CashFlowRE
Sign in Sign up
211 W Maple St
C Composite 58.58
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 +22.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.3/10.0
  • Appreciation +5.0/10.0
  • 1% rule +4.7/10.0
  • Schools +3.2/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$105,000

211 W Maple St · Liberal, MO 64762
2 bd · 1.0 ba · 1,172 sqft · Other public records · 28 Days on market
Built 1970 7,200 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Closed with two other properties as a package: 107 W Maple (MLS 60241018)104 S College (MLS 60241019)Check out this adorable 2 bed/1.5 bath! Features a wood wall and wonderful stone work around the gas stove in the living room, a kitchen with plenty of storage space, and a new roof in 2021, New wall oven in 2023, New HVAC/Ducts in 2022! Come make this your home or investment property!

Key facts

  • Lots of storage
  • Newer roof
  • Great floor plan

Tags

LOTS OF STORAGEGREAT FLOOR PLANNEWER ROOF

Property features AI

Finance

  • Other: Lot dimensions approximately 60 x 120

Exterior

  • Parking: Detached 1-car garage; Attached 1-car carport
  • Security: Smoke detector(s)
  • Utilities: Public sewer
  • Home design: Single family residence (freestanding); Residential property
  • Exterior features: Deck; Cleared lot; Metal roof

Interior

  • Kitchen: Oven; Refrigerator
  • Bedrooms: 7 total rooms (bedroom count not specified)
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Natural gas heating; Central heating; Has cooling
  • Interior features: Oven and refrigerator included; No fireplace; 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 other listed at $105k.

Deal economics

  • At list price, monthly cash flow is $183 ($2k/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 $101k (3.4% below list).
  • Recommended offer: $101k (3.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#453 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, amenities F, commute F.
  • Liberal R-II (rural): math 31% / reading 40% proficiency, ranked #386 of 535 in MO (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Liberal Elem. (math 44% / reading 44%, grade F, #413 of 1,115 statewide, top 42%, 119 students, 50% FRL); Liberal Middle (math 27% / reading 42%, grade F, #243 of 391 statewide, top 65%, 66 students, 41% FRL) — zoned schools at 45% FRL track the district average.
  • Market conditions: 14 active listings in the ZIP; 6 units permitted in Barton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($726 loan paydown + $3k appreciation (3.0% local appreciation)).
  • Barton County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $29k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 3y 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

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $101,449 (3.4% below list)

Questions for the listing agent

  1. Built in 1970 — 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
0.97%
Cap rate
8.38%
Cash-on-cash
7.46%
DSCR
1.33
GRM
8.6

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
14.4%
Equity multiple
1.82×
Total profit
$24,241
Equity at exit
$47,213
10-year hold
IRR
16.2%
Equity multiple
3.38×
Total profit
$69,927
Equity at exit
$72,760

Cash invested: $29,400 (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 64762

Active inventory
14
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,014 medium interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$24 /mo · $291/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$213
Net cashflow
$183

Break-even live

Break-even rent $783
Max offer price $105,000
Occupancy floor 77%

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
$26,250
Closing costs
$3,150
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 31 events

  1. 2026-06-19
    days on market $105,000 Active 28 DOM
  2. 2026-06-18
    days on market $105,000 Active 27 DOM
  3. 2026-06-17
    days on market $105,000 Active 26 DOM
  4. 2026-06-16
    days on market $105,000 Active 25 DOM
  5. 2026-06-15
    days on market $105,000 Active 24 DOM
  6. 2026-06-14
    days on market $105,000 Active 22 DOM
  7. 2026-06-12
    days on market $105,000 Active 21 DOM
  8. 2026-06-09
    days on market $105,000 Active 18 DOM
  9. 2026-06-08
    days on market $105,000 Active 17 DOM
  10. 2026-06-07
    days on market $105,000 Active 16 DOM
  11. 2026-06-05
    days on market $105,000 Active 14 DOM
  12. 2026-06-02
    days on market $105,000 Active 11 DOM
  13. 2026-06-01
    days on market $105,000 Active 10 DOM
  14. 2026-05-31
    days on market $105,000 Active 9 DOM
  15. 2026-05-30
    days on market $105,000 Active 8 DOM
  16. 2026-05-21
    listed $105,000 Active
  17. 2023-07-17
    soldstatus Closed 387-char remark
    Show marketing remark (286 chars)

    Check out this adorable 2 bed/1.5 bath! Features a wood wall and wonderful stone work around the gas stove in the living room, a kitchen with plenty of storage space, and a new roof in 2021, New wall oven in 2023, New HVAC/Ducts in 2022! Come make this your home or investment property!

  18. 2023-07-17
    soldstatus Closed 286-char remark
    Show marketing remark (286 chars)

    Check out this adorable 2 bed/1.5 bath! Features a wood wall and wonderful stone work around the gas stove in the living room, a kitchen with plenty of storage space, and a new roof in 2021, New wall oven in 2023, New HVAC/Ducts in 2022! Come make this your home or investment property!

  19. 2023-06-23
    status Pending 387-char remark
    Show marketing remark (286 chars)

    Check out this adorable 2 bed/1.5 bath! Features a wood wall and wonderful stone work around the gas stove in the living room, a kitchen with plenty of storage space, and a new roof in 2021, New wall oven in 2023, New HVAC/Ducts in 2022! Come make this your home or investment property!

  20. 2023-06-23
    status Pending 286-char remark
    Show marketing remark (286 chars)

    Check out this adorable 2 bed/1.5 bath! Features a wood wall and wonderful stone work around the gas stove in the living room, a kitchen with plenty of storage space, and a new roof in 2021, New wall oven in 2023, New HVAC/Ducts in 2022! Come make this your home or investment property!

  21. 2023-06-23
    status Pending
    Show marketing remark (286 chars)

    Check out this adorable 2 bed/1.5 bath! Features a wood wall and wonderful stone work around the gas stove in the living room, a kitchen with plenty of storage space, and a new roof in 2021, New wall oven in 2023, New HVAC/Ducts in 2022! Come make this your home or investment property!

  22. 2023-06-23
    historical
    Show marketing remark (286 chars)

    Check out this adorable 2 bed/1.5 bath! Features a wood wall and wonderful stone work around the gas stove in the living room, a kitchen with plenty of storage space, and a new roof in 2021, New wall oven in 2023, New HVAC/Ducts in 2022! Come make this your home or investment property!

  23. 2023-05-14
    status Active 286-char remark
    Show marketing remark (387 chars)

    Closed with two other properties as a package: 107 W Maple (MLS 60241018)104 S College (MLS 60241019)Check out this adorable 2 bed/1.5 bath! Features a wood wall and wonderful stone work around the gas stove in the living room, a kitchen with plenty of storage space, and a new roof in 2021, New wall oven in 2023, New HVAC/Ducts in 2022! Come make this your home or investment property!

  24. 2023-05-14
    status Active 387-char remark
    Show marketing remark (387 chars)

    Closed with two other properties as a package: 107 W Maple (MLS 60241018)104 S College (MLS 60241019)Check out this adorable 2 bed/1.5 bath! Features a wood wall and wonderful stone work around the gas stove in the living room, a kitchen with plenty of storage space, and a new roof in 2021, New wall oven in 2023, New HVAC/Ducts in 2022! Come make this your home or investment property!

  25. 2023-05-14
    status Active
    Show marketing remark (387 chars)

    Closed with two other properties as a package: 107 W Maple (MLS 60241018)104 S College (MLS 60241019)Check out this adorable 2 bed/1.5 bath! Features a wood wall and wonderful stone work around the gas stove in the living room, a kitchen with plenty of storage space, and a new roof in 2021, New wall oven in 2023, New HVAC/Ducts in 2022! Come make this your home or investment property!

  26. 2023-05-08
    status Pending 286-char remark
    Show marketing remark (387 chars)

    Closed with two other properties as a package: 107 W Maple (MLS 60241018)104 S College (MLS 60241019)Check out this adorable 2 bed/1.5 bath! Features a wood wall and wonderful stone work around the gas stove in the living room, a kitchen with plenty of storage space, and a new roof in 2021, New wall oven in 2023, New HVAC/Ducts in 2022! Come make this your home or investment property!

  27. 2023-05-08
    status Pending 387-char remark
    Show marketing remark (387 chars)

    Closed with two other properties as a package: 107 W Maple (MLS 60241018)104 S College (MLS 60241019)Check out this adorable 2 bed/1.5 bath! Features a wood wall and wonderful stone work around the gas stove in the living room, a kitchen with plenty of storage space, and a new roof in 2021, New wall oven in 2023, New HVAC/Ducts in 2022! Come make this your home or investment property!

  28. 2023-05-08
    status Pending
    Show marketing remark (387 chars)

    Closed with two other properties as a package: 107 W Maple (MLS 60241018)104 S College (MLS 60241019)Check out this adorable 2 bed/1.5 bath! Features a wood wall and wonderful stone work around the gas stove in the living room, a kitchen with plenty of storage space, and a new roof in 2021, New wall oven in 2023, New HVAC/Ducts in 2022! Come make this your home or investment property!

  29. 2023-04-21
    listed $70,000 Active 387-char remark
    Show marketing remark (286 chars)

    Check out this adorable 2 bed/1.5 bath! Features a wood wall and wonderful stone work around the gas stove in the living room, a kitchen with plenty of storage space, and a new roof in 2021, New wall oven in 2023, New HVAC/Ducts in 2022! Come make this your home or investment property!

  30. 2023-04-21
    listed $70,000 Active 286-char remark
    Show marketing remark (286 chars)

    Check out this adorable 2 bed/1.5 bath! Features a wood wall and wonderful stone work around the gas stove in the living room, a kitchen with plenty of storage space, and a new roof in 2021, New wall oven in 2023, New HVAC/Ducts in 2022! Come make this your home or investment property!

  31. 2023-04-21
    listed $70,000 Active
    Show marketing remark (286 chars)

    Check out this adorable 2 bed/1.5 bath! Features a wood wall and wonderful stone work around the gas stove in the living room, a kitchen with plenty of storage space, and a new roof in 2021, New wall oven in 2023, New HVAC/Ducts in 2022! Come make this your home or investment property!

ⓘ 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
$291 · $24/mo
Projected year-2 tax
$1,018 · $85/mo
Expected delta
+$727/yr (+$61/mo · 249.9%)

ⓘ 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 ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 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
$12,174
− Mortgage interest
−$5,882
− Property taxes
−$291
− Insurance
−$525
− Repairs & maintenance
−$974
− Management
−$974
− Depreciation
−$3,055
Taxable income
$474
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$114
After-tax cash flow
$2,080/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
Liberal R-II
NCES district ID
2918510
Math proficiency
31% ▼ -1.00%
Reading proficiency
40% ▲ 1.00%
Median HH income
$39,054
Composite
32.31/100
National rank
#10912
State rank
#386 of 535 in MO

Livability — Liberal

Score
61/100
State rank
#453
US rank
#18333

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Liberal, MO
Population (ZIP)
1,453

Population outlook (Barton County) Hauer SSP2

Today (2025)
10,977 people
By 2030
10,496 · -4.4%
By 2040
9,537 · -13.1%
By 2050
8,668 · -21.0%
By 2075
7,557 · -31.2%
By 2100
6,921 · -36.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 11% Hispanic / Latino 5% Native American 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Iranian 3% Italian 2% Slovak 2%
Foreign-born
0%

Political lean MEDSL · Barton

2024 margin
Solid R (+72.2) · D 13.6% · R 85.8%
2008→2024 swing
-22.4pp toward R · 2008: -49.8pp · 2024: -72.2pp
All cycles
2024: R+72.2 2020: R+71.2 2016: R+70.2 2012: R+55.4 2008: R+49.8

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

+50.0% since first listed
16 events — show timeline
  • 2026-05-21 Listed $105,000 OGAR
  • 2023-07-17 Sold (MLS) OGAR
  • 2023-07-17 Sold (MLS) SOMO
  • 2023-06-23 Pending SOMO
  • 2023-06-23 Pending OGAR
  • 2023-06-23 Pending Heartland MLS as Distributed by MLS Grid
  • 2023-06-23 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2023-05-14 Relisted OGAR
  • 2023-05-14 Relisted SOMO
  • 2023-05-14 Relisted Heartland MLS as Distributed by MLS Grid
  • 2023-05-08 Pending OGAR
  • 2023-05-08 Pending SOMO
  • 2023-05-08 Pending Heartland MLS as Distributed by MLS Grid
  • 2023-04-21 Listed $70,000 Heartland MLS as Distributed by MLS Grid
  • 2023-04-21 Listed $70,000 OGAR
  • 2023-04-21 Listed $70,000 SOMO

Property tax history

+0.7%/yr

Latest (2025): $291 · +17.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…