CashFlowRE
Sign in Sign up
141 Saint Catherine
C Composite 55.68
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 +18.1/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.7/10.0
  • 1% rule +4.1/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$99,900

141 Saint Catherine · New Madrid, MO 63869
3 bd · 1.0 ba · 1,233 sqft · Other public records · 7 Days on market
Built 1978 8,973 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This great home sits in an excellent location! Located in a quiet neighborhood this home has a great layout! Kitchen updated 2020 including stone counter tops and a new metal roof in 2020! This home is perfect for a starter home or an investment property! Call me today for all the details!!!

Key facts

  • Metal roof
  • Covered carport
  • Brick home

Tags

BRICK HOMEUPDATED KITCHENCOVERED CARPORTMETAL ROOFMATURE SHADE TREESOUTDOOR SPACE

Property features AI

Finance

  • Other: No additional financial details provided
  • Financial info: No investment or income/expense details provided
  • HOA & community: No HOA details provided

Exterior

  • Parking: Has a carport (1 space)
  • Security: No security details provided
  • Utilities: Public water; Public sewer; Electric service (single phase); Cable available; Electricity connected; Sewer connected; Water connected
  • Home design: Single-family residence; One story
  • Construction: Brick veneer and frame construction; Built year not provided
  • Exterior features: Front yard; Back yard; Paved lot features

Interior

  • Kitchen: No appliance details provided
  • Bedrooms: Three bedrooms, all on the main level
  • Flooring: No flooring details provided
  • Bathrooms: One full bathroom
  • Heating & cooling: Electric forced-air heating; Central air
  • Interior features: Central air conditioning; Forced air heating (electric)
  • Laundry & utility: No laundry details provided

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 other listed at $100k.

Deal economics

  • At list price, monthly cash flow is $89 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $91k (9.2% below list).
  • Recommended offer: $91k (9.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#309 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing B+; Watch: health & safety C-, crime D, amenities F.
  • New Madrid County R-I (rural): math 20% / reading 31% proficiency, ranked #291 of 324 in MO (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: New Madrid Elementary (math 37% / reading 32%, grade F, #676 of 1,115 statewide, top 66%, 280 students, 100% FRL); Central High School (math 2% / reading 32%, grade F, #483 of 521 statewide, top 93%, 400 students, 100% FRL) — zoned schools average 100% FRL vs 63% district-wide (37 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 15 active listings in the ZIP; 11 units permitted in New Madrid County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $11k of equity ($691 loan paydown + $10k appreciation (10.0% local appreciation)).
  • New Madrid County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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

  • 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 $90,738 (9.2% below list)

Questions for the listing agent

  1. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is D 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?
  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
0.91%
Cap rate
7.36%
Cash-on-cash
3.80%
DSCR
1.17
GRM
9.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
27.0%
Equity multiple
3.15×
Total profit
$60,022
Equity at exit
$89,998
10-year hold
IRR
23.6%
Equity multiple
7.16×
Total profit
$172,272
Equity at exit
$194,084

Cash invested: $27,972 (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 63869

Home prices YoY
22.5%
Active inventory
15
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$907 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$63 /mo · $754/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$191
Net cashflow
$89

Break-even live

Break-even rent $795
Max offer price $99,900
Occupancy floor 85%

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
$24,975
Closing costs
$2,997
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. 2026-06-18
    days on market $99,900 Active 7 DOM
  2. 2026-06-17
    days on market $99,900 Active 6 DOM
  3. 2026-06-16
    days on market $99,900 Active 5 DOM
  4. 2026-06-15
    days on market $99,900 Active 4 DOM
  5. 2026-06-13
    days on market $99,900 Active 2 DOM
  6. 2026-06-12
    remarks 699-char remark
  7. 2026-06-12
    listed $99,900 Active 1 DOM

ⓘ 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
$754 · $63/mo
Projected year-2 tax
$969 · $81/mo
Expected delta
+$216/yr (+$18/mo · 28.6%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$10,889
− Mortgage interest
−$5,596
− Property taxes
−$754
− Insurance
−$500
− Repairs & maintenance
−$871
− Management
−$871
− Depreciation
−$2,906
Taxable loss
−$609
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$146
After-tax cash flow
$1,208/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
New Madrid County R-I
NCES district ID
2900004
Math proficiency
20% ▼ -10.00%
Reading proficiency
31% ▼ -7.00%
Median HH income
$31,286
Composite
20.64/100
National rank
#8543
State rank
#291 of 324 in MO

Livability — New Madrid

Score
64/100
State rank
#309
US rank
#14083

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New Madrid, MO
Population (ZIP)
3,184

Population outlook (New Madrid County) Hauer SSP2

Today (2025)
16,712 people
By 2030
15,845 · -5.2%
By 2040
14,152 · -15.3%
By 2050
12,604 · -24.6%
By 2075
9,478 · -43.3%
By 2100
7,157 · -57.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Black 17% Two or more races 6%
Common ancestry
Lithuanian 1% Italian 1%
Foreign-born
1% · South Korea, China
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · New Madrid

2024 margin
Solid R (+53.5) · D 22.9% · R 76.4%
2008→2024 swing
-38.4pp toward R · 2008: -15.1pp · 2024: -53.5pp
All cycles
2024: R+53.5 2020: R+51.0 2016: R+45.4 2012: R+20.3 2008: R+15.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 50.78%
Current HPI
276.21
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

+5.2% since first listed
8 events — show timeline
  • 2026-06-11 Listed $99,900 MARIS as Distributed by MLS Grid
  • 2025-08-11 Sold (Public Records) Public Records
  • 2025-08-08 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2025-08-08 Pending MARIS as Distributed by MLS Grid
  • 2025-07-11 Contingent MARIS as Distributed by MLS Grid
  • 2025-06-05 Listed $95,000 MARIS as Distributed by MLS Grid
  • 2022-04-05 Sold (Public Records) Public Records
  • 2022-04-01 Sold (MLS) MARIS as Distributed by MLS Grid

Property tax history

+2.3%/yr

Latest (2025): $754 · +6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…