CashFlowRE
Sign in Sign up
106 S Roney St
D Composite 41.59
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).

  • Cash flow +14.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.3/10.0
  • Schools +4.1/10.0
  • Livability +3.4/5.0
  • 1% rule +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$194,900

106 S Roney St · Carl Junction, MO 64834
3 bd · 1.5 ba · 1,398 sqft · Other public records · 17 Days on market
Built 1960 0.31 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming and move-in ready in the heart of Carl Junction! 106 S Roney St offers comfortable living with a bright interior, welcoming layout, and a spacious yard perfect for relaxing evenings, entertaining friends, or enjoying time outdoors. Located in a quiet neighborhood close to schools, parks, and local conveniences, this home delivers the best of small-town living while still being just minutes from everything you need. Whether you're a first-time buyer or looking to settle into a peaceful community, this home is one you won't want to miss. Schedule your tour today!

Key facts

  • Spacious yard
  • Close to parks
  • Close to schools

Tags

SPACIOUS YARDQUIET NEIGHBORHOODCLOSE TO SCHOOLSCLOSE TO PARKSLOCAL CONVENIENCES

Property features AI

Exterior

  • Parking: Attached 2-car garage; Additional parking (2-car attached garage noted)
  • Utilities: Public sewer
  • Home design: Single-family residence (freestanding); Residential property
  • Construction: Vinyl siding, brick, and stone exterior; Block foundation; Built with shingle roof
  • Exterior features: Porch; Shingle roof; No fencing; Lot approximately 90 x 150

Interior

  • Kitchen: Electric oven; Double oven; Convection oven
  • Flooring: Carpet; Wood
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Natural gas heating; Central heating; Cooling present
  • Interior features: Wood-burning fireplace; Crawl space basement

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 $195k.

Deal economics

  • At list price, monthly cash flow is $36 ($428/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 $155k (20.6% below list).
  • Recommended offer: $155k (20.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.2% in Carl Junction — 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 68/100 on livability (#169 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: amenities F, commute F, health & safety D-.
  • Carl Junction R-I (suburban): math 42% / reading 53% proficiency, ranked #57 of 324 in MO (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Carl Junction Primary K-1 (670 students, 37% FRL); Carl Junction Jr. High (math 43% / reading 50%, grade D+, #99 of 391 statewide, top 26%, 501 students, 42% FRL).
  • Market conditions: 129 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 602 units permitted in Jasper County in 2024 (0 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 $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($192k) 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.
  • Current owner paid $48k; list at $195k implies a 310% gain — meaningful room to come down on a strong offer.

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 $154,791 (20.6% below list)

Questions for the listing agent

  1. Built in 1960 — 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. 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?
  4. 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.
  5. 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.
  6. 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
0.79%
Cap rate
6.51%
Cash-on-cash
0.78%
DSCR
1.03
GRM
10.5

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
-15.1%
Equity multiple
0.46×
Total profit
$-29,387
Equity at exit
$29,060
10-year hold
IRR
-6.6%
Equity multiple
0.58×
Total profit
$-22,971
Equity at exit
$16,851

Cash invested: $54,572 (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 64834

Home prices YoY
-13.2%
Active inventory
129
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,548 medium interval (Pro) →
Mortgage (P&I)
$1,022
Tax from tax record
$84 /mo · $1,007/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$325
Net cashflow
$36

Break-even live

Break-even rent $1,503
Max offer price $194,900
Occupancy floor 93%

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
$48,725
Closing costs
$5,847
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1004 Southgate CIR Carl Junction, MO 3.0 2.0 1550 $1,595 $1.03 21d 1 0.15mi
702 Nicholas Ln Carl Junction, MO 4.0 2.0 1450 $1,500 $1.03 43d 1 0.63mi
623 Valley View St Carl Junction, MO 3.0 2.0 1008 $1,350 $1.34 21d 1 0.66mi

Listing history 25 events

  1. 2026-06-19
    days on market $194,900 Active 17 DOM
  2. 2026-06-18
    days on market $194,900 Active 16 DOM
  3. 2026-06-17
    days on market $194,900 Active 15 DOM
  4. 2026-06-16
    days on market $194,900 Active 14 DOM
  5. 2026-06-15
    days on market $194,900 Active 13 DOM
  6. 2026-06-14
    days on market $194,900 Active 11 DOM
  7. 2026-06-13
    pricedays on market $194,900 Active 10 DOM
  8. 2026-06-10
    days on market $199,900 Active 8 DOM
  9. 2026-06-09
    days on market $199,900 Active 7 DOM
  10. 2026-06-08
    days on market $199,900 Active 6 DOM
  11. 2026-06-07
    days on market $199,900 Active 5 DOM
  12. 2026-06-03
    days on marketlisting id $199,900 Active 1 DOM
  13. 2026-06-02
    days on market $199,900 Active 4 DOM
  14. 2026-06-01
    days on market $199,900 Active 3 DOM
  15. 2026-05-31
    days on market $199,900 Active 2 DOM
  16. 2026-05-29
    listed $199,900 Active
  17. 2026-03-14
    listed $194,900 Active
  18. 2025-09-23
    price $192,500
  19. 2025-08-29
    price $194,900
  20. 2025-07-25
    price $199,800
  21. 2025-07-20
    price $199,900
  22. 2024-10-15
    soldstatus
  23. 2015-09-01
    soldstatus
  24. 2015-09-01
    soldstatus $47,500
  25. 1996-04-24
    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
$1,007 · $84/mo
Projected year-2 tax
$1,891 · $158/mo
Expected delta
+$883/yr (+$74/mo · 87.7%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 21 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
$18,575
− Mortgage interest
−$10,917
− Property taxes
−$1,007
− Insurance
−$974
− Repairs & maintenance
−$1,486
− Management
−$1,486
− Depreciation
−$5,670
Taxable loss
−$2,966
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$712
After-tax cash flow
$1,139/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
Carl Junction R-I
NCES district ID
2907350
Math proficiency
42% ▲ 1.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$53,866
Composite
41.04/100
National rank
#3580
State rank
#57 of 324 in MO

Livability — Carl Junction

Score
68/100
State rank
#169
US rank
#9146

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carl Junction, MO
City population
10,476
Population (ZIP)
10,476

Population outlook (Jasper County) Hauer SSP2

Today (2025)
120,033 people
By 2030
120,091 · +0.0%
By 2040
119,297 · -0.6%
By 2050
117,705 · -1.9%
By 2075
110,402 · -8.0%
By 2100
99,719 · -16.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Lithuanian 4% Italian 4% Slovak 3%
Foreign-born
2% · Canada, South Korea
Languages at home
96% English-only · Spanish 3% French/Haitian/Cajun 1%

Political lean MEDSL · Jasper

2024 margin
Solid R (+46.8) · D 25.9% · R 72.7% · Other 1.4%
2008→2024 swing
-13.6pp toward R · 2008: -33.2pp · 2024: -46.8pp
All cycles
2024: R+46.8 2020: R+46.2 2016: R+50.8 2012: R+41.0 2008: R+33.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -38.68%
Current HPI
255.1864
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

+320.8% since first listed
10 events — show timeline
  • 2026-05-29 Listed $199,900 OGAR
  • 2026-03-14 Listed $194,900 OGAR
  • 2025-09-23 Price Changed $192,500 OGAR
  • 2025-08-29 Price Changed $194,900 OGAR
  • 2025-07-25 Price Changed $199,800 OGAR
  • 2025-07-20 Price Changed $199,900 OGAR
  • 2024-10-15 Sold (Public Records) Public Records
  • 2015-09-01 Sold (Public Records) $47,500 Public Records
  • 2015-09-01 Sold (Public Records) Public Records
  • 1996-04-24 Sold (Public Records) Public Records

Property tax history

+4.2%/yr

Latest (2025): $1,007 · +13.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…