CashFlowRE
Sign in Sign up
210 W Ash St
B Composite 70.1
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 +28.5/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • Appreciation +6.8/10.0
  • Schools +2.7/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$69,900

210 W Ash St · Verona, MO 65769
2 bd · 1.0 ba · 764 sqft · Other public records · 131 Days on market
Built 1930 7,405 sqft lot $91/sqft · 38% below area ↓ 13% since listing

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

Listing remarks MLS

Charming home in the Heart of Verona! Sitting on a . 17-acre lot, this property features a detached single-car garage and a convenient in-town location close to schools, shopping, and parks. Inside, you'll find a practical layout with plenty of natural light and a comfortable living area ready for your personal touch. Offering a bonus room for a possible 3rd bedroom or Sunroom. Newer Roof and windows and with a some work and creativity, this home will truly shine! Whether you're looking for your first home or an investment opportunity, this property is full of possibilities. Don't miss your chance to bring new life to this charming home! Convenient location for an excellent investment or starter home potential. Schedule your showing today--opportunities like this don't last long!

Key facts

  • Newer roof
  • In-town location
  • Bonus room

Tags

DETACHED SINGLE-CAR GARAGEIN-TOWN LOCATIONBONUS ROOMNEWER ROOFNEWER WINDOWS

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 2-bed/1.0-bath other listed at $70k.

Deal economics

  • At list price, monthly cash flow is $229 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($837 rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 52/100 on livability (#866 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: crime F, amenities F, commute F.
  • Verona R-VII (town): math 26% / reading 30% proficiency, ranked #477 of 535 in MO (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Verona Elem. (math 17% / reading 27%, grade F, #910 of 1,115 statewide, top 83%, 170 students, 68% FRL); Verona High (math 12% / reading 32%, grade F, #462 of 521 statewide, top 90%, 195 students, 77% FRL).
  • Market conditions: 26 active listings in the ZIP; 67 units permitted in Lawrence County in 2024 (35 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($483 loan paydown + $3k appreciation (3.7% local appreciation)).
  • Lawrence County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.7% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 131 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $61,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 131 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.20%
Cap rate
10.22%
Cash-on-cash
14.04%
DSCR
1.62
GRM
7.0

CMA / ARV

ARV (median comp)
$139,910
List price
$69,900
Delta
-50.04%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi

Projected returns pro-forma

3.66% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.1%
Equity multiple
2.30×
Total profit
$25,442
Equity at exit
$34,040
10-year hold
IRR
22.6%
Equity multiple
4.43×
Total profit
$67,160
Equity at exit
$54,587

Cash invested: $19,572 (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 65769

Home prices YoY
1.4%
Active inventory
26
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$837 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$37 /mo · $443/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$176
Net cashflow
$229

Break-even live

Break-even rent $548
Max offer price $69,900
Occupancy floor 68%

Sensitivity live

Price -10% $269 -5% $249 +0% $229 +5% $209 +10% $189
Rent -10% $163 -5% $196 +0% $229 +5% $262 +10% $295
Rate -1.0pp $264 -0.5pp $247 base $229 +0.5pp $211 +1.0pp $192

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
$17,475
Closing costs
$2,097
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 20 events

  1. 2026-06-21
    days on market $69,900 Active 131 DOM
  2. 2026-06-21
    days on market $69,900 Active 130 DOM
  3. 2026-06-18
    days on market $69,900 Active 128 DOM
  4. 2026-06-17
    days on market $69,900 Active 127 DOM
  5. 2026-06-16
    days on market $69,900 Active 126 DOM
  6. 2026-06-15
    days on market $69,900 Active 125 DOM
  7. 2026-06-13
    days on market $69,900 Active 123 DOM
  8. 2026-06-12
    days on market $69,900 Active 122 DOM
  9. 2026-06-09
    days on market $69,900 Active 119 DOM
  10. 2026-06-08
    days on market $69,900 Active 118 DOM
  11. 2026-06-07
    days on market $69,900 Active 117 DOM
  12. 2026-06-05
    days on market $69,900 Active 115 DOM
  13. 2026-06-04
    days on market $69,900 Active 113 DOM
  14. 2026-06-02
    days on market $69,900 Active 112 DOM
  15. 2026-06-01
    days on market $69,900 Active 111 DOM
  16. 2026-05-31
    days on market $69,900 Active 110 DOM
  17. 2026-03-26
    price $69,900 790-char remark
    Show marketing remark (790 chars)

    Charming home in the Heart of Verona! Sitting on a . 17-acre lot, this property features a detached single-car garage and a convenient in-town location close to schools, shopping, and parks. Inside, you'll find a practical layout with plenty of natural light and a comfortable living area ready for your personal touch. Offering a bonus room for a possible 3rd bedroom or Sunroom. Newer Roof and windows and with a some work and creativity, this home will truly shine! Whether you're looking for your first home or an investment opportunity, this property is full of possibilities. Don't miss your chance to bring new life to this charming home! Convenient location for an excellent investment or starter home potential. Schedule your showing today--opportunities like this don't last long!

  18. 2026-03-21
    status Active 790-char remark
    Show marketing remark (790 chars)

    Charming home in the Heart of Verona! Sitting on a . 17-acre lot, this property features a detached single-car garage and a convenient in-town location close to schools, shopping, and parks. Inside, you'll find a practical layout with plenty of natural light and a comfortable living area ready for your personal touch. Offering a bonus room for a possible 3rd bedroom or Sunroom. Newer Roof and windows and with a some work and creativity, this home will truly shine! Whether you're looking for your first home or an investment opportunity, this property is full of possibilities. Don't miss your chance to bring new life to this charming home! Convenient location for an excellent investment or starter home potential. Schedule your showing today--opportunities like this don't last long!

  19. 2026-03-12
    status Pending 790-char remark
    Show marketing remark (790 chars)

    Charming home in the Heart of Verona! Sitting on a . 17-acre lot, this property features a detached single-car garage and a convenient in-town location close to schools, shopping, and parks. Inside, you'll find a practical layout with plenty of natural light and a comfortable living area ready for your personal touch. Offering a bonus room for a possible 3rd bedroom or Sunroom. Newer Roof and windows and with a some work and creativity, this home will truly shine! Whether you're looking for your first home or an investment opportunity, this property is full of possibilities. Don't miss your chance to bring new life to this charming home! Convenient location for an excellent investment or starter home potential. Schedule your showing today--opportunities like this don't last long!

  20. 2026-02-02
    listed $80,000 Active 790-char remark
    Show marketing remark (790 chars)

    Charming home in the Heart of Verona! Sitting on a . 17-acre lot, this property features a detached single-car garage and a convenient in-town location close to schools, shopping, and parks. Inside, you'll find a practical layout with plenty of natural light and a comfortable living area ready for your personal touch. Offering a bonus room for a possible 3rd bedroom or Sunroom. Newer Roof and windows and with a some work and creativity, this home will truly shine! Whether you're looking for your first home or an investment opportunity, this property is full of possibilities. Don't miss your chance to bring new life to this charming home! Convenient location for an excellent investment or starter home potential. Schedule your showing today--opportunities like this don't last long!

ⓘ 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
$443 · $37/mo
Projected year-2 tax
$678 · $57/mo
Expected delta
+$235/yr (+$20/mo · 53.2%)

ⓘ 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 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$10,049
− Mortgage interest
−$3,915
− Property taxes
−$443
− Insurance
−$350
− Repairs & maintenance
−$804
− Management
−$804
− Depreciation
−$2,033
Taxable income
$1,700
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$408
After-tax cash flow
$2,340/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
Verona R-VII
NCES district ID
2930810
Math proficiency
26% ▼ -3.00%
Reading proficiency
30% ▼ -5.00%
Median HH income
$40,609
Composite
26.56/100
National rank
#12605
State rank
#477 of 535 in MO

Livability — Verona

Score
52/100
State rank
#866
US rank
#25072

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Verona, MO
Population (ZIP)
2,459

Population outlook (Lawrence County) Hauer SSP2

Today (2025)
37,142 people
By 2030
36,212 · -2.5%
By 2040
34,080 · -8.2%
By 2050
31,621 · -14.9%
By 2075
25,987 · -30.0%
By 2100
20,151 · -45.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Hispanic / Latino 11% Two or more races 7%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 2%
Foreign-born
5% · Canada
Languages at home
90% English-only · Spanish 6% German/W. Germanic 3% Other Indo-European 2%

Political lean MEDSL · Lawrence

2024 margin
Solid R (+63.8) · D 17.6% · R 81.5%
2008→2024 swing
-26.8pp toward R · 2008: -37.1pp · 2024: -63.8pp
All cycles
2024: R+63.8 2020: R+62.6 2016: R+61.1 2012: R+47.0 2008: R+37.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.66%
Current HPI
261.8764
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

-12.6% since first listed
4 events — show timeline
  • 2026-03-26 Price Changed $69,900 SOMO
  • 2026-03-21 Relisted SOMO
  • 2026-03-12 Pending SOMO
  • 2026-02-02 Listed $80,000 SOMO

Property tax history

+2.7%/yr

Latest (2025): $443 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…