CashFlowRE
Sign in Sign up
801 Park St Triplex
B- Composite 66.21
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 +29.9/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.5/10.0
  • ARV discount +7.5/15.0
  • Livability +3.0/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$215,000

801 Park St · Kennett, MO 63857
9 bd · 3.9 ba · 2,996 sqft · MultiFamily · 76 Days on market
Built 1999 Fair condition 9,600 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Well-maintained quadruplex offering a strong investment opportunity with immediate and long-term upside. Each unit features 2 bedrooms and 1 bathroom, providing a consistent and desirable layout for tenants. Two units have been recently updated, offering modern finishes and increased rental potential, while the remaining two units are occupied by long-term tenants of 10+ years, providing stable and reliable income. This property presents the perfect balance of steady cash flow and value add opportunity through future updates. Whether you’re looking to expand your portfolio or step into multi-family investing, this quadruplex is a solid choice.

Key facts

  • 9,600 sq ft lot
  • Built 1999
  • Listed 76 days

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 × 3-bed/?-bath units multifamily listed at $215k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $372 ($4k/yr) — positive. Per door: $124/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $215k).
  • Recommended offer: $202k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.8% vs local median 6.5% in Kennett — 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 59/100 on livability (#561 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: health & safety C-, schools D, crime F.
  • Kennett 39 (town): math 28% / reading 36% proficiency, ranked #262 of 324 in MO (top 81%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 59 active listings in the ZIP; 30 units permitted in Dunklin County in 2024 (0 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 $6k of value loss. Plan a longer hold.
  • Dunklin County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 76 days — a 6% lower offer ($202k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $202,100 (6.0% below list)

Questions for the listing agent

  1. It's been on market 76 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  10. 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.
  11. 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.
  12. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.35%
Cap rate
10.75%
Cash-on-cash
15.92%
DSCR
1.71
GRM
6.2

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
-4.8%
Equity multiple
0.82×
Total profit
$-10,820
Equity at exit
$32,057
10-year hold
IRR
5.0%
Equity multiple
1.37×
Total profit
$22,355
Equity at exit
$18,589

Cash invested: $60,200 (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 63857

Home prices YoY
-12.7%
Active inventory
59
Price-to-rent
18.6×

Monthly cashflow live

Estimated rent
$2,892 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax est. 1.5%
$269 /mo · $3,225/yr
Insurance
$90
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$607
Net cashflow
$372

Break-even live

Break-even rent $2,421
Max offer price $215,000
Occupancy floor 82%

Sensitivity live

Price -10% $521 -5% $447 +0% $372 +5% $298 +10% $224
Rent -10% $144 -5% $258 +0% $372 +5% $487 +10% $601
Rate -1.0pp $481 -0.5pp $427 base $372 +0.5pp $317 +1.0pp $260

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $2,892

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
$53,750
Closing costs
$6,450
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 17 events

  1. 2026-06-21
    days on market $215,000 Active 76 DOM
  2. 2026-06-21
    days on market $215,000 Active 75 DOM
  3. 2026-06-18
    days on market $215,000 Active 73 DOM
  4. 2026-06-17
    days on market $215,000 Active 72 DOM
  5. 2026-06-16
    days on market $215,000 Active 71 DOM
  6. 2026-06-15
    days on market $215,000 Active 70 DOM
  7. 2026-06-13
    days on market $215,000 Active 68 DOM
  8. 2026-06-12
    days on market $215,000 Active 67 DOM
  9. 2026-06-09
    days on market $215,000 Active 64 DOM
  10. 2026-06-08
    days on market $215,000 Active 63 DOM
  11. 2026-06-07
    days on market $215,000 Active 62 DOM
  12. 2026-06-05
    days on market $215,000 Active 60 DOM
  13. 2026-06-04
    days on market $215,000 Active 58 DOM
  14. 2026-06-02
    days on market $215,000 Active 57 DOM
  15. 2026-06-01
    days on market $215,000 Active 56 DOM
  16. 2026-05-31
    days on market $215,000 Active 55 DOM
  17. 2026-04-06
    listed $215,000 Active 659-char remark
    Show marketing remark (659 chars)

    Well-maintained quadruplex offering a strong investment opportunity with immediate and long-term upside. Each unit features 2 bedrooms and 1 bathroom, providing a consistent and desirable layout for tenants. Two units have been recently updated, offering modern finishes and increased rental potential, while the remaining two units are occupied by long-term tenants of 10+ years, providing stable and reliable income. This property presents the perfect balance of steady cash flow and value add opportunity through future updates. Whether you’re looking to expand your portfolio or step into multi-family investing, this quadruplex is a solid choice.

ⓘ 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 1/10 Low FEMA zone AE · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% 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
$34,704
− Mortgage interest
−$12,043
− Property taxes
−$3,225
− Insurance
−$6,194
− Repairs & maintenance
−$2,776
− Management
−$2,776
− Depreciation
−$6,255
Taxable income
$1,435
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$344
After-tax cash flow
$4,123/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.

Condition & rehab AI · 11 photos

Fair 45/100 Moderate rehab

This property is in fair condition with some areas in need of improvement. It has a good kitchen and flooring, but the exterior and landscaping need attention. Repainting the exterior and landscaping would significantly increase its value.

Repairs flagged

  • Major Landscaping — The landscaping appears to be minimal and could benefit from some improvement.
  • Moderate Exterior paint — The exterior siding appears to be in fair condition and could benefit from a fresh coat of paint.

Value-add opportunities

  • Both Landscaping — A well-maintained front yard can improve both the resale and rental value of the property.
  • Both Painting the exterior siding — A fresh coat of paint can improve the curb appeal and overall condition of the property, enhancing both resale and rental value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Landscaping · The landscaping appears to be minimal and could benefit from some improvement. Major $15,000–50,000
Exterior paint · The exterior siding appears to be in fair condition and could benefit from a fresh coat of paint. Moderate $3,000–15,000
Total estimated repair cost · 2 items $18,000–65,000

Value-add ROI direction

  • Both Landscaping — A well-maintained front yard can improve both the resale and rental value of the property.
  • Both Painting the exterior siding — A fresh coat of paint can improve the curb appeal and overall condition of the property, enhancing both resale and rental value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Kennett 39
NCES district ID
2916500
Math proficiency
28% ▼ -16.00%
Reading proficiency
36% ▼ -5.00%
Median HH income
$32,065
Composite
26.12/100
National rank
#7284
State rank
#262 of 324 in MO

Livability — Kennett

Score
59/100
State rank
#561
US rank
#20397

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kennett, MO
Population (ZIP)
11,964

Population outlook (Dunklin County) Hauer SSP2

Today (2025)
28,599 people
By 2030
27,230 · -4.8%
By 2040
24,696 · -13.6%
By 2050
22,402 · -21.7%
By 2075
17,776 · -37.8%
By 2100
13,890 · -51.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Black 12% Two or more races 10% Hispanic / Latino 4%
Common ancestry
Slovak 3% Iranian 2% Serbian 2%
Foreign-born
2% · Canada
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · Dunklin

2024 margin
Solid R (+61.8) · D 18.8% · R 80.5%
2008→2024 swing
-40.5pp toward R · 2008: -21.3pp · 2024: -61.8pp
All cycles
2024: R+61.8 2020: R+57.0 2016: R+53.6 2012: R+30.2 2008: R+21.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -18.51%
Current HPI
127.6077
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

1 event — show timeline
  • 2026-04-06 Listed $215,000 MARIS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…