2 bd · 1.0 ba ·
896 sqft ·
Built 1940
· Other
· Active
· 296 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$844/mo
Mortgage (P&I)
−$84
Tax + insurance
−$20
HOA
−$0
Vac / Maint / Mgmt
−$177
Net cashflow
$562/mo
Annual
$6,747/yr
Cap rate
48.46%
Cash-on-cash
150.60%
DSCR
7.70
1% rule
5.27%
Cash to close
$4,480
Investor read
This is a 2-bed/1.0-bath other listed at $16k.
At list price, monthly cash flow is $562 ($7k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($844 rent vs $16k).
It's been on market 296 days — a 12% lower offer ($14k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $14k (12.0% below list) — sets the bar for market timing.
In year one you build about $591 of equity ($111 loan paydown + $480 appreciation (3.0% local appreciation)).
Location reads 62/100 on livability (#382 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: health & safety C-, schools F, amenities F.
Clarkton C-4 (rural): math 15% / reading 20% proficiency, ranked #519 of 535 in MO (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 2 active listings in the ZIP; 30 units permitted in Dunklin County in 2024 (0 in 5+ unit buildings).
Dunklin County population projected at -22% 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 $4k cash investment doubles in ~1 year — after that, you're playing with house money.
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.
Questions for listing agent
It's been on market 296 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
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.
CashFlowRE · CFR-EP1QQTD0SGWB1P
· Data 37 min agocashflowre.app · 2026-05-29