CashFlowRE
Sign in Sign up
1908 Main Dr
C Composite 55.87
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 +19.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.0/10.0
  • 1% rule +4.4/10.0
  • Schools +3.5/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

1908 Main Dr · Murphy, MO 63049
4 bd · 1.5 ba · 1,632 sqft · Other public records · 38 Days on market
Built 1962 0.26 ac lot $92/sqft · 29% below area Est $210k · 29% under

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

Listing remarks

Investment opportunity awaits with this 4-bedroom, 1.5-bath home full of potential! Many of the major updates have already been completed, including a newer roof and HVAC system. The main level features a spacious kitchen, living room, dining room, convenient main-floor laundry, storage space, and a half bath. Upstairs, you’ll find four bedrooms and a full bath. Situated on just over a quarter-acre lot, the property also includes a detached 2-car garage and plenty of room to make it your own. Bring your ideas and finishing touches to transform this home into exactly what you envision. Home is being sold as-is. Seller to perform no inspections or repairs.

Key facts

  • Newer roof
  • Spacious kitchen
  • Storage space

Tags

NEWER ROOFHVAC SYSTEMSPACIOUS KITCHENMAIN-FLOOR LAUNDRYSTORAGE SPACEDETACHED GARAGE

Property features AI

Finance

  • Other: Living area listed as 1,632 (public records)
  • Financial info: Lease not considered

Exterior

  • Parking: 2-car garage
  • Utilities: Public water; Public sewer (sewer connected); Electric service by Ameren
  • Home design: Single family residence; Residential property; Private ownership; Fixer condition; Two-story
  • Construction: Brick veneer and wood siding construction
  • Exterior features: Back yard

Interior

  • Bedrooms: 4 bedrooms (all on upper level)
  • Bathrooms: 1 full bath; 1 half bath (main level)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Finished full basement with interior entry and a bathroom; Two levels

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 4-bed/1.5-bath other listed at $150k.

Deal economics

  • At list price, monthly cash flow is $157 ($2k/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 $140k (6.4% below list).
  • Recommended offer: $140k (6.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% vs local median 3.2% in Murphy — 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 60/100 on livability (#461 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D+, employment D+, amenities F.
  • Northwest R-I (suburban): math 37% / reading 43% proficiency, ranked #128 of 324 in MO (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Brennan Woods Elem. (math 57% / reading 52%, grade C, #190 of 1,115 statewide, top 19%, 481 students, 31% FRL); Northwest High (math 26% / reading 56%, grade F, #236 of 521 statewide, top 45%, 1,841 students, 27% FRL).
  • Market conditions: 92 active listings in the ZIP; 807 units permitted in Jefferson County in 2024 (104 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 $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($145k) 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 $140,323 (6.4% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1962 — 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 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?
  5. 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?
  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
0.94%
Cap rate
7.55%
Cash-on-cash
4.48%
DSCR
1.20
GRM
8.9

CMA / ARV

ARV (median comp)
$209,749
List price
$149,900
Delta
-28.53%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-9.3%
Equity multiple
0.66×
Total profit
$-14,339
Equity at exit
$22,351
10-year hold
IRR
0.1%
Equity multiple
1.01×
Total profit
$242
Equity at exit
$12,961

Cash invested: $41,972 (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 63049

Active inventory
92
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,403 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$103 /mo · $1,239/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$295
Net cashflow
$157

Break-even live

Break-even rent $1,205
Max offer price $149,900
Occupancy floor 84%

Sensitivity live

Price -10% $242 -5% $199 +0% $157 +5% $114 +10% $72
Rent -10% $46 -5% $101 +0% $157 +5% $212 +10% $268
Rate -1.0pp $232 -0.5pp $195 base $157 +0.5pp $118 +1.0pp $78

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
$37,475
Closing costs
$4,497
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 17 events

  1. 2026-06-21
    days on market $149,900 Active 38 DOM
  2. 2026-06-18
    days on market $149,900 Active 35 DOM
  3. 2026-06-17
    days on market $149,900 Active 34 DOM
  4. 2026-06-16
    days on market $149,900 Active 33 DOM
  5. 2026-06-15
    days on market $149,900 Active 32 DOM
  6. 2026-06-13
    days on market $149,900 Active 30 DOM
  7. 2026-06-13
    days on market $149,900 Active 29 DOM
  8. 2026-06-09
    days on market $149,900 Active 26 DOM
  9. 2026-06-08
    days on market $149,900 Active 25 DOM
  10. 2026-06-07
    days on market $149,900 Active 24 DOM
  11. 2026-06-05
    days on market $149,900 Active 21 DOM
  12. 2026-06-03
    days on market $149,900 Active 20 DOM
  13. 2026-06-02
    days on market $149,900 Active 19 DOM
  14. 2026-06-01
    days on market $149,900 Active 18 DOM
  15. 2026-05-31
    days on market $149,900 Active 17 DOM
  16. 2026-05-14
    listed $149,900 Active 668-char remark
  17. 2026-02-13
    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
$1,239 · $103/mo
Projected year-2 tax
$1,454 · $121/mo
Expected delta
+$215/yr (+$18/mo · 17.3%)

ⓘ 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 ≥106°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$16,839
− Mortgage interest
−$8,397
− Property taxes
−$1,239
− Insurance
−$750
− Repairs & maintenance
−$1,347
− Management
−$1,347
− Depreciation
−$4,361
Taxable loss
−$602
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$144
After-tax cash flow
$2,025/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
Northwest R-I
NCES district ID
2922890
Math proficiency
37% ▼ -9.00%
Reading proficiency
43% ▼ -9.00%
Median HH income
$55,998
Composite
35.05/100
National rank
#5034
State rank
#128 of 324 in MO

Livability — Murphy

Score
60/100
State rank
#461
US rank
#18506

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Murphy, MO
Population (ZIP)
17,480

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
235,088 people
By 2030
238,365 · +1.4%
By 2040
240,156 · +2.2%
By 2050
234,651 · -0.2%
By 2075
214,569 · -8.7%
By 2100
179,697 · -23.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 7% Hispanic / Latino 5% Asian 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 4% Serbian 2% Slovak 1%
Foreign-born
4% · Canada, Vietnam, South Korea
Languages at home
93% English-only · Spanish 5% Russian/Polish/Slavic 1% Other Asian/Pacific 1%

Political lean MEDSL · Jefferson

2024 margin
Solid R (+36.7) · D 31.0% · R 67.7% · Other 1.3%
2008→2024 swing
-39.3pp toward R · 2008: 2.5pp · 2024: -36.7pp
All cycles
2024: R+36.7 2020: R+33.9 2016: R+35.3 2012: R+12.7 2008: D+2.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -222.26%
Current HPI
185.2698
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

2 events — show timeline
  • 2026-05-14 Listed $149,900 MARIS as Distributed by MLS Grid
  • 2026-02-13 Sold (Public Records) Public Records

Property tax history

+2.7%/yr

Latest (2025): $1,239 · +6.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…