CashFlowRE
Sign in Sign up
205 Pace St
C Composite 59.76
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.2/10.0
  • Schools +4.1/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$70,000

205 Pace St · Macon, MO 63552
2 bd · 1.0 ba · 830 sqft · Other public records · 183 Days on market
Built 1920 6,600 sqft lot $84/sqft · 50% above area Est $57k · 22% over ↓ 12% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This charming ranch-style home offers a cozy and inviting living space, perfect for those seeking simplicity and comfort. Inside, you'll find two spacious bedrooms, each offering plenty of natural light and closet space, making them ideal for restful retreat or guest accommodations. The home's straightforward layout makes it easy to maintain and suits a variety of lifestyles. And with its classic appeal and practical layout, makes this home a wonderful option for first-time buyers, down sizers, or anyone looking for a comfortable and manageable residence. Please call Rebecca Travis with eXp Realty at 720-490-6883 to schedule your showing. Please give a 24 hr notice.

Key facts

  • 6,600 sq ft lot
  • Built 1920
  • Listed 183 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 2-bed/1.0-bath other listed at $70k.

Deal economics

  • At list price, monthly cash flow is $260 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($856 rent vs $70k).
  • Recommended offer: $62k (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 $484 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 183 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; 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 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $61,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 183 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 1920 — 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
1.22%
Cap rate
10.76%
Cash-on-cash
15.94%
DSCR
1.71
GRM
6.8

CMA / ARV

ARV (median comp)
$57,482
List price
$70,000
Delta
21.78%
Verdict
OVERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
6.8%
Equity multiple
1.27×
Total profit
$5,211
Equity at exit
$10,437
10-year hold
IRR
16.1%
Equity multiple
2.32×
Total profit
$25,774
Equity at exit
$6,052

Cash invested: $19,600 (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
6.8×

Monthly cashflow live

Estimated rent
$856 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$20 /mo · $236/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$180
Net cashflow
$260

Break-even live

Break-even rent $527
Max offer price $70,000
Occupancy floor 65%

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
$17,500
Closing costs
$2,100
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 7 events

  1. 2026-05-12
    status Pending 674-char remark
    Show marketing remark (674 chars)

    This charming ranch-style home offers a cozy and inviting living space, perfect for those seeking simplicity and comfort. Inside, you'll find two spacious bedrooms, each offering plenty of natural light and closet space, making them ideal for restful retreat or guest accommodations. The home's straightforward layout makes it easy to maintain and suits a variety of lifestyles. And with its classic appeal and practical layout, makes this home a wonderful option for first-time buyers, down sizers, or anyone looking for a comfortable and manageable residence. Please call Rebecca Travis with eXp Realty at 720-490-6883 to schedule your showing. Please give a 24 hr notice.

  2. 2026-04-04
    price $70,000 674-char remark
    Show marketing remark (674 chars)

    This charming ranch-style home offers a cozy and inviting living space, perfect for those seeking simplicity and comfort. Inside, you'll find two spacious bedrooms, each offering plenty of natural light and closet space, making them ideal for restful retreat or guest accommodations. The home's straightforward layout makes it easy to maintain and suits a variety of lifestyles. And with its classic appeal and practical layout, makes this home a wonderful option for first-time buyers, down sizers, or anyone looking for a comfortable and manageable residence. Please call Rebecca Travis with eXp Realty at 720-490-6883 to schedule your showing. Please give a 24 hr notice.

  3. 2025-11-26
    price $80,000 674-char remark
    Show marketing remark (674 chars)

    This charming ranch-style home offers a cozy and inviting living space, perfect for those seeking simplicity and comfort. Inside, you'll find two spacious bedrooms, each offering plenty of natural light and closet space, making them ideal for restful retreat or guest accommodations. The home's straightforward layout makes it easy to maintain and suits a variety of lifestyles. And with its classic appeal and practical layout, makes this home a wonderful option for first-time buyers, down sizers, or anyone looking for a comfortable and manageable residence. Please call Rebecca Travis with eXp Realty at 720-490-6883 to schedule your showing. Please give a 24 hr notice.

  4. 2025-11-10
    listed $90,000 Active 674-char remark
    Show marketing remark (674 chars)

    This charming ranch-style home offers a cozy and inviting living space, perfect for those seeking simplicity and comfort. Inside, you'll find two spacious bedrooms, each offering plenty of natural light and closet space, making them ideal for restful retreat or guest accommodations. The home's straightforward layout makes it easy to maintain and suits a variety of lifestyles. And with its classic appeal and practical layout, makes this home a wonderful option for first-time buyers, down sizers, or anyone looking for a comfortable and manageable residence. Please call Rebecca Travis with eXp Realty at 720-490-6883 to schedule your showing. Please give a 24 hr notice.

  5. 2025-03-06
    status Active
  6. 2024-11-27
    listed $80,000 Active
  7. 2024-11-27
    listed $80,000 Active

ⓘ 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
$236 · $20/mo
Projected year-2 tax
$679 · $57/mo
Expected delta
+$443/yr (+$37/mo · 187.3%)

ⓘ 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 ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$10,273
− Mortgage interest
−$3,921
− Property taxes
−$236
− Insurance
−$350
− Repairs & maintenance
−$822
− Management
−$822
− Depreciation
−$2,036
Taxable income
$2,086
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$501
After-tax cash flow
$2,624/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

Census place
Macon, MO
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

-12.5% since first listed
7 events — show timeline
  • 2026-05-12 Pending NECAR
  • 2026-04-04 Price Changed $70,000 NECAR
  • 2025-11-26 Price Changed $80,000 NECAR
  • 2025-11-10 Listed $90,000 NECAR
  • 2025-03-06 Relisted RCBR
  • 2024-11-27 Listed $80,000 NECAR
  • 2024-11-27 Listed $80,000 RCBR

Property tax history

+2.7%/yr

Latest (2025): $236 · +8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…