CashFlowRE
Sign in Sign up
2109 S Country Club Dr
D+ Composite 48.88
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 +15.0/15.0
  • Cash flow +12.5/30.0
  • Rent growth +5.0/5.0
  • Livability +4.2/5.0
  • DSCR +3.7/10.0
  • Schools +3.5/10.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,900

2109 S Country Club Dr · Jefferson City, MO 65109
3 bd · 1.0 ba · 1,460 sqft · SingleFamily public records · 31 Days on market
Built 1955 0.57 ac lot Est $232k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 4-bedroom, 1-bath home located on S Country Club Dr in Jefferson City! This property features hard surface flooring throughout, a functional layout, and a spacious fenced-in yard--perfect for pets, play, or entertaining. Conveniently situated near local amenities, shopping, and schools. Whether you're a first-time homebuyer or an investor looking to expand your portfolio, this home offers great potential and value. Don't miss your opportunity to make it your own!

Key facts

  • Shopping
  • Functional layout
  • Local amenities

Tags

HARD SURFACE FLOORINGFUNCTIONAL LAYOUTSPACIOUS FENCED-IN YARDLOCAL AMENITIESSHOPPINGSCHOOLS

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water
  • Home design: Residential single-family home
  • Construction: Crawl space foundation
  • Exterior features: Deck; Rear porch; Chain link fence enclosing backyard; Full fenced yard

Interior

  • Kitchen: Pantry (kitchen storage)
  • Bedrooms: Total rooms: 8
  • Flooring: Wood flooring; Laminate flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (electric); Central air conditioning
  • Interior features: Walk-in closet(s); Pantry; Living room gas fireplace

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/1.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $-28 ($-330/yr) — negative.
  • To cash-flow at today's rent, offer at most $185k (2.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $142k (25.5% below list).
  • Recommended offer: $142k (25.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.7% in Jefferson City — 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 83/100 on livability (#7 in MO, #838 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-.
  • Jefferson City (urban): math 34% / reading 48% proficiency, ranked #121 of 324 in MO (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Clarence Lawson Elem. (math 43% / reading 52%, grade D, #342 of 1,115 statewide, top 31%, 419 students, 53% FRL); Thomas Jefferson Middle (math 33% / reading 44%, grade F, #202 of 391 statewide, top 54%, 957 students, 52% FRL); Capital City High School (math 45% / reading 67%, grade C, #59 of 521 statewide, top 11%, 1,404 students, 41% FRL) — zoned schools at 49% FRL track the district average.
  • Market conditions: Rents rising fast (+10.2%/yr); 248 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 173 units permitted in Cole 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.
  • Cole County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($184k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 7y 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 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $141,508 (25.5% 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. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  7. 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.
  8. 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.
  9. 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
0.75%
Cap rate
6.12%
Cash-on-cash
-0.62%
DSCR
0.97
GRM
11.2

CMA / ARV

ARV (on-the-fly)
$232,140
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2224 S Country Club Dr 0.16mi 3/1.5 1,632 (+12%) 4mo $235,000 $144 68
4801 Carly Dr 0.16mi 3/2.0 1,588 (+9%) 21mo $304,900 $192 57
1616 Westview Dr 0.73mi 3/1.0 1,362 (-7%) 8mo $179,000 $131 49
1824 London Way 0.45mi 3/2.5 1,646 (+13%) 14mo $262,500 $159 40

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-12.6%
Equity multiple
0.53×
Total profit
$-25,129
Equity at exit
$28,315
10-year hold
IRR
2.1%
Equity multiple
1.18×
Total profit
$9,567
Equity at exit
$16,419

Cash invested: $53,172 (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 65109

Home prices YoY
-29.2%
Rents YoY
10.2%
Active inventory
248
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$1,415 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$70 /mo · $846/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$-28

Break-even live

Break-even rent $1,450
Max offer price $185,035
Occupancy floor 97%

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
$47,475
Closing costs
$5,697
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5428 Bagnall Dr Jefferson City, MO 3.0 2.0 1394 $1,525 $1.09 43d 1 1.01mi
1043 Emily Ln Unit 1045 Jefferson City, MO 3.0 2.0 1450 $1,350 $0.93 21d 1 1.43mi

Listing history 30 events

  1. 2026-06-17
    statusdays on market $189,900 Pending 31 DOM
  2. 2026-06-16
    days on market $189,900 Active 30 DOM
  3. 2026-06-15
    days on market $189,900 Active 29 DOM
  4. 2026-06-14
    days on market $189,900 Active 27 DOM
  5. 2026-06-13
    days on market $189,900 Active 26 DOM
  6. 2026-06-10
    days on market $189,900 Active 24 DOM
  7. 2026-06-09
    days on market $189,900 Active 23 DOM
  8. 2026-06-08
    days on market $189,900 Active 22 DOM
  9. 2026-06-07
    days on market $189,900 Active 21 DOM
  10. 2026-06-05
    days on market $189,900 Active 18 DOM
  11. 2026-06-03
    days on market $189,900 Active 17 DOM
  12. 2026-06-02
    days on market $189,900 Active 16 DOM
  13. 2026-06-01
    days on market $189,900 Active 15 DOM
  14. 2026-05-31
    days on market $189,900 Active 14 DOM
  15. 2026-05-30
    days on market $189,900 Active 13 DOM
  16. 2026-05-20
    status Active 476-char remark
    Show marketing remark (476 chars)

    Charming 4-bedroom, 1-bath home located on S Country Club Dr in Jefferson City! This property features hard surface flooring throughout, a functional layout, and a spacious fenced-in yard--perfect for pets, play, or entertaining. Conveniently situated near local amenities, shopping, and schools. Whether you're a first-time homebuyer or an investor looking to expand your portfolio, this home offers great potential and value. Don't miss your opportunity to make it your own!

  17. 2026-05-20
    status Active
    Show marketing remark (476 chars)

    Charming 4-bedroom, 1-bath home located on S Country Club Dr in Jefferson City! This property features hard surface flooring throughout, a functional layout, and a spacious fenced-in yard--perfect for pets, play, or entertaining. Conveniently situated near local amenities, shopping, and schools. Whether you're a first-time homebuyer or an investor looking to expand your portfolio, this home offers great potential and value. Don't miss your opportunity to make it your own!

  18. 2026-04-24
    status Pending 476-char remark
    Show marketing remark (476 chars)

    Charming 4-bedroom, 1-bath home located on S Country Club Dr in Jefferson City! This property features hard surface flooring throughout, a functional layout, and a spacious fenced-in yard--perfect for pets, play, or entertaining. Conveniently situated near local amenities, shopping, and schools. Whether you're a first-time homebuyer or an investor looking to expand your portfolio, this home offers great potential and value. Don't miss your opportunity to make it your own!

  19. 2026-04-24
    status Pending
    Show marketing remark (476 chars)

    Charming 4-bedroom, 1-bath home located on S Country Club Dr in Jefferson City! This property features hard surface flooring throughout, a functional layout, and a spacious fenced-in yard--perfect for pets, play, or entertaining. Conveniently situated near local amenities, shopping, and schools. Whether you're a first-time homebuyer or an investor looking to expand your portfolio, this home offers great potential and value. Don't miss your opportunity to make it your own!

  20. 2026-04-21
    listed $189,900 Active 476-char remark
    Show marketing remark (476 chars)

    Charming 4-bedroom, 1-bath home located on S Country Club Dr in Jefferson City! This property features hard surface flooring throughout, a functional layout, and a spacious fenced-in yard--perfect for pets, play, or entertaining. Conveniently situated near local amenities, shopping, and schools. Whether you're a first-time homebuyer or an investor looking to expand your portfolio, this home offers great potential and value. Don't miss your opportunity to make it your own!

  21. 2026-04-21
    listed $189,900 Active
    Show marketing remark (476 chars)

    Charming 4-bedroom, 1-bath home located on S Country Club Dr in Jefferson City! This property features hard surface flooring throughout, a functional layout, and a spacious fenced-in yard--perfect for pets, play, or entertaining. Conveniently situated near local amenities, shopping, and schools. Whether you're a first-time homebuyer or an investor looking to expand your portfolio, this home offers great potential and value. Don't miss your opportunity to make it your own!

  22. 2022-12-14
    soldstatus
  23. 2022-12-12
    soldstatus Closed 765-char remark
    Show marketing remark (765 chars)

    Welcome into this main living home that sits on over a 1/2 acre lot just outside the city limits. Adorable and affordable help describe this cozy home. Enjoy easy living in this 3 or 4 bedroom ranch style home. Beautiful real hardwood floors throughout most of the home. The corner gas fireplace adds a touch of warmth and elegance. Newer items like HVAC, roof, water heater and a few windows allow you to move right in. The kitchen offers a stainless gas stove complimented by a stylish backsplash and white cabinets. Relax outside amongst the trees in the large peaceful backyard. Close to all amenities like grocery, gas, and the Capital Mall. Seller is offering a 1 year home warranty to help put buyers mind at ease. Call now for a showing of this lovely home.

  24. 2022-11-11
    status Pending 765-char remark
    Show marketing remark (765 chars)

    Welcome into this main living home that sits on over a 1/2 acre lot just outside the city limits. Adorable and affordable help describe this cozy home. Enjoy easy living in this 3 or 4 bedroom ranch style home. Beautiful real hardwood floors throughout most of the home. The corner gas fireplace adds a touch of warmth and elegance. Newer items like HVAC, roof, water heater and a few windows allow you to move right in. The kitchen offers a stainless gas stove complimented by a stylish backsplash and white cabinets. Relax outside amongst the trees in the large peaceful backyard. Close to all amenities like grocery, gas, and the Capital Mall. Seller is offering a 1 year home warranty to help put buyers mind at ease. Call now for a showing of this lovely home.

  25. 2022-11-08
    status Active 765-char remark
    Show marketing remark (765 chars)

    Welcome into this main living home that sits on over a 1/2 acre lot just outside the city limits. Adorable and affordable help describe this cozy home. Enjoy easy living in this 3 or 4 bedroom ranch style home. Beautiful real hardwood floors throughout most of the home. The corner gas fireplace adds a touch of warmth and elegance. Newer items like HVAC, roof, water heater and a few windows allow you to move right in. The kitchen offers a stainless gas stove complimented by a stylish backsplash and white cabinets. Relax outside amongst the trees in the large peaceful backyard. Close to all amenities like grocery, gas, and the Capital Mall. Seller is offering a 1 year home warranty to help put buyers mind at ease. Call now for a showing of this lovely home.

  26. 2022-10-28
    status Pending 765-char remark
    Show marketing remark (765 chars)

    Welcome into this main living home that sits on over a 1/2 acre lot just outside the city limits. Adorable and affordable help describe this cozy home. Enjoy easy living in this 3 or 4 bedroom ranch style home. Beautiful real hardwood floors throughout most of the home. The corner gas fireplace adds a touch of warmth and elegance. Newer items like HVAC, roof, water heater and a few windows allow you to move right in. The kitchen offers a stainless gas stove complimented by a stylish backsplash and white cabinets. Relax outside amongst the trees in the large peaceful backyard. Close to all amenities like grocery, gas, and the Capital Mall. Seller is offering a 1 year home warranty to help put buyers mind at ease. Call now for a showing of this lovely home.

  27. 2022-10-24
    listed $140,000 Active 765-char remark
    Show marketing remark (765 chars)

    Welcome into this main living home that sits on over a 1/2 acre lot just outside the city limits. Adorable and affordable help describe this cozy home. Enjoy easy living in this 3 or 4 bedroom ranch style home. Beautiful real hardwood floors throughout most of the home. The corner gas fireplace adds a touch of warmth and elegance. Newer items like HVAC, roof, water heater and a few windows allow you to move right in. The kitchen offers a stainless gas stove complimented by a stylish backsplash and white cabinets. Relax outside amongst the trees in the large peaceful backyard. Close to all amenities like grocery, gas, and the Capital Mall. Seller is offering a 1 year home warranty to help put buyers mind at ease. Call now for a showing of this lovely home.

  28. 2019-07-02
    soldstatus
  29. 2019-07-01
    soldstatus
  30. 2019-04-16
    listed $79,900

ⓘ 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
$846 · $70/mo
Projected year-2 tax
$1,842 · $154/mo
Expected delta
+$996/yr (+$83/mo · 117.8%)

ⓘ 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 2/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$16,981
− Mortgage interest
−$10,637
− Property taxes
−$846
− Insurance
−$950
− Repairs & maintenance
−$1,358
− Management
−$1,358
− Depreciation
−$5,524
Taxable loss
−$3,693
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$886
After-tax cash flow
$556/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
Jefferson City
NCES district ID
2916190
Math proficiency
34% ▼ -1.00%
Reading proficiency
48% ▲ 5.00%
Median HH income
$51,903
Composite
35.45/100
National rank
#4930
State rank
#121 of 324 in MO

Livability — Jefferson City

Score
83/100
State rank
#7
US rank
#838

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Cole County · 41,145 people
City population
41,145
Metro
Jefferson City, MO
Population (ZIP)
41,145
Household income
$74,694
Rent vs Own
33.3% rent · 66.7% own
Severe rent burden
984.0

Population outlook (Cole County) Hauer SSP2

Today (2025)
78,107 people
By 2030
78,089 · +-0.0%
By 2040
76,814 · -1.7%
By 2050
74,515 · -4.6%
By 2075
67,687 · -13.3%
By 2100
55,023 · -29.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 7% Two or more races 5% Hispanic / Latino 4% Asian 3%
Common ancestry
Lithuanian 3% Italian 2% Slovak 2%
Foreign-born
3% · Canada, China
Languages at home
95% English-only · Spanish 1% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Cole

2024 margin
Solid R (+34.4) · D 32.1% · R 66.5% · Other 1.4%
2008→2024 swing
-7.5pp toward R · 2008: -26.9pp · 2024: -34.4pp
All cycles
2024: R+34.4 2020: R+33.9 2016: R+36.8 2012: R+33.7 2008: R+26.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -83.14%
Current HPI
202.01
Rent YoY
▲ 10.19%
Metro
Jefferson City, MO
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

+137.7% since first listed
15 events — show timeline
  • 2026-05-20 Relisted JCMLS
  • 2026-05-20 Relisted CBORMLS
  • 2026-04-24 Pending JCMLS
  • 2026-04-24 Pending CBORMLS
  • 2026-04-21 Listed $189,900 CBORMLS
  • 2026-04-21 Listed $189,900 JCMLS
  • 2022-12-14 Sold (Public Records) Public Records
  • 2022-12-12 Sold (MLS) JCMLS
  • 2022-11-11 Pending JCMLS
  • 2022-11-08 Relisted JCMLS
  • 2022-10-28 Pending JCMLS
  • 2022-10-24 Listed $140,000 JCMLS
  • 2019-07-02 Sold (Public Records) Public Records
  • 2019-07-01 Sold (MLS) JCMLS
  • 2019-04-16 Listed $79,900 JCMLS

Property tax history

+3.9%/yr

Latest (2025): $846 · +19.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…