CashFlowRE
Sign in Sign up
30412 Axtell Rd
C- Composite 51.78
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 +20.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • 1% rule +5.3/10.0
  • Schools +4.1/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$85,000

30412 Axtell Rd · Macon, MO 63552
2 bd · 1.0 ba · 924 sqft · Manufactured · 135 Days on market
Built 1975 0.73 ac lot ↓ 6% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Neat and cozy single-wide trailer home offering 2 bedrooms and 1 full bath. The home features an open living area with a combined kitchen and dining space, creating a comfortable and functional layout. Situated on just under an acre, the property provides plenty of room for a pet or outdoor enjoyment. An older barn on the property offers additional storage or could be used as a shelter. Don't miss this opportunity—come take a look at this property today! Call Mark Truitt at 660-676-2370 or the Tiger Team at 660-385-7297 to schedule a showing.

Key facts

  • Open living area
  • Additional storage
  • 0.73 acre lot

Tags

OPEN LIVING AREAADDITIONAL STORAGE

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 manufactured listed at $85k.

Deal economics

  • At list price, monthly cash flow is $105 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($876 rent vs $85k).
  • Recommended offer: $75k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#151 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: amenities F, commute F, employment F.
  • Macon County R-I (town): math 49% / reading 50% proficiency, ranked #54 of 324 in MO (top 17%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 43 active listings in the ZIP; 26 units permitted in Macon County in 2024 (19 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Macon County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 135 days — a 12% lower offer ($75k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $74,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 135 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.03%
Cap rate
7.77%
Cash-on-cash
5.29%
DSCR
1.24
GRM
8.1

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
-8.1%
Equity multiple
0.70×
Total profit
$-7,076
Equity at exit
$12,674
10-year hold
IRR
1.5%
Equity multiple
1.10×
Total profit
$2,499
Equity at exit
$7,349

Cash invested: $23,800 (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 63552

Home prices YoY
-10.9%
Active inventory
43
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$876 medium interval (Pro) →
Mortgage (P&I)
$446
Tax est. 1.5%
$106 /mo · $1,275/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$184
Net cashflow
$105

Break-even live

Break-even rent $744
Max offer price $85,000
Occupancy floor 83%

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
$21,250
Closing costs
$2,550
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 16 events

  1. 2026-06-18
    days on market $85,000 Active 135 DOM
  2. 2026-06-17
    days on market $85,000 Active 134 DOM
  3. 2026-06-16
    days on market $85,000 Active 133 DOM
  4. 2026-06-15
    days on market $85,000 Active 132 DOM
  5. 2026-06-13
    days on market $85,000 Active 130 DOM
  6. 2026-06-12
    days on market $85,000 Active 129 DOM
  7. 2026-06-09
    days on market $85,000 Active 126 DOM
  8. 2026-06-08
    days on market $85,000 Active 125 DOM
  9. 2026-06-07
    days on market $85,000 Active 124 DOM
  10. 2026-06-07
    days on market $85,000 Active 123 DOM
  11. 2026-06-04
    days on market $85,000 Active 120 DOM
  12. 2026-06-02
    days on market $85,000 Active 119 DOM
  13. 2026-06-01
    days on market $85,000 Active 118 DOM
  14. 2026-05-31
    days on market $85,000 Active 117 DOM
  15. 2026-03-11
    price $85,000 554-char remark
    Show marketing remark (554 chars)

    Neat and cozy single-wide trailer home offering 2 bedrooms and 1 full bath. The home features an open living area with a combined kitchen and dining space, creating a comfortable and functional layout. Situated on just under an acre, the property provides plenty of room for a pet or outdoor enjoyment. An older barn on the property offers additional storage or could be used as a shelter. Don't miss this opportunity—come take a look at this property today! Call Mark Truitt at 660-676-2370 or the Tiger Team at 660-385-7297 to schedule a showing.

  16. 2026-02-03
    listed $90,000 Active 554-char remark
    Show marketing remark (554 chars)

    Neat and cozy single-wide trailer home offering 2 bedrooms and 1 full bath. The home features an open living area with a combined kitchen and dining space, creating a comfortable and functional layout. Situated on just under an acre, the property provides plenty of room for a pet or outdoor enjoyment. An older barn on the property offers additional storage or could be used as a shelter. Don't miss this opportunity—come take a look at this property today! Call Mark Truitt at 660-676-2370 or the Tiger Team at 660-385-7297 to schedule a showing.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 73% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥108°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 2 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
$10,517
− Mortgage interest
−$4,761
− Property taxes
−$1,275
− Insurance
−$425
− Repairs & maintenance
−$841
− Management
−$841
− Depreciation
−$2,473
Taxable loss
−$100
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$24
After-tax cash flow
$1,283/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
Macon County R-I
NCES district ID
2919410
Math proficiency
49% ▼ -4.00%
Reading proficiency
50% ▲ 1.00%
Median HH income
$37,850
Composite
41.21/100
National rank
#3539
State rank
#54 of 324 in MO

Livability — Macon

Score
69/100
State rank
#151
US rank
#8551

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
7,383

Population outlook (Macon County) Hauer SSP2

Today (2025)
14,692 people
By 2030
14,209 · -3.3%
By 2040
13,197 · -10.2%
By 2050
12,160 · -17.2%
By 2075
9,745 · -33.7%
By 2100
7,314 · -50.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 5% Black 3% Hispanic / Latino 2%
Common ancestry
Greek 2% Italian 2% Slovak 2%
Foreign-born
1% · China, Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Macon

2024 margin
Solid R (+61.5) · D 18.9% · R 80.4%
2008→2024 swing
-37.4pp toward R · 2008: -24.1pp · 2024: -61.5pp
All cycles
2024: R+61.5 2020: R+56.3 2016: R+56.4 2012: R+33.4 2008: R+24.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -21.49%
Current HPI
175.8958
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

-5.6% since first listed
2 events — show timeline
  • 2026-03-11 Price Changed $85,000 NECAR
  • 2026-02-03 Listed $90,000 NECAR

Property tax history

+4.1%/yr

Latest (2025): $88 · +11.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…