CashFlowRE
Sign in Sign up
101 Fox Ln
D Composite 42.34
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 +7.8/30.0
  • Appreciation +5.0/10.0
  • Schools +3.7/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.9/10.0
  • 1% rule +1.3/10.0

$199,000

101 Fox Ln · South Greenfield, MO 65752
3 bd · 1.5 ba · 1,898 sqft · Other public records · 111 Days on market
Built 1880 0.78 ac lot $105/sqft · 15% above area Est $263k · 24% under

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

Listing remarks MLS

Welcome to 101 Fox Lane in South Greenfield -- a rare property offering space, flexibility, and peace of mind. The main home features approximately 2,880 square feet of living space, blending historic character with thoughtful updates and expansion over time. Inside, you'll find generous living areas, a large kitchen with abundant cabinetry, and flexible rooms ideal for a growing family, home office, or hobby space. The layout provides both charm and functionality. In addition to the main home, the oversized two-car shop includes approximately 745 square feet of finished living space above -- perfect for guests, extended family, a private office, or bonus recreation area. Situated on approximately 0.77 acres, the property also features a covered deck, privacy fencing, additional outbuildings, and an in-ground tornado shelter for added safety and security. With over 3,600 square feet of total usable space, versatile outbuildings, and storm protection -- this property delivers the space and practicality today's buyers are looking for.

Key facts

  • Covered deck
  • Flexible rooms
  • Privacy fencing

Tags

LARGE KITCHENFLEXIBLE ROOMSOVERSIZED TWO-CAR SHOPFINISHED LIVING SPACECOVERED DECKPRIVACY FENCING

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/1.5-bath other listed at $199k.

Deal economics

  • At list price, monthly cash flow is $-219 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $160k (19.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $126k (36.9% below list).
  • Recommended offer: $126k (36.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 52/100 on livability (#865 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: crime F, amenities F, commute F.
  • Greenfield R-IV (rural): math 40% / reading 45% proficiency, ranked #283 of 535 in MO (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Greenfield Elem. (math 42% / reading 37%, grade F, #537 of 1,115 statewide, top 53%, 206 students, 52% FRL); Greenfield High (math 17% / reading 52%, grade F, #321 of 521 statewide, top 67%, 143 students, 52% FRL) — zoned schools at 52% FRL track the district average.
  • Market conditions: 4 active listings in the ZIP.

Forward outlook

  • In year one you build about $7k of equity ($1k loan paydown + $6k appreciation (3.0% local appreciation)).
  • Dade County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 5, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 111 days — a 9% lower offer ($181k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 8y 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 1880 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $125,558 (36.9% 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 111 days. Have you received any prior offers? Is the seller open to a 37% concession, seller financing, or rate buy-down credit?
  3. Built in 1880 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.63%
Cap rate
4.97%
Cash-on-cash
-4.72%
DSCR
0.79
GRM
13.2

CMA / ARV

ARV (median comp)
$262,549
List price
$199,000
Delta
-24.20%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
3.1%
Equity multiple
1.18×
Total profit
$9,933
Equity at exit
$89,479
10-year hold
IRR
6.5%
Equity multiple
1.98×
Total profit
$54,840
Equity at exit
$137,898

Cash invested: $55,720 (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 65752

Active inventory
4
Price-to-rent
13.2×

Monthly cashflow live

Estimated rent
$1,256 medium interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$85 /mo · $1,015/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$264
Net cashflow
$-219

Break-even live

Break-even rent $1,533
Max offer price $160,287
Occupancy floor

Sensitivity live

Price -10% $-106 -5% $-163 +0% $-219 +5% $-275 +10% $-332
Rent -10% $-318 -5% $-269 +0% $-219 +5% $-170 +10% $-120
Rate -1.0pp $-119 -0.5pp $-169 base $-219 +0.5pp $-271 +1.0pp $-323

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
$49,750
Closing costs
$5,970
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 21 events

  1. 2026-06-21
    days on market $199,000 Active 111 DOM
  2. 2026-06-21
    days on market $199,000 Active 110 DOM
  3. 2026-06-18
    days on market $199,000 Active 108 DOM
  4. 2026-06-17
    days on market $199,000 Active 107 DOM
  5. 2026-06-16
    days on market $199,000 Active 106 DOM
  6. 2026-06-15
    days on market $199,000 Active 105 DOM
  7. 2026-06-13
    days on market $199,000 Active 103 DOM
  8. 2026-06-12
    days on market $199,000 Active 102 DOM
  9. 2026-06-09
    days on market $199,000 Active 99 DOM
  10. 2026-06-09
    price $199,000 Active 98 DOM
  11. 2026-06-08
    days on market $200,900 Active 98 DOM
  12. 2026-06-07
    days on market $200,900 Active 97 DOM
  13. 2026-06-07
    days on market $200,900 Active 96 DOM
  14. 2026-06-04
    days on market $200,900 Active 93 DOM
  15. 2026-06-02
    days on market $200,900 Active 92 DOM
  16. 2026-06-01
    days on market $200,900 Active 91 DOM
  17. 2026-05-31
    days on market $200,900 Active 90 DOM
  18. 2026-04-17
    price $200,900 1048-char remark
    Show marketing remark (1048 chars)

    Welcome to 101 Fox Lane in South Greenfield -- a rare property offering space, flexibility, and peace of mind. The main home features approximately 2,880 square feet of living space, blending historic character with thoughtful updates and expansion over time. Inside, you'll find generous living areas, a large kitchen with abundant cabinetry, and flexible rooms ideal for a growing family, home office, or hobby space. The layout provides both charm and functionality. In addition to the main home, the oversized two-car shop includes approximately 745 square feet of finished living space above -- perfect for guests, extended family, a private office, or bonus recreation area. Situated on approximately 0.77 acres, the property also features a covered deck, privacy fencing, additional outbuildings, and an in-ground tornado shelter for added safety and security. With over 3,600 square feet of total usable space, versatile outbuildings, and storm protection -- this property delivers the space and practicality today's buyers are looking for.

  19. 2026-03-02
    listed $208,000 Active 1048-char remark
    Show marketing remark (1048 chars)

    Welcome to 101 Fox Lane in South Greenfield -- a rare property offering space, flexibility, and peace of mind. The main home features approximately 2,880 square feet of living space, blending historic character with thoughtful updates and expansion over time. Inside, you'll find generous living areas, a large kitchen with abundant cabinetry, and flexible rooms ideal for a growing family, home office, or hobby space. The layout provides both charm and functionality. In addition to the main home, the oversized two-car shop includes approximately 745 square feet of finished living space above -- perfect for guests, extended family, a private office, or bonus recreation area. Situated on approximately 0.77 acres, the property also features a covered deck, privacy fencing, additional outbuildings, and an in-ground tornado shelter for added safety and security. With over 3,600 square feet of total usable space, versatile outbuildings, and storm protection -- this property delivers the space and practicality today's buyers are looking for.

  20. 2018-08-24
    soldstatus 831-char remark
    Show marketing remark (831 chars)

    A Little Slice Of The Country On The Edge Of Town! There is so much to love about this distinctive 3-4 Bedroom 1.5 Bath home with over 2350 sf, sitting on . 77 acres. So much character, inside & out. The home was built in 1940, around a small section of the original log cabin from 1880, with the wall from the cabin still exposed. Oversized 2 car garage & workshop with a finished bonus room. Large kitchen with lots of cabinets, central heat & air, 2 pellet stoves, 8 yr old roof & a storm shelter. Large covered deck & pool area is great for entertaining & relaxing. (Pool needs new liner). Adorable playhouse, outbuilding & a kennel. Located only minutes away from Stockton Lake & Hulston Mill, known for horseback riding, hiking, fishing, camping, sailing or skiing. A Must See!

  21. 2018-05-07
    listed $125,000 831-char remark
    Show marketing remark (831 chars)

    A Little Slice Of The Country On The Edge Of Town! There is so much to love about this distinctive 3-4 Bedroom 1.5 Bath home with over 2350 sf, sitting on . 77 acres. So much character, inside & out. The home was built in 1940, around a small section of the original log cabin from 1880, with the wall from the cabin still exposed. Oversized 2 car garage & workshop with a finished bonus room. Large kitchen with lots of cabinets, central heat & air, 2 pellet stoves, 8 yr old roof & a storm shelter. Large covered deck & pool area is great for entertaining & relaxing. (Pool needs new liner). Adorable playhouse, outbuilding & a kennel. Located only minutes away from Stockton Lake & Hulston Mill, known for horseback riding, hiking, fishing, camping, sailing or skiing. A Must See!

ⓘ 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
$1,015 · $85/mo
Projected year-2 tax
$1,930 · $161/mo
Expected delta
+$916/yr (+$76/mo · 90.2%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$15,067
− Mortgage interest
−$11,147
− Property taxes
−$1,015
− Insurance
−$995
− Repairs & maintenance
−$1,205
− Management
−$1,205
− Depreciation
−$5,789
Taxable loss
−$6,290
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,510
After-tax cash flow
$-1,120/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
Greenfield R-IV
NCES district ID
2913320
Math proficiency
40% ▼ -3.00%
Reading proficiency
45% ▼ -3.00%
Median HH income
$31,532
Composite
37.12/100
National rank
#9032
State rank
#283 of 535 in MO

Livability — South Greenfield

Score
52/100
State rank
#865
US rank
#25026

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South Greenfield, MO
Population (ZIP)
339

Population outlook (Dade County) Hauer SSP2

Today (2025)
7,043 people
By 2030
6,687 · -5.1%
By 2040
5,989 · -15.0%
By 2050
5,324 · -24.4%
By 2075
4,122 · -41.5%
By 2100
3,168 · -55.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 7%
Common ancestry
Serbian 8% Slovak 5% Italian 4%

Political lean MEDSL · Dade

2024 margin
Solid R (+67.1) · D 16.0% · R 83.2%
2008→2024 swing
-26.3pp toward R · 2008: -40.9pp · 2024: -67.1pp
All cycles
2024: R+67.1 2020: R+67.0 2016: R+64.5 2012: R+50.2 2008: R+40.9

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

+60.7% since first listed
4 events — show timeline
  • 2026-04-17 Price Changed $200,900 SOMO
  • 2026-03-02 Listed $208,000 SOMO
  • 2018-08-24 Sold (MLS) SOMO
  • 2018-05-07 Listed $125,000 SOMO

Property tax history

+2.7%/yr

Latest (2025): $1,015 · +14.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…