904 S Kirkpatrick St · El Dorado Springs, MO 64744

$125,900

2 bd · 1.0 ba · 875 sqft · SingleFamily · 170 Days on market

Built 2025 8,276 sqft lot Est $102k · 24% over

---

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 +25.0/30.0
• Appreciation +10.0/10.0
• DSCR +8.2/10.0
• 1% rule +6.5/10.0
• Livability +3.1/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +2.4/10.0
• ARV discount +0.0/15.0

Listing remarks MLS

New Construction Home For Sale - El Dorado Springs, MO. Tired of fixer-uppers? Discover this affordable, low-maintenance new build in the heart of El Dorado Springs - a move-in ready option for buyers seeking simplicity, efficiency, and modern comfort. This 2-bedroom, 1-bathroom home offers 875 sq ft of well-designed living space. The kitchen features custom cabinets, a pantry, and brand-new appliances including a refrigerator, oven, and built-in microwave - ready for use on day one. The two bedrooms share a full hall bathroom with a shower-over-tub combo. In addition, a covered back patio provides a comfortable outdoor retreat. The buyer who puts this home under contract soon will be able to select some colors and finishes, allowing them to customize to their preferences. Estimated completion is January 2026 - now is the perfect time to secure this quality-built home before it's gone. Photos provided are from a similar home by the same builder; final colors and layout may vary. Call today to schedule a tour or make an offer.

Key facts

• Custom cabinets
• Brand new appliances
• Move in ready option

Tags

• NEW CONSTRUCTION HOME
• LOW MAINTENANCE NEW BUILD
• MOVE IN READY OPTION
• CUSTOM CABINETS
• COVERED BACK PATIO
• BRAND NEW APPLIANCES

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath single-family listed at $126k.

Deal economics

• At list price, monthly cash flow is $275 ($3k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $126k).
• Recommended offer: $111k (12.0% below list) — sets the bar for market timing.
• Cap rate 8.9% vs local median 4.9% in El Dorado Springs — 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 62/100 on livability (#370 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D-, amenities F, commute F.
• El Dorado Springs R-II (town): math 25% / reading 34% proficiency, ranked #279 of 324 in MO (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Market conditions: 81 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 4 units permitted in Cedar County in 2024 (0 in 5+ unit buildings).

Forward outlook

• In year one you build about $13k of equity ($870 loan paydown + $13k appreciation (10.0% local appreciation)).
• Cedar County population projected at -12% 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 $35k cash investment doubles in ~3 years — after that, you're playing with house money.
• By year 3, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 170 days — a 12% lower offer ($111k) is reasonable based on typical stale-listing flexibility.
• 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.

Recommended offer $110,792 (12.0% below list)

Questions for the listing agent

1. It's been on market 170 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
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. 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: 1.15% ✓
• Cap rate: 8.92%
• Cash-on-cash: 9.38%
• DSCR: 1.42
• GRM: 7.2

CMA / ARV

• ARV (on-the-fly): $101,500
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
802 S Jackson St	0.26mi	2/1.0	875 (0%)	8mo	$119,000	$136	82
206 W Fields Blvd	0.27mi	2/1.0	875 (0%)	8mo	$124,900	$143	80
109 W Pine St	0.12mi	2/1.0	850 (-3%)	13mo	$39,900	$47	79
120 W Pine St	0.16mi	2/1.0	840 (-4%)	11mo	$119,000	$142	76
314 W Fields Blvd	0.46mi	2/1.0	888 (+2%)	5mo	$125,000	$141	72
210 E Oak St	0.09mi	2/1.0	972 (+11%)	9mo	$129,900	$134	69
1103 South Forest St	0.32mi	2/1.0	864 (-1%)	17mo	$99,900	$116	69
115 Winner Rd	0.35mi	2/1.0	817 (-7%)	18mo	$76,000	$93	58
311 W Pine St	0.42mi	2/2.0	800 (-9%)	6mo	$89,900	$112	58
406 S Summer St	0.48mi	2/2.0	980 (+12%)	7mo	$35,900	$37	47
104 N Park St	0.66mi	1/1.0 (-1)	748 (-14%)	2mo	$29,500	$39	38
311 S Park St	0.47mi	1/1.0 (-1)	764 (-13%)	19mo	$10,000	$13	36

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

Projected returns pro-forma

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

5-year hold

• IRR: 31.1%
• Equity multiple: 3.44×
• Total profit: $86,133
• Equity at exit: $113,421

10-year hold

• IRR: 26.9%
• Equity multiple: 7.81×
• Total profit: $239,895
• Equity at exit: $244,596

Cash invested: $35,252 (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.

Methodology + full state rankings →

ZIP-level market 64744

• Home prices YoY: 5.2%
• Active inventory: 81
• Price-to-rent: 7.2×

Monthly cashflow live

• Estimated rent: $1,450 medium
• Mortgage (P&I): −$660
• Tax est. 1.5%: −$157 /mo · $1,888/yr
• Insurance: −$52
• HOA: −$0
• Vacancy / Maint / Mgmt: −$304
• Net cashflow: $275

Break-even live

Break-even rent $1,101

Max offer price $125,900

Occupancy floor 76%

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: $31,475
• Closing costs: $3,777
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
410 S Ohio St El Dorado Springs, MO	3.0	2.0	1020	$1,450	$1.42	43d	1	0.42mi

Listing history 6 events

1. 2026-06-18
   days on market $125,900 Active 170 DOM
2. 2026-06-18
   status $125,900 Active 169 DOM
3. 2026-04-04
   status Pending 1041-char remark

   Show marketing remark (1041 chars)

   New Construction Home For Sale - El Dorado Springs, MO. Tired of fixer-uppers? Discover this affordable, low-maintenance new build in the heart of El Dorado Springs - a move-in ready option for buyers seeking simplicity, efficiency, and modern comfort. This 2-bedroom, 1-bathroom home offers 875 sq ft of well-designed living space. The kitchen features custom cabinets, a pantry, and brand-new appliances including a refrigerator, oven, and built-in microwave - ready for use on day one. The two bedrooms share a full hall bathroom with a shower-over-tub combo. In addition, a covered back patio provides a comfortable outdoor retreat. The buyer who puts this home under contract soon will be able to select some colors and finishes, allowing them to customize to their preferences. Estimated completion is January 2026 - now is the perfect time to secure this quality-built home before it's gone. Photos provided are from a similar home by the same builder; final colors and layout may vary. Call today to schedule a tour or make an offer.

4. 2026-04-04
   status Pending

   Show marketing remark (1041 chars)

   New Construction Home For Sale - El Dorado Springs, MO. Tired of fixer-uppers? Discover this affordable, low-maintenance new build in the heart of El Dorado Springs - a move-in ready option for buyers seeking simplicity, efficiency, and modern comfort. This 2-bedroom, 1-bathroom home offers 875 sq ft of well-designed living space. The kitchen features custom cabinets, a pantry, and brand-new appliances including a refrigerator, oven, and built-in microwave - ready for use on day one. The two bedrooms share a full hall bathroom with a shower-over-tub combo. In addition, a covered back patio provides a comfortable outdoor retreat. The buyer who puts this home under contract soon will be able to select some colors and finishes, allowing them to customize to their preferences. Estimated completion is January 2026 - now is the perfect time to secure this quality-built home before it's gone. Photos provided are from a similar home by the same builder; final colors and layout may vary. Call today to schedule a tour or make an offer.

5. 2025-10-17
   listed $125,900 Active 1041-char remark

   Show marketing remark (1041 chars)

   New Construction Home For Sale - El Dorado Springs, MO. Tired of fixer-uppers? Discover this affordable, low-maintenance new build in the heart of El Dorado Springs - a move-in ready option for buyers seeking simplicity, efficiency, and modern comfort. This 2-bedroom, 1-bathroom home offers 875 sq ft of well-designed living space. The kitchen features custom cabinets, a pantry, and brand-new appliances including a refrigerator, oven, and built-in microwave - ready for use on day one. The two bedrooms share a full hall bathroom with a shower-over-tub combo. In addition, a covered back patio provides a comfortable outdoor retreat. The buyer who puts this home under contract soon will be able to select some colors and finishes, allowing them to customize to their preferences. Estimated completion is January 2026 - now is the perfect time to secure this quality-built home before it's gone. Photos provided are from a similar home by the same builder; final colors and layout may vary. Call today to schedule a tour or make an offer.

6. 2025-10-17
   listed $125,900 Active

   Show marketing remark (1041 chars)

   New Construction Home For Sale - El Dorado Springs, MO. Tired of fixer-uppers? Discover this affordable, low-maintenance new build in the heart of El Dorado Springs - a move-in ready option for buyers seeking simplicity, efficiency, and modern comfort. This 2-bedroom, 1-bathroom home offers 875 sq ft of well-designed living space. The kitchen features custom cabinets, a pantry, and brand-new appliances including a refrigerator, oven, and built-in microwave - ready for use on day one. The two bedrooms share a full hall bathroom with a shower-over-tub combo. In addition, a covered back patio provides a comfortable outdoor retreat. The buyer who puts this home under contract soon will be able to select some colors and finishes, allowing them to customize to their preferences. Estimated completion is January 2026 - now is the perfect time to secure this quality-built home before it's gone. Photos provided are from a similar home by the same builder; final colors and layout may vary. Call today to schedule a tour or make an offer.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $17,400
• − Mortgage interest: −$7,052
• − Property taxes: −$1,888
• − Insurance: −$630
• − Repairs & maintenance: −$1,392
• − Management: −$1,392
• − Depreciation: −$3,663
• Taxable income: $1,383
• Est. tax owed @ 24.0%: −$332
• After-tax cash flow: $2,973/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: El Dorado Springs R-II
• NCES district ID: 2911310
• Math proficiency: 25% ▼ -5.00%
• Reading proficiency: 34% ▼ -5.00%
• Median HH income: $31,880
• Composite: 24.02/100
• National rank: #7772
• State rank: #279 of 324 in MO

Livability — El Dorado Springs

• Score: 62/100
• State rank: #370
• US rank: #16324

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: El Dorado Springs, MO
• Population (ZIP): 8,547

Population outlook (Cedar County) Hauer SSP2

• Today (2025): 13,424 people
• By 2030: 13,080 · -2.6%
• By 2040: 12,434 · -7.4%
• By 2050: 11,841 · -11.8%
• By 2075: 10,171 · -24.2%
• By 2100: 7,744 · -42.3%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (95%)
• Race & ethnicity: White 95% Two or more races 4%
• Common ancestry: Italian 6% Iranian 3% Romanian 3%
• Foreign-born: 1% · Canada
• Languages at home: 94% English-only · German/W. Germanic 5% Spanish 1%

Political lean MEDSL · Cedar

• 2024 margin: Solid R (+69.6) · D 14.8% · R 84.4%
• 2008→2024 swing: -36.0pp toward R · 2008: -33.6pp · 2024: -69.6pp
• All cycles: 2024: R+69.6 2020: R+65.9 2016: R+63.9 2012: R+47.0 2008: R+33.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 11.88%
• Current HPI: 242.0421
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 1.84%
• F500 in state: 20

Industry mix (Fortune 500 HQ in MO)

Industry	F500 HQs	Revenue
▸Healthcare	1	$163B
▸Insurance	1	$21B
▸Industrial Technology	1	$17B
▸Retail	1	$16B
▸Industrial Distribution	1	$10B
▸Utilities	1	$9B

Price history

+0.0% since first listed

4 events — show timeline

• 2026-04-04 Pending — SOMO
• 2026-04-04 Pending — Heartland MLS as Distributed by MLS Grid
• 2025-10-17 Listed $125,900 Heartland MLS as Distributed by MLS Grid
• 2025-10-17 Listed $125,900 SOMO