CashFlowRE
Sign in Sign up
508 Lewis St
D- Composite 37.31
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 +14.9/15.0
  • Cash flow +7.4/30.0
  • Schools +3.4/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.5/10.0
  • Appreciation +1.3/10.0
  • 1% rule +0.9/10.0

$150,000

508 Lewis St · Park Hills, MO 63601
2 bd · 1.0 ba · 844 sqft · Other public records · 17 Days on market
Built 1920 0.27 ac lot $178/sqft · 63% above area Est $180k · 16% under

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

Listing remarks MLS

Come have a look at this fully remodeled home in the central school district. Updated in 2019 with a new roof, siding, windows, exterior door, flooring, HVAC and more. Very close to the downtown area and close access to 67 Hwy.

Key facts

  • 0.27 acre lot
  • Garage
  • Built 1920

Property features AI

Finance

  • HOA & community: Association fee includes: Other

Exterior

  • Parking: Attached garage with garage door opener (one car, approximately 20x14); Covered carport (one space); Additional off-street parking and RV access
  • Utilities: Public water; Public sewer; Electricity connected
  • Home design: Single-family residence; One level
  • Construction: Vinyl siding; Asphalt roof; Basement present (concrete, unfinished)
  • Exterior features: Back yard; Concrete road/driveway

Interior

  • Kitchen: Electric water heater
  • Bedrooms: Two bedrooms on the main level
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Forced air heating (electric); Central air conditioning; Ceiling fan cooling
  • Interior features: Bookcases; Ceiling fans throughout; Concrete, unfinished basement
  • Laundry & utility: Electric service with 220 volts

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 $150k.

Deal economics

  • At list price, monthly cash flow is $-195 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $116k (23.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $88k (41.0% below list).
  • Recommended offer: $88k (41.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 58/100 on livability (#585 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, employment F.
  • Central R-III (town): math 36% / reading 45% proficiency, ranked #150 of 324 in MO (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Central Elem. (555 students, 62% FRL); Central Middle (math 40% / reading 44%, grade D-, #149 of 391 statewide, top 41%, 418 students, 54% FRL); Central High (math 52% / reading 62%, grade C, #51 of 521 statewide, top 11%, 629 students, 52% FRL).
  • Market conditions: 79 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 134 units permitted in St. Francois County in 2024 (32 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y 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

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $88,438 (41.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1920 — 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 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?
  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
0.59%
Cap rate
4.73%
Cash-on-cash
-5.57%
DSCR
0.75
GRM
14.1

CMA / ARV

ARV (median comp)
$179,573
List price
$150,000
Delta
-16.47%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-25.9%
Equity multiple
0.12×
Total profit
$-36,808
Equity at exit
$22,365
10-year hold
IRR
-22.8%
Equity multiple
-0.15×
Total profit
$-48,356
Equity at exit
$12,969

Cash invested: $42,000 (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 63601

Home prices YoY
-2.6%
Active inventory
79
Price-to-rent
14.1×

Monthly cashflow live

Estimated rent
$884 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$45 /mo · $536/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$186
Net cashflow
$-195

Break-even live

Break-even rent $1,131
Max offer price $115,531
Occupancy floor

Sensitivity live

Price -10% $-110 -5% $-153 +0% $-195 +5% $-238 +10% $-280
Rent -10% $-265 -5% $-230 +0% $-195 +5% $-160 +10% $-125
Rate -1.0pp $-120 -0.5pp $-157 base $-195 +0.5pp $-234 +1.0pp $-274

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
$37,500
Closing costs
$4,500
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.

Rent comps 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
101 Swan Dr Park Hills, MO 1.0–2.0 1.0–1.5 685 $799 $1.17 45d 7 0.43mi
813 Falcon St Park Hills, MO 1.0–2.0 1.0 700 $995 $1.42 45d 1 0.81mi
1100 Falcon St Park Hills, MO 1.0–2.0 1.0 675 $895 $1.33 45d 2 0.87mi
121 Donnelly St Leadington, MO 1.0–2.0 1.0 700 $950 $1.36 45d 2 1.47mi

Listing history 8 events

  1. 2026-05-13
    status Active 1253-char remark
  2. 2026-05-01
    status Pending 1253-char remark
  3. 2026-04-30
    listed $150,000 Active 1253-char remark
  4. 2026-04-29
    historical $150,000 1253-char remark
  5. 2022-03-25
    soldstatus
  6. 2022-03-24
    soldstatus Closed 227-char remark
    Show marketing remark (227 chars)

    Come have a look at this fully remodeled home in the central school district. Updated in 2019 with a new roof, siding, windows, exterior door, flooring, HVAC and more. Very close to the downtown area and close access to 67 Hwy.

  7. 2022-02-26
    status Pending 227-char remark
    Show marketing remark (227 chars)

    Come have a look at this fully remodeled home in the central school district. Updated in 2019 with a new roof, siding, windows, exterior door, flooring, HVAC and more. Very close to the downtown area and close access to 67 Hwy.

  8. 2022-02-26
    listed $124,900 Active 227-char remark
    Show marketing remark (227 chars)

    Come have a look at this fully remodeled home in the central school district. Updated in 2019 with a new roof, siding, windows, exterior door, flooring, HVAC and more. Very close to the downtown area and close access to 67 Hwy.

ⓘ 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
$536 · $45/mo
Projected year-2 tax
$1,455 · $121/mo
Expected delta
+$919/yr (+$77/mo · 171.5%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$10,613
− Mortgage interest
−$8,402
− Property taxes
−$536
− Insurance
−$750
− Repairs & maintenance
−$849
− Management
−$849
− Depreciation
−$4,364
Taxable loss
−$5,137
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,233
After-tax cash flow
$-1,108/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
Central R-III
NCES district ID
2929170
Math proficiency
36% ▼ -6.00%
Reading proficiency
45% ▼ -4.00%
Median HH income
$36,745
Composite
33.61/100
National rank
#5410
State rank
#150 of 324 in MO

Livability — Park Hills

Score
58/100
State rank
#585
US rank
#20779

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Park Hills, MO
Population (ZIP)
16,434

Population outlook (St. Francois County) Hauer SSP2

Today (2025)
68,683 people
By 2030
69,574 · +1.3%
By 2040
70,665 · +2.9%
By 2050
70,708 · +2.9%
By 2075
67,917 · -1.1%
By 2100
56,563 · -17.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Lithuanian 2% Italian 2% Romanian 2%
Foreign-born
0%

Political lean MEDSL · St. Francois

2024 margin
Solid R (+51.4) · D 23.8% · R 75.2%
2008→2024 swing
-46.8pp toward R · 2008: -4.6pp · 2024: -51.4pp
All cycles
2024: R+51.4 2020: R+48.1 2016: R+45.4 2012: R+19.5 2008: R+4.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -7.30%
Current HPI
278.5365
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

+20.1% since first listed
9 events — show timeline
  • 2026-05-28 Pending MARIS as Distributed by MLS Grid
  • 2026-05-13 Relisted MARIS as Distributed by MLS Grid
  • 2026-05-01 Pending MARIS as Distributed by MLS Grid
  • 2026-04-30 Listed $150,000 MARIS as Distributed by MLS Grid
  • 2026-04-29 Coming Soon $150,000 MARIS as Distributed by MLS Grid
  • 2022-03-25 Sold (Public Records) Public Records
  • 2022-03-24 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2022-02-26 Pending MARIS as Distributed by MLS Grid
  • 2022-02-26 Listed $124,900 MARIS as Distributed by MLS Grid

Property tax history

+3.0%/yr

Latest (2025): $536 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…