CashFlowRE
Sign in Sign up
906 S Allen St
D+ Composite 47.85
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +13.4/30.0
  • DSCR +4.0/10.0
  • Schools +3.9/10.0
  • Livability +3.5/5.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$130,000

906 S Allen St · Centralia, MO 65240
2 bd · 1.0 ba · 1,204 sqft · SingleFamily public records · 35 Days on market
Built 1952 0.29 ac lot $108/sqft · 45% below area Est $238k · 45% under

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

Listing remarks MLS

Owner has lived here for over 42 years. Many updates 3 bedrooms 1.5 baths updated forced air furnace nad central air 2 car attached garage great value

Key facts

  • 0.29 acre lot
  • Garage
  • Built 1952

Property features AI

Finance

  • Other: Lot approximately 0.29 acres (dimensions ~89.90 × 142.00)

Exterior

  • Parking: Attached garage with 1 garage space
  • Utilities: Public water
  • Home design: Single-family residence; Residential property in R-1 (one-family dwelling) zoning; Located in the SCOTTS SW subdivision; cross street Gano Chance
  • Construction: Single-family construction
  • Exterior features: Deck; Back yard with wood fencing; Paved road access

Interior

  • Bedrooms: 4 total rooms (includes bedrooms and living areas)
  • Flooring: Wood
  • Bathrooms: 1 full bathroom
  • Interior features: Wood flooring; Crawl space 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 $130k.

Deal economics

  • At list price, monthly cash flow is $3 ($36/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $104k (20.2% below list).
  • Recommended offer: $104k (20.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 2.8% in Centralia — 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 70/100 on livability (#127 in MO) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Centralia R-VI (town): math 43% / reading 48% proficiency, ranked #82 of 324 in MO (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Centralia Intermediate (math 40% / reading 50%, grade D-, #410 of 1,115 statewide, top 37%, 305 students, 32% FRL); Centralia High (math 52% / reading 62%, grade C, #51 of 521 statewide, top 11%, 406 students, 26% FRL) — zoned schools at 29% FRL track the district average.
  • Market conditions: 71 active listings in the ZIP; 1,303 units permitted in Boone County in 2024 (549 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.
  • Boone County population projected at +36% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 15y ago; this cycle's ask has dropped $35k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $103,704 (20.2% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.80%
Cap rate
6.32%
Cash-on-cash
0.10%
DSCR
1.00
GRM
10.4

CMA / ARV

ARV (median comp)
$237,699
List price
$130,000
Delta
-45.31%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
806 S Allen St 0.12mi 3/1.0 (+1) 1,224 (+2%) 1mo $179,700 $147 86
212 Alco St 0.17mi 2/2.0 1,153 (-4%) 0mo $235,500 $204 81
201 Campbell St 0.03mi 3/2.0 (+1) 1,093 (-9%) 8mo $239,900 $219 68
6 Mayes Meadow Mdw 0.38mi 3/1.5 (+1) 1,196 (-1%) 9mo $219,000 $183 67
909 S Rollins St 0.05mi 3/1.5 (+1) 1,380 (+15%) 4mo $184,650 $134 63
717 S Central St 0.28mi 3/2.0 (+1) 1,150 (-4%) 9mo $235,000 $204 63
625 S Green St 0.32mi 3/1.0 (+1) 1,288 (+7%) 9mo $188,900 $147 60
610 S Green St 0.37mi 3/2.0 (+1) 1,248 (+4%) 9mo $165,000 $132 60
760 Tidball Ave 0.66mi 3/2.0 (+1) 1,192 (-1%) 2mo $205,000 $172 57
780 Tidball Ave 0.67mi 3/1.0 (+1) 1,260 (+5%) 4mo $189,500 $150 53
605 S Central St 0.42mi 3/2.0 (+1) 1,350 (+12%) 3mo $200,000 $148 49
1008 Fairview St 0.71mi 3/2.0 (+1) 1,092 (-9%) 7mo $205,000 $188 36

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-16.2%
Equity multiple
0.43×
Total profit
$-20,911
Equity at exit
$19,383
10-year hold
IRR
-7.9%
Equity multiple
0.50×
Total profit
$-18,106
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 65240

Home prices YoY
-20.6%
Active inventory
71
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,037 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$80 /mo · $965/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$218
Net cashflow
$3

Break-even live

Break-even rent $1,033
Max offer price $130,000
Occupancy floor 95%

Sensitivity live

Price -10% $77 -5% $40 +0% $3 +5% $-34 +10% $-71
Rent -10% $-79 -5% $-38 +0% $3 +5% $44 +10% $85
Rate -1.0pp $68 -0.5pp $36 base $3 +0.5pp $-31 +1.0pp $-65

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.

Listing history 23 events

  1. 2026-06-21
    days on market $130,000 Active 35 DOM
  2. 2026-06-19
    days on market $130,000 Active 33 DOM
  3. 2026-06-18
    days on market $130,000 Active 32 DOM
  4. 2026-06-17
    days on market $130,000 Active 31 DOM
  5. 2026-06-16
    days on market $130,000 Active 30 DOM
  6. 2026-06-15
    days on market $130,000 Active 29 DOM
  7. 2026-06-14
    days on market $130,000 Active 27 DOM
  8. 2026-06-13
    days on market $130,000 Active 26 DOM
  9. 2026-06-10
    days on market $130,000 Active 24 DOM
  10. 2026-06-09
    days on market $130,000 Active 23 DOM
  11. 2026-06-08
    days on market $130,000 Active 22 DOM
  12. 2026-06-07
    statusdays on market $130,000 Active 21 DOM
  13. 2026-06-03
    status $130,000 Pending 19 DOM
  14. 2026-06-02
    days on market $130,000 Active 19 DOM
  15. 2026-06-01
    days on market $130,000 Active 18 DOM
  16. 2026-06-01
    pricestatus $130,000 Active 17 DOM
  17. 2026-05-15
    price $160,000 419-char remark
  18. 2026-05-08
    listed $165,000 Active 419-char remark
  19. 2026-03-31
    listed $149,900 Active
  20. 2024-03-01
    soldstatus
  21. 2022-08-18
    soldstatus
    Show marketing remark (150 chars)

    Owner has lived here for over 42 years. Many updates 3 bedrooms 1.5 baths updated forced air furnace nad central air 2 car attached garage great value

  22. 2012-08-02
    soldstatus
  23. 2011-12-11
    listed $69,900
    Show marketing remark (150 chars)

    Owner has lived here for over 42 years. Many updates 3 bedrooms 1.5 baths updated forced air furnace nad central air 2 car attached garage great value

ⓘ 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
$965 · $80/mo
Projected year-2 tax
$1,261 · $105/mo
Expected delta
+$296/yr (+$25/mo · 30.7%)

ⓘ 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 3/10 Moderate 7 d/yr ≥106°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$12,444
− Mortgage interest
−$7,282
− Property taxes
−$965
− Insurance
−$650
− Repairs & maintenance
−$996
− Management
−$996
− Depreciation
−$3,782
Taxable loss
−$2,225
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$534
After-tax cash flow
$570/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
Centralia R-VI
NCES district ID
2908400
Math proficiency
43% ▼ -7.00%
Reading proficiency
48% ▼ -8.00%
Median HH income
$50,465
Composite
39.08/100
National rank
#4048
State rank
#82 of 324 in MO

Livability — Centralia

Score
70/100
State rank
#127
US rank
#7477

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Centralia, MO
City population
8,740
Population (ZIP)
8,740

Population outlook (Boone County) Hauer SSP2

Today (2025)
202,891 people
By 2030
217,799 · +7.3%
By 2040
246,789 · +21.6%
By 2050
276,116 · +36.1%
By 2075
348,426 · +71.7%
By 2100
400,856 · +97.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 7% Hispanic / Latino 2%
Common ancestry
Italian 4% Slovak 2% Lithuanian 2%
Foreign-born
1%

Political lean MEDSL · Boone

2024 margin
Lean D (+9.8) · D 53.9% · R 44.1% · Other 2.1%
2008→2024 swing
-2.2pp toward R · 2008: 12.0pp · 2024: 9.8pp
All cycles
2024: D+9.8 2020: D+12.5 2016: D+5.9 2012: D+3.1 2008: D+12.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -65.18%
Current HPI
251.817
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

+86.0% since first listed
13 events — show timeline
  • 2026-06-05 Relisted CBORMLS
  • 2026-06-03 Pending CBORMLS
  • 2026-05-31 Relisted CBORMLS
  • 2026-05-31 Price Changed $130,000 CBORMLS
  • 2026-05-25 Pending CBORMLS
  • 2026-05-22 Price Changed $155,000 CBORMLS
  • 2026-05-15 Price Changed $160,000 CBORMLS
  • 2026-05-08 Listed $165,000 CBORMLS
  • 2026-03-31 Listed $149,900 CBORMLS
  • 2024-03-01 Sold (Public Records) Public Records
  • 2022-08-18 Sold (MLS) HMMLS
  • 2012-08-02 Sold (Public Records) Public Records
  • 2011-12-11 Listed $69,900 HMMLS

Property tax history

+3.2%/yr

Latest (2025): $965 · +14.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…