CashFlowRE
Sign in Sign up
6520 Route M
D+ Composite 45.16
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).

  • ARV discount +15.0/15.0
  • Cash flow +10.7/30.0
  • Schools +5.9/10.0
  • Livability +3.5/5.0
  • DSCR +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.9/10.0
  • Appreciation +0.0/10.0

$199,900

6520 Route M · Taos, MO 65101
3 bd · 1.0 ba · 1,536 sqft · SingleFamily public records · 134 Days on market
Built 1901 0.39 ac lot $130/sqft · 35% below area Est $308k · 35% under

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

Listing remarks MLS

Step into timeless character blended seamlessly with modern updates in this 3 bedroom home located in the sought after Blair Oaks school district. Built in 1901, this home offers a functional layout with the primary bedroom and laundry room conveniently located on the main level, and two additional bedrooms upstairs. Enjoy peace of mind with numerous updates throughout, including a new roof (2024), new water softener, and garbage disposal. The refreshed kitchen features new countertops, stylish backsplash, updated sink, and microwave, perfect for everyday living and entertaining. New can lighting, modern fixtures, and new waterproof laminate flooring add a fresh, cohesive feel throughout. A detached garage provides extra storage or workspace, and the overall atmosphere is warm, welcoming, and perfect for anyone looking for a truly cozy place to call home.

Key facts

  • New water softener
  • New garbage disposal
  • New countertops

Tags

BLAIR OAKS SCHOOL DISTRICTNEW ROOFNEW WATER SOFTENERNEW GARBAGE DISPOSALREFRESHED KITCHENNEW COUNTERTOPS

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 single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $-95 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $183k (8.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $139k (30.6% below list).
  • Recommended offer: $139k (30.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 70/100 on livability (#136 in MO) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities F, commute F, health & safety F.
  • Blair Oaks R-II (rural): math 66% / reading 68% proficiency, ranked #3 of 324 in MO (top 1%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 11% free/reduced lunch — higher-income household profile.
  • Zoned schools: Blair Oaks Elem. (math 72% / reading 77%, grade A, #11 of 1,115 statewide, top 1%, 218 students, 9% FRL); Blair Oaks Middle School (math 68% / reading 61%, grade A-, #5 of 391 statewide, top 2%, 264 students, 8% FRL); Blair Oaks High (math 52% / reading 82%, grade B, #16 of 521 statewide, top 3%, 457 students, 7% FRL) — zoned schools at 8% FRL track the district average.
  • Market conditions: 189 active listings in the ZIP; 173 units permitted in Cole 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.
  • Cole County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 134 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago; this cycle's ask has dropped $40k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $138,812 (30.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 134 days. Have you received any prior offers? Is the seller open to a 31% concession, seller financing, or rate buy-down credit?
  3. Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.69%
Cap rate
5.72%
Cash-on-cash
-2.03%
DSCR
0.91
GRM
12.0

CMA / ARV

ARV (median comp)
$308,119
List price
$199,900
Delta
-35.12%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-19.7%
Equity multiple
0.31×
Total profit
$-38,522
Equity at exit
$29,806
10-year hold
IRR
-12.7%
Equity multiple
0.25×
Total profit
$-41,702
Equity at exit
$17,284

Cash invested: $55,972 (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 65101

Home prices YoY
-29.1%
Active inventory
189
Price-to-rent
12.0×

Monthly cashflow live

Estimated rent
$1,388 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$60 /mo · $717/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$-95

Break-even live

Break-even rent $1,508
Max offer price $183,166
Occupancy floor

Sensitivity live

Price -10% $18 -5% $-38 +0% $-95 +5% $-151 +10% $-208
Rent -10% $-204 -5% $-150 +0% $-95 +5% $-40 +10% $15
Rate -1.0pp $6 -0.5pp $-44 base $-95 +0.5pp $-147 +1.0pp $-199

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
$49,975
Closing costs
$5,997
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 25 events

  1. 2026-06-21
    days on market $199,900 Active 134 DOM
  2. 2026-06-21
    days on market $199,900 Active 133 DOM
  3. 2026-06-18
    days on market $199,900 Active 131 DOM
  4. 2026-06-17
    days on market $199,900 Active 130 DOM
  5. 2026-06-16
    days on market $199,900 Active 129 DOM
  6. 2026-06-15
    days on market $199,900 Active 128 DOM
  7. 2026-06-13
    days on market $199,900 Active 126 DOM
  8. 2026-06-12
    days on market $199,900 Active 125 DOM
  9. 2026-06-08
    days on market $199,900 Active 121 DOM
  10. 2026-06-07
    days on market $199,900 Active 120 DOM
  11. 2026-06-07
    days on market $199,900 Active 119 DOM
  12. 2026-06-04
    days on market $199,900 Active 116 DOM
  13. 2026-06-02
    days on market $199,900 Active 115 DOM
  14. 2026-06-01
    price $199,900 Active 114 DOM
  15. 2026-06-01
    days on market $209,900 Active 114 DOM
  16. 2026-05-31
    days on market $209,900 Active 113 DOM
  17. 2026-04-22
    status Active 867-char remark
    Show marketing remark (867 chars)

    Step into timeless character blended seamlessly with modern updates in this 3 bedroom home located in the sought after Blair Oaks school district. Built in 1901, this home offers a functional layout with the primary bedroom and laundry room conveniently located on the main level, and two additional bedrooms upstairs. Enjoy peace of mind with numerous updates throughout, including a new roof (2024), new water softener, and garbage disposal. The refreshed kitchen features new countertops, stylish backsplash, updated sink, and microwave, perfect for everyday living and entertaining. New can lighting, modern fixtures, and new waterproof laminate flooring add a fresh, cohesive feel throughout. A detached garage provides extra storage or workspace, and the overall atmosphere is warm, welcoming, and perfect for anyone looking for a truly cozy place to call home.

  18. 2026-04-22
    price $209,900 867-char remark
    Show marketing remark (867 chars)

    Step into timeless character blended seamlessly with modern updates in this 3 bedroom home located in the sought after Blair Oaks school district. Built in 1901, this home offers a functional layout with the primary bedroom and laundry room conveniently located on the main level, and two additional bedrooms upstairs. Enjoy peace of mind with numerous updates throughout, including a new roof (2024), new water softener, and garbage disposal. The refreshed kitchen features new countertops, stylish backsplash, updated sink, and microwave, perfect for everyday living and entertaining. New can lighting, modern fixtures, and new waterproof laminate flooring add a fresh, cohesive feel throughout. A detached garage provides extra storage or workspace, and the overall atmosphere is warm, welcoming, and perfect for anyone looking for a truly cozy place to call home.

  19. 2026-04-10
    historical 867-char remark
    Show marketing remark (867 chars)

    Step into timeless character blended seamlessly with modern updates in this 3 bedroom home located in the sought after Blair Oaks school district. Built in 1901, this home offers a functional layout with the primary bedroom and laundry room conveniently located on the main level, and two additional bedrooms upstairs. Enjoy peace of mind with numerous updates throughout, including a new roof (2024), new water softener, and garbage disposal. The refreshed kitchen features new countertops, stylish backsplash, updated sink, and microwave, perfect for everyday living and entertaining. New can lighting, modern fixtures, and new waterproof laminate flooring add a fresh, cohesive feel throughout. A detached garage provides extra storage or workspace, and the overall atmosphere is warm, welcoming, and perfect for anyone looking for a truly cozy place to call home.

  20. 2026-03-11
    price $219,900 867-char remark
    Show marketing remark (867 chars)

    Step into timeless character blended seamlessly with modern updates in this 3 bedroom home located in the sought after Blair Oaks school district. Built in 1901, this home offers a functional layout with the primary bedroom and laundry room conveniently located on the main level, and two additional bedrooms upstairs. Enjoy peace of mind with numerous updates throughout, including a new roof (2024), new water softener, and garbage disposal. The refreshed kitchen features new countertops, stylish backsplash, updated sink, and microwave, perfect for everyday living and entertaining. New can lighting, modern fixtures, and new waterproof laminate flooring add a fresh, cohesive feel throughout. A detached garage provides extra storage or workspace, and the overall atmosphere is warm, welcoming, and perfect for anyone looking for a truly cozy place to call home.

  21. 2026-02-11
    price $224,900 867-char remark
    Show marketing remark (867 chars)

    Step into timeless character blended seamlessly with modern updates in this 3 bedroom home located in the sought after Blair Oaks school district. Built in 1901, this home offers a functional layout with the primary bedroom and laundry room conveniently located on the main level, and two additional bedrooms upstairs. Enjoy peace of mind with numerous updates throughout, including a new roof (2024), new water softener, and garbage disposal. The refreshed kitchen features new countertops, stylish backsplash, updated sink, and microwave, perfect for everyday living and entertaining. New can lighting, modern fixtures, and new waterproof laminate flooring add a fresh, cohesive feel throughout. A detached garage provides extra storage or workspace, and the overall atmosphere is warm, welcoming, and perfect for anyone looking for a truly cozy place to call home.

  22. 2026-01-26
    listed $239,900 Active 867-char remark
    Show marketing remark (867 chars)

    Step into timeless character blended seamlessly with modern updates in this 3 bedroom home located in the sought after Blair Oaks school district. Built in 1901, this home offers a functional layout with the primary bedroom and laundry room conveniently located on the main level, and two additional bedrooms upstairs. Enjoy peace of mind with numerous updates throughout, including a new roof (2024), new water softener, and garbage disposal. The refreshed kitchen features new countertops, stylish backsplash, updated sink, and microwave, perfect for everyday living and entertaining. New can lighting, modern fixtures, and new waterproof laminate flooring add a fresh, cohesive feel throughout. A detached garage provides extra storage or workspace, and the overall atmosphere is warm, welcoming, and perfect for anyone looking for a truly cozy place to call home.

  23. 2021-09-02
    soldstatus
  24. 2021-08-30
    soldstatus 395-char remark
    Show marketing remark (395 chars)

    RARE FIND!! Charming Home in Blair Oaks School District!! 3 Bedroom, 1 Bath with detached 1 car Garage. Gleaming hardwood floors, MAIN LEVEL LAUNDRY and formal dining room! Enjoy sitting on the covered front porch or entertain guests on the Deck overlooking the beautiful, spacious and level back yard. This is the the home you have been searching for! Call today to schedule your appointment!

  25. 2021-07-06
    listed $129,900 395-char remark
    Show marketing remark (395 chars)

    RARE FIND!! Charming Home in Blair Oaks School District!! 3 Bedroom, 1 Bath with detached 1 car Garage. Gleaming hardwood floors, MAIN LEVEL LAUNDRY and formal dining room! Enjoy sitting on the covered front porch or entertain guests on the Deck overlooking the beautiful, spacious and level back yard. This is the the home you have been searching for! Call today to schedule your appointment!

ⓘ 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
$717 · $60/mo
Projected year-2 tax
$1,939 · $162/mo
Expected delta
+$1,222/yr (+$102/mo · 170.4%)

ⓘ 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 4/10 Moderate 7 d/yr ≥106°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 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
$16,657
− Mortgage interest
−$11,198
− Property taxes
−$717
− Insurance
−$1,000
− Repairs & maintenance
−$1,333
− Management
−$1,333
− Depreciation
−$5,815
Taxable loss
−$4,737
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,137
After-tax cash flow
$0/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
Blair Oaks R-II
NCES district ID
2909930
Math proficiency
66% ▲ 2.00%
Reading proficiency
68% ▬ 0.00%
Median HH income
$73,410
Composite
59.12/100
National rank
#952
State rank
#3 of 324 in MO

Livability — Taos

Score
70/100
State rank
#136
US rank
#7797

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Taos, MO
Population (ZIP)
29,777

Population outlook (Cole County) Hauer SSP2

Today (2025)
78,107 people
By 2030
78,089 · +-0.0%
By 2040
76,814 · -1.7%
By 2050
74,515 · -4.6%
By 2075
67,687 · -13.3%
By 2100
55,023 · -29.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 19% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Cole

2024 margin
Solid R (+34.4) · D 32.1% · R 66.5% · Other 1.4%
2008→2024 swing
-7.5pp toward R · 2008: -26.9pp · 2024: -34.4pp
All cycles
2024: R+34.4 2020: R+33.9 2016: R+36.8 2012: R+33.7 2008: R+26.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -86.16%
Current HPI
209.3832
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

+61.6% since first listed
9 events — show timeline
  • 2026-04-22 Relisted JCMLS
  • 2026-04-22 Price Changed $209,900 JCMLS
  • 2026-04-10 Delisted JCMLS
  • 2026-03-11 Price Changed $219,900 JCMLS
  • 2026-02-11 Price Changed $224,900 JCMLS
  • 2026-01-26 Listed $239,900 JCMLS
  • 2021-09-02 Sold (Public Records) Public Records
  • 2021-08-30 Sold (MLS) JCMLS
  • 2021-07-06 Listed $129,900 JCMLS

Property tax history

+2.3%/yr

Latest (2025): $717 · +9.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…