CashFlowRE
Sign in Sign up
842 Kinzer St
B Composite 74.5
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • Schools +3.5/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,500

842 Kinzer St · Poplar Bluff, MO 63901
4 bd · 2.0 ba · 936 sqft · Other public records · 117 Days on market
Built 1908 8,097 sqft lot $96/sqft · 25% above area Est $136k · 34% under

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

Listing remarks MLS

$89,500 Investment Opportunity! Ready to jump into residential rentals. This rare find duplex has 2 tenants paying $1421 monthly and has had so many updates already during current ownership. New roof, siding, windows, covered porch and outside entrance steps starting on the outside of this investment. Then coupled with newer furnace installed last year, Pex Plumbing, water heater, paint, flooring, kitchen and bathrooms all updated. Both units are 2 bedroom 1 bath units and tenants who would like to stay. Call today for an appointment. Owners pay water, sewer, gas, and trash. Tenants pay electric.

Key facts

  • Covered porch
  • New siding
  • Newer furnace

Tags

NEW ROOFNEW SIDINGNEW WINDOWSCOVERED PORCHOUTSIDE ENTRANCE STEPSNEWER FURNACE

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 4-bed/2.0-bath other listed at $90k.

Deal economics

  • At list price, monthly cash flow is $352 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $81k (9.0% below list) — sets the bar for market timing.
  • Cap rate 11.0% vs local median 4.5% in Poplar Bluff — 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 (#143 in MO) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Poplar Bluff R-I (town): math 38% / reading 47% proficiency, ranked #127 of 324 in MO (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 277 active listings in the ZIP; 63 units permitted in Butler County in 2024 (48 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $619 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Butler County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 117 days — a 9% lower offer ($81k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y ago; this cycle's ask has dropped $8k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1908 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $81,445 (9.0% below list)

Questions for the listing agent

  1. It's been on market 117 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1908 — 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
1.25%
Cap rate
11.02%
Cash-on-cash
16.87%
DSCR
1.75
GRM
6.7

CMA / ARV

ARV (median comp)
$136,491
List price
$89,500
Delta
-34.43%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
8.0%
Equity multiple
1.31×
Total profit
$7,892
Equity at exit
$13,345
10-year hold
IRR
17.3%
Equity multiple
2.42×
Total profit
$35,605
Equity at exit
$7,738

Cash invested: $25,060 (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 63901

Home prices YoY
-22.4%
Active inventory
277
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,117 medium interval (Pro) →
Mortgage (P&I)
$469
Tax from tax record
$24 /mo · $283/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$235
Net cashflow
$352

Break-even live

Break-even rent $671
Max offer price $89,500
Occupancy floor 63%

Sensitivity live

Price -10% $403 -5% $378 +0% $352 +5% $327 +10% $302
Rent -10% $264 -5% $308 +0% $352 +5% $396 +10% $440
Rate -1.0pp $397 -0.5pp $375 base $352 +0.5pp $329 +1.0pp $305

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
$22,375
Closing costs
$2,685
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 24 events

  1. 2026-06-21
    days on market $89,500 Active 117 DOM
  2. 2026-06-18
    days on market $89,500 Active 115 DOM
  3. 2026-06-17
    days on market $89,500 Active 114 DOM
  4. 2026-06-16
    days on market $89,500 Active 113 DOM
  5. 2026-06-15
    days on market $89,500 Active 112 DOM
  6. 2026-06-13
    days on market $89,500 Active 110 DOM
  7. 2026-06-12
    remarks 618-char remark
  8. 2026-06-12
    statusdays on market $89,500 Active 109 DOM
  9. 2026-06-09
    days on market $89,500 Active Under Contract 116 DOM
  10. 2026-06-08
    days on market $89,500 Active Under Contract 115 DOM
  11. 2026-06-07
    days on market $89,500 Active Under Contract 114 DOM
  12. 2026-06-04
    days on market $89,500 Active Under Contract 110 DOM
  13. 2026-06-02
    days on market $89,500 Active Under Contract 109 DOM
  14. 2026-06-01
    days on market $89,500 Active Under Contract 108 DOM
  15. 2026-05-31
    days on market $89,500 Active Under Contract 107 DOM
  16. 2026-04-20
    price $89,500 603-char remark
    Show marketing remark (603 chars)

    $89,500 Investment Opportunity! Ready to jump into residential rentals. This rare find duplex has 2 tenants paying $1421 monthly and has had so many updates already during current ownership. New roof, siding, windows, covered porch and outside entrance steps starting on the outside of this investment. Then coupled with newer furnace installed last year, Pex Plumbing, water heater, paint, flooring, kitchen and bathrooms all updated. Both units are 2 bedroom 1 bath units and tenants who would like to stay. Call today for an appointment. Owners pay water, sewer, gas, and trash. Tenants pay electric.

  17. 2026-02-13
    listed $97,500 Active 603-char remark
    Show marketing remark (603 chars)

    $89,500 Investment Opportunity! Ready to jump into residential rentals. This rare find duplex has 2 tenants paying $1421 monthly and has had so many updates already during current ownership. New roof, siding, windows, covered porch and outside entrance steps starting on the outside of this investment. Then coupled with newer furnace installed last year, Pex Plumbing, water heater, paint, flooring, kitchen and bathrooms all updated. Both units are 2 bedroom 1 bath units and tenants who would like to stay. Call today for an appointment. Owners pay water, sewer, gas, and trash. Tenants pay electric.

  18. 2025-10-08
    listed $99,500 Active
  19. 2025-05-29
    price $99,500
  20. 2025-03-25
    price $109,500
  21. 2025-01-16
    price $119,000
  22. 2024-12-04
    listed $129,000 Active
  23. 2018-02-21
    soldstatus
  24. 2017-07-27
    listed $29,900

ⓘ 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
$283 · $24/mo
Projected year-2 tax
$868 · $72/mo
Expected delta
+$585/yr (+$49/mo · 206.6%)

ⓘ 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 6/10 Major 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% 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
$13,404
− Mortgage interest
−$5,013
− Property taxes
−$283
− Insurance
−$448
− Repairs & maintenance
−$1,072
− Management
−$1,072
− Depreciation
−$2,604
Taxable income
$2,912
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$699
After-tax cash flow
$3,528/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
Poplar Bluff R-I
NCES district ID
2925450
Math proficiency
38% ▼ -4.00%
Reading proficiency
47% ▼ -3.00%
Median HH income
$35,761
Composite
35.17/100
National rank
#5001
State rank
#127 of 324 in MO

Livability — Poplar Bluff

Score
70/100
State rank
#143
US rank
#8135

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Poplar Bluff, MO
City population
34,920
Population (ZIP)
34,920

Population outlook (Butler County) Hauer SSP2

Today (2025)
42,648 people
By 2030
42,329 · -0.7%
By 2040
41,498 · -2.7%
By 2050
40,308 · -5.5%
By 2075
36,168 · -15.2%
By 2100
28,893 · -32.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 6% Black 5% Hispanic / Latino 2%
Common ancestry
Slovak 2% Lithuanian 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Butler

2024 margin
Solid R (+63.8) · D 17.7% · R 81.5%
2008→2024 swing
-26.4pp toward R · 2008: -37.4pp · 2024: -63.8pp
All cycles
2024: R+63.8 2020: R+62.3 2016: R+61.6 2012: R+46.7 2008: R+37.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -50.64%
Current HPI
175.3008
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

+199.3% since first listed
9 events — show timeline
  • 2026-04-20 Price Changed $89,500 MARIS as Distributed by MLS Grid
  • 2026-02-13 Listed $97,500 MARIS as Distributed by MLS Grid
  • 2025-10-08 Listed $99,500 MARIS as Distributed by MLS Grid
  • 2025-05-29 Price Changed $99,500 MARIS as Distributed by MLS Grid
  • 2025-03-25 Price Changed $109,500 MARIS as Distributed by MLS Grid
  • 2025-01-16 Price Changed $119,000 MARIS as Distributed by MLS Grid
  • 2024-12-04 Listed $129,000 MARIS as Distributed by MLS Grid
  • 2018-02-21 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2017-07-27 Listed $29,900 MARIS as Distributed by MLS Grid

Property tax history

+2.1%/yr

Latest (2024): $283 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…