CashFlowRE
Sign in Sign up
1910 Garfield St
B+ Composite 75.68
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
  • Appreciation +6.2/10.0
  • Schools +3.8/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$69,900

1910 Garfield St · Unionville, MO 63565
3 bd · 2.0 ba · 2,320 sqft · SingleFamily public records · 245 Days on market
Built 1950 0.34 ac lot $30/sqft · 76% below area ↓ 11% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PRIME PC LOCATION! This 3 bedroom, 2.5 bath home is directly across the street from the Putnam County School Campus! This home has a unique, raised ranch style with glass across most of the south side. Tons of natural light, hardwood floors, storage and closets everywhere you look and almost 1200 square feet on each levelthis property has lots of potential! Home sits on oversized lot with lots of parking area and backyard complete with shed and patio for basketball & play! Bring your ideas and add some sweat equity and this property will be ready for your family and a fresh start! Priced to Sell @ $79,900! Call Megan Roof 660-988-2050 for more info & your tour!

Key facts

  • Natural light
  • Backyard
  • Raised ranch style

Tags

RAISED RANCH STYLENATURAL LIGHTHARDWOOD FLOORSOVERSIZED LOTBACKYARDPATIO

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/2.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $468 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#361 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: schools C-, amenities F, commute F.
  • Putnam County R-I (rural): math 43% / reading 48% proficiency, ranked #100 of 324 in MO (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 102 active listings in the ZIP.

Forward outlook

  • In year one you build about $2k of equity ($483 loan paydown + $2k appreciation (2.5% local appreciation)).
  • Putnam County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.5% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 245 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $61,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 245 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 1950 — 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. 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
1.66%
Cap rate
14.33%
Cash-on-cash
28.69%
DSCR
2.28
GRM
5.0

CMA / ARV

ARV (median comp)
$147,348
List price
$69,900
Delta
-52.56%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

2.49% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
33.7%
Equity multiple
2.86×
Total profit
$36,351
Equity at exit
$29,440
10-year hold
IRR
34.4%
Equity multiple
5.60×
Total profit
$90,013
Equity at exit
$43,880

Cash invested: $19,572 (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 63565

Home prices YoY
1.4%
Active inventory
102
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,157 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$51 /mo · $608/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$243
Net cashflow
$468

Break-even live

Break-even rent $565
Max offer price $69,900
Occupancy floor 55%

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
$17,475
Closing costs
$2,097
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 18 events

  1. 2026-06-18
    days on market $69,900 Active 245 DOM
  2. 2026-06-17
    days on market $69,900 Active 244 DOM
  3. 2026-06-16
    days on market $69,900 Active 243 DOM
  4. 2026-06-15
    days on market $69,900 Active 242 DOM
  5. 2026-06-13
    days on market $69,900 Active 240 DOM
  6. 2026-06-12
    pricedays on market $69,900 Active 239 DOM
  7. 2026-06-09
    days on market $79,900 Active 236 DOM
  8. 2026-06-08
    days on market $79,900 Active 235 DOM
  9. 2026-06-07
    days on market $79,900 Active 234 DOM
  10. 2026-06-07
    days on market $79,900 Active 233 DOM
  11. 2026-06-04
    days on market $79,900 Active 230 DOM
  12. 2026-06-02
    days on market $79,900 Active 229 DOM
  13. 2026-06-01
    days on market $79,900 Active 228 DOM
  14. 2026-05-31
    days on market $79,900 Active 227 DOM
  15. 2026-02-12
    status Active 681-char remark
    Show marketing remark (681 chars)

    PRIME PC LOCATION! This 3 bedroom, 2.5 bath home is directly across the street from the Putnam County School Campus! This home has a unique, raised ranch style with glass across most of the south side. Tons of natural light, hardwood floors, storage and closets everywhere you look and almost 1200 square feet on each levelthis property has lots of potential! Home sits on oversized lot with lots of parking area and backyard complete with shed and patio for basketball & play! Bring your ideas and add some sweat equity and this property will be ready for your family and a fresh start! Priced to Sell @ $79,900! Call Megan Roof 660-988-2050 for more info & your tour!

  16. 2026-01-09
    price $79,900 681-char remark
    Show marketing remark (681 chars)

    PRIME PC LOCATION! This 3 bedroom, 2.5 bath home is directly across the street from the Putnam County School Campus! This home has a unique, raised ranch style with glass across most of the south side. Tons of natural light, hardwood floors, storage and closets everywhere you look and almost 1200 square feet on each levelthis property has lots of potential! Home sits on oversized lot with lots of parking area and backyard complete with shed and patio for basketball & play! Bring your ideas and add some sweat equity and this property will be ready for your family and a fresh start! Priced to Sell @ $79,900! Call Megan Roof 660-988-2050 for more info & your tour!

  17. 2025-10-15
    listed $89,900 Active 681-char remark
    Show marketing remark (681 chars)

    PRIME PC LOCATION! This 3 bedroom, 2.5 bath home is directly across the street from the Putnam County School Campus! This home has a unique, raised ranch style with glass across most of the south side. Tons of natural light, hardwood floors, storage and closets everywhere you look and almost 1200 square feet on each levelthis property has lots of potential! Home sits on oversized lot with lots of parking area and backyard complete with shed and patio for basketball & play! Bring your ideas and add some sweat equity and this property will be ready for your family and a fresh start! Priced to Sell @ $79,900! Call Megan Roof 660-988-2050 for more info & your tour!

  18. 2007-05-21
    soldstatus

ⓘ 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
$608 · $51/mo
Projected year-2 tax
$678 · $57/mo
Expected delta
+$70/yr (+$6/mo · 11.5%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥104°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$13,889
− Mortgage interest
−$3,915
− Property taxes
−$608
− Insurance
−$350
− Repairs & maintenance
−$1,111
− Management
−$1,111
− Depreciation
−$2,033
Taxable income
$4,760
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,142
After-tax cash flow
$4,473/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
Putnam County R-I
NCES district ID
2925640
Math proficiency
43% ▼ -5.00%
Reading proficiency
48% ▼ -2.00%
Median HH income
$37,212
Composite
37.82/100
National rank
#4334
State rank
#100 of 324 in MO

Livability — Unionville

Score
63/100
State rank
#361
US rank
#15905

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Unionville, MO
Population (ZIP)
3,975

Population outlook (Putnam County) Hauer SSP2

Today (2025)
4,530 people
By 2030
4,318 · -4.7%
By 2040
3,922 · -13.4%
By 2050
3,563 · -21.3%
By 2075
2,855 · -37.0%
By 2100
2,162 · -52.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Slovak 4% Portuguese 2% Iranian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · German/W. Germanic 2% Spanish 2%

Political lean MEDSL · Putnam

2024 margin
Solid R (+70.3) · D 14.6% · R 84.9%
2008→2024 swing
-32.0pp toward R · 2008: -38.3pp · 2024: -70.3pp
All cycles
2024: R+70.3 2020: R+68.7 2016: R+67.6 2012: R+47.0 2008: R+38.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.49%
Current HPI
183.3099
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

-11.1% since first listed
4 events — show timeline
  • 2026-02-12 Relisted NECAR
  • 2026-01-09 Price Changed $79,900 NECAR
  • 2025-10-15 Listed $89,900 NECAR
  • 2007-05-21 Sold (Public Records) Public Records

Property tax history

+6.0%/yr

Latest (2025): $608 · -7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…