CashFlowRE
Sign in Sign up
601 Carroll St
C Composite 56.63
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 +24.7/30.0
  • DSCR +8.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.5/10.0
  • Livability +3.2/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$84,900

601 Carroll St · Sikeston, MO 63801
3 bd · 2.0 ba · 1,270 sqft · Other public records · 57 Days on market
Built 1961 0.41 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this spacious all-brick home situated on a desirable corner lot, offering nearly half an acre of fully fenced yard space! This 3 bedroom, 1.5 bath home features multiple living areas, including a comfortable living room and a separate family room—perfect for spreading out, entertaining, or creating the ideal setup for your needs. Inside, you’ll find a functional kitchen and dedicated dining area, providing a great foundation to make your own. The home does need some work, making it a great opportunity for buyers looking to add value and personalize a property to their taste. Step outside and enjoy the large yard filled with mature shade trees, offering plenty of space for outdoor living, pets, or gardening. The two-car garage adds convenience and additional storage. With solid brick construction, a corner lot, generous space inside and out, and tons of potential, this property is a great opportunity you don’t want to miss!

Key facts

  • Functional kitchen
  • Large yard
  • Fully fenced yard

Tags

CORNER LOTFULLY FENCED YARDMULTIPLE LIVING AREASFUNCTIONAL KITCHENDEDICATED DINING AREALARGE YARD

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/2.0-bath other listed at $85k.

Deal economics

  • At list price, monthly cash flow is $177 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($890 rent vs $85k).
  • Recommended offer: $82k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 4.0% in Sikeston — 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 64/100 on livability (#319 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, schools D-, crime F.
  • Sikeston R-6 (town): math 33% / reading 34% proficiency, ranked #243 of 324 in MO (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 168 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 123 units permitted in Scott County in 2024 (32 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $587 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Scott County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $82,353 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1961 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
1.05%
Cap rate
8.79%
Cash-on-cash
8.93%
DSCR
1.40
GRM
7.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-2.8%
Equity multiple
0.89×
Total profit
$-2,510
Equity at exit
$12,659
10-year hold
IRR
6.9%
Equity multiple
1.51×
Total profit
$12,231
Equity at exit
$7,341

Cash invested: $23,772 (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 63801

Home prices YoY
-11.6%
Active inventory
168
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$890 medium interval (Pro) →
Mortgage (P&I)
$445
Tax from tax record
$46 /mo · $546/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$187
Net cashflow
$177

Break-even live

Break-even rent $666
Max offer price $84,900
Occupancy floor 75%

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
$21,225
Closing costs
$2,547
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1203 - 1207 Lawrence Sikeston, MO 2.0 1.5 1100 $890 $0.81 43d 1 1.11mi

Listing history 8 events

  1. 2026-06-03
    days on market $84,900 Active 57 DOM
  2. 2026-06-02
    days on market $84,900 Active 56 DOM
  3. 2026-06-01
    days on market $84,900 Active 55 DOM
  4. 2026-05-31
    days on market $84,900 Active 54 DOM
  5. 2026-05-30
    days on market $84,900 Active 53 DOM
  6. 2026-04-07
    listed $84,900 Active 968-char remark
    Show marketing remark (968 chars)

    Welcome to this spacious all-brick home situated on a desirable corner lot, offering nearly half an acre of fully fenced yard space! This 3 bedroom, 1.5 bath home features multiple living areas, including a comfortable living room and a separate family room—perfect for spreading out, entertaining, or creating the ideal setup for your needs. Inside, you’ll find a functional kitchen and dedicated dining area, providing a great foundation to make your own. The home does need some work, making it a great opportunity for buyers looking to add value and personalize a property to their taste. Step outside and enjoy the large yard filled with mature shade trees, offering plenty of space for outdoor living, pets, or gardening. The two-car garage adds convenience and additional storage. With solid brick construction, a corner lot, generous space inside and out, and tons of potential, this property is a great opportunity you don’t want to miss!

  7. 2025-12-09
    soldstatus
  8. 2023-02-23
    soldstatus

ⓘ 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
$546 · $46/mo
Projected year-2 tax
$824 · $69/mo
Expected delta
+$277/yr (+$23/mo · 50.7%)

ⓘ 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 ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$10,680
− Mortgage interest
−$4,756
− Property taxes
−$546
− Insurance
−$424
− Repairs & maintenance
−$854
− Management
−$854
− Depreciation
−$2,470
Taxable income
$775
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$186
After-tax cash flow
$1,938/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
Sikeston R-6
NCES district ID
2928260
Math proficiency
33% ▼ -4.00%
Reading proficiency
34% ▼ -2.00%
Median HH income
$36,800
Composite
27.85/100
National rank
#6879
State rank
#243 of 324 in MO

Livability — Sikeston

Score
64/100
State rank
#319
US rank
#14606

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sikeston, MO
Population (ZIP)
22,121

Population outlook (Scott County) Hauer SSP2

Today (2025)
37,964 people
By 2030
36,963 · -2.6%
By 2040
34,632 · -8.8%
By 2050
32,024 · -15.6%
By 2075
25,250 · -33.5%
By 2100
18,078 · -52.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 19% Two or more races 6% Hispanic / Latino 2%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Scott

2024 margin
Solid R (+58.9) · D 20.2% · R 79.2%
2008→2024 swing
-29.5pp toward R · 2008: -29.4pp · 2024: -58.9pp
All cycles
2024: R+58.9 2020: R+56.5 2016: R+55.6 2012: R+38.2 2008: R+29.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -18.54%
Current HPI
141.0868
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

3 events — show timeline
  • 2026-04-07 Listed $84,900 MARIS as Distributed by MLS Grid
  • 2025-12-09 Sold (Public Records) Public Records
  • 2023-02-23 Sold (Public Records) Public Records

Property tax history

+2.8%/yr

Latest (2025): $546 · +28.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…