule your showing today!

Key facts

  • Large layout
  • Storage shed
  • Corner lot

Tags

CORNER LOTSTORAGE SHEDLARGE LAYOUT

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/1.5-bath other listed at $50k.

Deal economics

  • At list price, monthly cash flow is $518 ($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 18.7% vs local median 5.7% in Park Hills — 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 58/100 on livability (#585 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, employment F.
  • Central R-III (town): math 36% / reading 45% proficiency, ranked #150 of 324 in MO (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Central Elem. (555 students, 62% FRL); Central Middle (math 40% / reading 44%, grade D-, #149 of 391 statewide, top 41%, 418 students, 54% FRL); Central High (math 52% / reading 62%, grade C, #51 of 521 statewide, top 11%, 629 students, 52% FRL).
  • Market conditions: 79 active listings in the ZIP; 134 units permitted in St. Francois County in 2024 (32 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 7y 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.

Risks & watch-outs

  • Watch-outs: built in 1920 — 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 $49,900

Questions for the listing agent

  1. Built in 1920 — 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
2.19%
Cap rate
18.74%
Cash-on-cash
44.47%
DSCR
2.98
GRM
3.8

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
41.5%
Equity multiple
2.78×
Total profit
$24,906
Equity at exit
$7,440
10-year hold
IRR
47.7%
Equity multiple
5.60×
Total profit
$64,213
Equity at exit
$4,314

Cash invested: $13,972 (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 63601

Home prices YoY
-2.6%
Active inventory
79
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$1,091 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$61 /mo · $736/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$229
Net cashflow
$518

Break-even live

Break-even rent $435
Max offer price $49,900
Occupancy floor 48%

Sensitivity live

Price -10% $546 -5% $532 +0% $518 +5% $504 +10% $490
Rent -10% $432 -5% $475 +0% $518 +5% $561 +10% $604
Rate -1.0pp $543 -0.5pp $530 base $518 +0.5pp $505 +1.0pp $492

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
$12,475
Closing costs
$1,497
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.

Listing history 12 events

  1. 2026-05-04
    status Pending 254-char remark
    Show marketing remark (254 chars)

    Spacious home situated on a corner lot, offering plenty of room inside and out. This property includes a storage shed and features a large layout with great space to work with. A solid opportunity with lots of potential—schedule your showing today!

  2. 2026-04-20
    listed $49,900 Active 254-char remark
    Show marketing remark (254 chars)

    Spacious home situated on a corner lot, offering plenty of room inside and out. This property includes a storage shed and features a large layout with great space to work with. A solid opportunity with lots of potential—schedule your showing today!

  3. 2023-03-10
    soldstatus
  4. 2020-03-30
    status Pending 691-char remark
    Show marketing remark (691 chars)

    This home has a great enclosed front porch, wood be great for inside plants;also for enjoying your visiting friends and neighbors.The kitchen is updated with plenty cabinets, pantry & other storage.Utility room is great & would be excellent for an office or daybed space.Main floor has i & 1/2 bath which is a plus. There is extra storage upstairs that is carpeted (17 x 6). Basement can also be used for storage. Home is located within walking distance of stores, restaurants, churches, banks, & post office. Owner is motivated seller, take a look to see the possibilities & advantages right in town. There is a one car detached garage for parking your motor vehicle.

  5. 2020-03-30
    soldstatus
    Show marketing remark (691 chars)

    This home has a great enclosed front porch, wood be great for inside plants;also for enjoying your visiting friends and neighbors.The kitchen is updated with plenty cabinets, pantry & other storage.Utility room is great & would be excellent for an office or daybed space.Main floor has i & 1/2 bath which is a plus. There is extra storage upstairs that is carpeted (17 x 6). Basement can also be used for storage. Home is located within walking distance of stores, restaurants, churches, banks, & post office. Owner is motivated seller, take a look to see the possibilities & advantages right in town. There is a one car detached garage for parking your motor vehicle.

  6. 2020-03-27
    soldstatus Closed 691-char remark
    Show marketing remark (691 chars)

    This home has a great enclosed front porch, wood be great for inside plants;also for enjoying your visiting friends and neighbors.The kitchen is updated with plenty cabinets, pantry & other storage.Utility room is great & would be excellent for an office or daybed space.Main floor has i & 1/2 bath which is a plus. There is extra storage upstairs that is carpeted (17 x 6). Basement can also be used for storage. Home is located within walking distance of stores, restaurants, churches, banks, & post office. Owner is motivated seller, take a look to see the possibilities & advantages right in town. There is a one car detached garage for parking your motor vehicle.

  7. 2020-02-24
    historical Active Under Contract 691-char remark
    Show marketing remark (691 chars)

    This home has a great enclosed front porch, wood be great for inside plants;also for enjoying your visiting friends and neighbors.The kitchen is updated with plenty cabinets, pantry & other storage.Utility room is great & would be excellent for an office or daybed space.Main floor has i & 1/2 bath which is a plus. There is extra storage upstairs that is carpeted (17 x 6). Basement can also be used for storage. Home is located within walking distance of stores, restaurants, churches, banks, & post office. Owner is motivated seller, take a look to see the possibilities & advantages right in town. There is a one car detached garage for parking your motor vehicle.

  8. 2019-12-13
    status Active 691-char remark
    Show marketing remark (691 chars)

    This home has a great enclosed front porch, wood be great for inside plants;also for enjoying your visiting friends and neighbors.The kitchen is updated with plenty cabinets, pantry & other storage.Utility room is great & would be excellent for an office or daybed space.Main floor has i & 1/2 bath which is a plus. There is extra storage upstairs that is carpeted (17 x 6). Basement can also be used for storage. Home is located within walking distance of stores, restaurants, churches, banks, & post office. Owner is motivated seller, take a look to see the possibilities & advantages right in town. There is a one car detached garage for parking your motor vehicle.

  9. 2019-12-11
    historical 691-char remark
    Show marketing remark (691 chars)

    This home has a great enclosed front porch, wood be great for inside plants;also for enjoying your visiting friends and neighbors.The kitchen is updated with plenty cabinets, pantry & other storage.Utility room is great & would be excellent for an office or daybed space.Main floor has i & 1/2 bath which is a plus. There is extra storage upstairs that is carpeted (17 x 6). Basement can also be used for storage. Home is located within walking distance of stores, restaurants, churches, banks, & post office. Owner is motivated seller, take a look to see the possibilities & advantages right in town. There is a one car detached garage for parking your motor vehicle.

  10. 2019-10-29
    status Active 691-char remark
    Show marketing remark (691 chars)

    This home has a great enclosed front porch, wood be great for inside plants;also for enjoying your visiting friends and neighbors.The kitchen is updated with plenty cabinets, pantry & other storage.Utility room is great & would be excellent for an office or daybed space.Main floor has i & 1/2 bath which is a plus. There is extra storage upstairs that is carpeted (17 x 6). Basement can also be used for storage. Home is located within walking distance of stores, restaurants, churches, banks, & post office. Owner is motivated seller, take a look to see the possibilities & advantages right in town. There is a one car detached garage for parking your motor vehicle.

  11. 2019-09-19
    historical Active Under Contract 691-char remark
    Show marketing remark (691 chars)

    This home has a great enclosed front porch, wood be great for inside plants;also for enjoying your visiting friends and neighbors.The kitchen is updated with plenty cabinets, pantry & other storage.Utility room is great & would be excellent for an office or daybed space.Main floor has i & 1/2 bath which is a plus. There is extra storage upstairs that is carpeted (17 x 6). Basement can also be used for storage. Home is located within walking distance of stores, restaurants, churches, banks, & post office. Owner is motivated seller, take a look to see the possibilities & advantages right in town. There is a one car detached garage for parking your motor vehicle.

  12. 2019-09-09
    listed $69,900 Active 691-char remark
    Show marketing remark (691 chars)

    This home has a great enclosed front porch, wood be great for inside plants;also for enjoying your visiting friends and neighbors.The kitchen is updated with plenty cabinets, pantry & other storage.Utility room is great & would be excellent for an office or daybed space.Main floor has i & 1/2 bath which is a plus. There is extra storage upstairs that is carpeted (17 x 6). Basement can also be used for storage. Home is located within walking distance of stores, restaurants, churches, banks, & post office. Owner is motivated seller, take a look to see the possibilities & advantages right in town. There is a one car detached garage for parking your motor vehicle.

ⓘ 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
$736 · $61/mo
Projected year-2 tax
$736 · $61/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 5/10 Major 7 d/yr ≥104°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$13,087
− Mortgage interest
−$2,795
− Property taxes
−$736
− Insurance
−$250
− Repairs & maintenance
−$1,047
− Management
−$1,047
− Depreciation
−$1,452
Taxable income
$5,761
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,383
After-tax cash flow
$4,830/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
Central R-III
NCES district ID
2929170
Math proficiency
36% ▼ -6.00%
Reading proficiency
45% ▼ -4.00%
Median HH income
$36,745
Composite
33.61/100
National rank
#5410
State rank
#150 of 324 in MO

Livability — Park Hills

Score
58/100
State rank
#585
US rank
#20779

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Park Hills, MO
Population (ZIP)
16,434

Population outlook (St. Francois County) Hauer SSP2

Today (2025)
68,683 people
By 2030
69,574 · +1.3%
By 2040
70,665 · +2.9%
By 2050
70,708 · +2.9%
By 2075
67,917 · -1.1%
By 2100
56,563 · -17.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Lithuanian 2% Italian 2% Romanian 2%
Foreign-born
0%

Political lean MEDSL · St. Francois

2024 margin
Solid R (+51.4) · D 23.8% · R 75.2%
2008→2024 swing
-46.8pp toward R · 2008: -4.6pp · 2024: -51.4pp
All cycles
2024: R+51.4 2020: R+48.1 2016: R+45.4 2012: R+19.5 2008: R+4.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -7.30%
Current HPI
278.5365
Rent YoY
Metro
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

-28.6% since first listed
12 events — show timeline
  • 2026-05-04 Pending MARIS as Distributed by MLS Grid
  • 2026-04-20 Listed $49,900 MARIS as Distributed by MLS Grid
  • 2023-03-10 Sold (Public Records) Public Records
  • 2020-03-30 Pending MARIS as Distributed by MLS Grid
  • 2020-03-30 Sold (Public Records) Public Records
  • 2020-03-27 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2020-02-24 Contingent MARIS as Distributed by MLS Grid
  • 2019-12-13 Relisted MARIS as Distributed by MLS Grid
  • 2019-12-11 Delisted MARIS as Distributed by MLS Grid
  • 2019-10-29 Relisted MARIS as Distributed by MLS Grid
  • 2019-09-19 Contingent MARIS as Distributed by MLS Grid
  • 2019-09-09 Listed $69,900 MARIS as Distributed by MLS Grid

Property tax history

+3.0%/yr

Latest (2024): $736 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…