CashFlowRE
Sign in Sign up
170 Lee Ave
B- Composite 68.32
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • ARV discount +7.5/15.0
  • 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

$60,000

170 Lee Ave · Sikeston, MO 63801
3 bd · 1.0 ba · 875 sqft · Other public records · 7 Days on market
Built 1961 8,712 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

3 Bedroom Brick Home with Fenced Backyard This brick exterior home offers 3 bedrooms, 1 bathroom, a comfortable living room, kitchen with dining area, and a separate laundry room. The property also features an attached one-car carport and a chain-link fenced backyard, providing a secure area for children, pets, or outdoor activities. Conveniently designed with practical living spaces, this home presents an excellent opportunity for owner-occupants or investors. -All offers must be entered through propoffers.com.

Key facts

  • Attached carport
  • Brick home
  • Fenced backyard

Tags

BRICK HOMEFENCED BACKYARDATTACHED CARPORTSEPARATE LAUNDRY ROOM

Property features AI

Exterior

  • Parking: Carport (1 space)
  • Utilities: Public water; Public sewer; Electric service (220 volts); Electricity connected; Water available; Sewer available
  • Home design: Single-family residential home; One story
  • Construction: Brick construction
  • Exterior features: City lot

Interior

  • Bedrooms: 3 bedrooms (all on the main level)
  • Bathrooms: 1 full bathroom
  • Interior features: Forced air heating; Central air conditioning

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/1.0-bath other listed at $60k.

Deal economics

  • At list price, monthly cash flow is $337 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($890 rent vs $60k).
  • Cap rate 13.0% 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, crime F, amenities 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.
  • Zoned schools: Sikeston Senior High School (math 40% / reading 48%, grade F, #205 of 521 statewide, top 40%, 1,009 students, 100% FRL) — zoned schools average 100% FRL vs 61% district-wide (39 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • 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 $415 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $60,000

Questions for the listing agent

  1. Built in 1961 — 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. 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?
  4. 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?
  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
1.48%
Cap rate
13.02%
Cash-on-cash
24.04%
DSCR
2.07
GRM
5.6

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
17.2%
Equity multiple
1.70×
Total profit
$11,697
Equity at exit
$8,946
10-year hold
IRR
25.7%
Equity multiple
3.25×
Total profit
$37,721
Equity at exit
$5,188

Cash invested: $16,800 (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
5.6×

Monthly cashflow live

Estimated rent
$890 medium interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$27 /mo · $323/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$187
Net cashflow
$337

Break-even live

Break-even rent $464
Max offer price $60,000
Occupancy floor 57%

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
$15,000
Closing costs
$1,800
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 1.41mi

Listing history 8 events

  1. 2026-06-19
    days on market $60,000 Active 7 DOM
  2. 2026-06-18
    days on market $60,000 Active 6 DOM
  3. 2026-06-17
    days on market $60,000 Active 5 DOM
  4. 2026-06-17
    remarks 517-char remark
  5. 2026-06-16
    days on market $60,000 Active 4 DOM
  6. 2026-06-15
    days on market $60,000 Active 3 DOM
  7. 2026-06-13
    remarks 465-char remark
  8. 2026-06-13
    listed $60,000 Active 1 DOM

ⓘ 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
$323 · $27/mo
Projected year-2 tax
$582 · $48/mo
Expected delta
+$259/yr (+$22/mo · 80.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X · 71% 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
−$3,361
− Property taxes
−$323
− Insurance
−$300
− Repairs & maintenance
−$854
− Management
−$854
− Depreciation
−$1,745
Taxable income
$3,242
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$778
After-tax cash flow
$3,261/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

+20.2% since first listed
4 events — show timeline
  • 2026-06-12 Listed $60,000 MARIS as Distributed by MLS Grid
  • 2026-02-09 Pending MARIS as Distributed by MLS Grid
  • 2026-01-24 Listed $49,900 MARIS as Distributed by MLS Grid
  • 2004-01-01 Sold (Public Records) Public Records

Property tax history

+3.0%/yr

Latest (2025): $323 · +30.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…