CashFlowRE
Sign in Sign up
699 Gasconade Ave
B- Composite 68.9
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Livability +1.8/5.0
  • Appreciation +1.3/10.0

$29,500

699 Gasconade Ave · Frankclay, MO 63601
1 bd · 1.0 ba · 1,066 sqft · Other public records · 629 Days on market
Built 1940 0.32 ac lot $28/sqft · 63% below area ↓ 2% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Possible 3 bd and 3 lots waiting for your innovative ideas! Location! Location! Location! Close to West County Schools. This home has tons of character and would be a great fixer upper! It was once lived in off grid! The barrel outside collects rainwater. Sheds stay. Home is still being cleaned up. Envision the possibilities as you clear and personalize each space to suit your style. The large yard offers ample room for landscaping, gardening or outdoor entertainment. This home is just waiting for the right buyer to transform it into their dream space. There is also a Walnut tree and blackberries in the yard. Don't miss your chance to create something special. Make an appointment today! ! Duplicate Listing: #24060883

Key facts

  • 0.32 acre lot
  • Garage
  • Built 1940

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 1-bed/1.0-bath other listed at $30k.

Deal economics

  • At list price, monthly cash flow is $583 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($968 rent vs $30k).
  • Recommended offer: $26k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 35/100 on livability (#1,013 in MO) — a limited-amenity area; tenant pool skews transient or value-seeking. Strengths: cost of living A+, crime A; Watch: schools F, amenities F, commute F.
  • West St. Francois County R-IV (rural): math 35% / reading 44% proficiency, ranked #165 of 324 in MO (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 73 active listings in the ZIP; 134 units permitted in St. Francois County in 2024 (32 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $204 of loan paydown is wiped out by about $885 of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 629 days — a 12% lower offer ($26k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y ago 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

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $25,960 (12.0% below list)

Questions for the listing agent

  1. It's been on market 629 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 1940 — 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. 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.
  7. 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.
  8. 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
3.28%
Cap rate
30.03%
Cash-on-cash
84.76%
DSCR
4.77
GRM
2.5

CMA / ARV

ARV (median comp)
$78,919
List price
$29,500
Delta
-62.62%
Verdict
UNDERPRICED
Comps
7 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
85.2%
Equity multiple
4.92×
Total profit
$32,379
Equity at exit
$4,399
10-year hold
IRR
88.4%
Equity multiple
10.21×
Total profit
$76,046
Equity at exit
$2,551

Cash invested: $8,260 (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 63601

Home prices YoY
-2.6%
Active inventory
73
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$968 medium interval (Pro) →
Mortgage (P&I)
$155
Tax from tax record
$14 /mo · $169/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$203
Net cashflow
$583

Break-even live

Break-even rent $229
Max offer price $29,500
Occupancy floor 35%

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
$7,375
Closing costs
$885
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 24 events

  1. 2026-06-18
    days on market $29,500 Active 629 DOM
  2. 2026-06-17
    days on market $29,500 Active 628 DOM
  3. 2026-06-16
    days on market $29,500 Active 627 DOM
  4. 2026-06-15
    days on market $29,500 Active 626 DOM
  5. 2026-06-13
    days on market $29,500 Active 624 DOM
  6. 2026-06-12
    days on market $29,500 Active 623 DOM
  7. 2026-06-09
    days on market $29,500 Active 620 DOM
  8. 2026-06-08
    days on market $29,500 Active 619 DOM
  9. 2026-06-07
    days on market $29,500 Active 618 DOM
  10. 2026-06-05
    days on market $29,500 Active 616 DOM
  11. 2026-06-04
    days on market $29,500 Active 614 DOM
  12. 2026-06-02
    days on market $29,500 Active 613 DOM
  13. 2026-06-01
    days on market $29,500 Active 612 DOM
  14. 2026-05-31
    days on market $29,500 Active 611 DOM
  15. 2026-03-27
    price $29,500 727-char remark
    Show marketing remark (708 chars)

    3 lots waiting for your innovative ideas! Location! Location! Location! Close to West County Schools. This home has tons of character and would be a great fixer upper! It was once lived in off grid! The barrel outside collects rainwater. Sheds stay. Home is still being cleaned up. Envision the possibilities as you clear and personalize each space to suit your style. The large yard offers ample room for landscaping, gardening or outdoor entertainment. This home is just waiting for the right buyer to transform it into their dream space. There is also a Walnut tree and blackberries in the yard. Don't miss your chance to create something special. Make an appointment today! Duplicate Listing: # 25008131

  16. 2026-03-27
    price $29,500 708-char remark
    Show marketing remark (708 chars)

    3 lots waiting for your innovative ideas! Location! Location! Location! Close to West County Schools. This home has tons of character and would be a great fixer upper! It was once lived in off grid! The barrel outside collects rainwater. Sheds stay. Home is still being cleaned up. Envision the possibilities as you clear and personalize each space to suit your style. The large yard offers ample room for landscaping, gardening or outdoor entertainment. This home is just waiting for the right buyer to transform it into their dream space. There is also a Walnut tree and blackberries in the yard. Don't miss your chance to create something special. Make an appointment today! Duplicate Listing: # 25008131

  17. 2026-01-02
    status Active 708-char remark
    Show marketing remark (727 chars)

    Possible 3 bd and 3 lots waiting for your innovative ideas! Location! Location! Location! Close to West County Schools. This home has tons of character and would be a great fixer upper! It was once lived in off grid! The barrel outside collects rainwater. Sheds stay. Home is still being cleaned up. Envision the possibilities as you clear and personalize each space to suit your style. The large yard offers ample room for landscaping, gardening or outdoor entertainment. This home is just waiting for the right buyer to transform it into their dream space. There is also a Walnut tree and blackberries in the yard. Don't miss your chance to create something special. Make an appointment today! ! Duplicate Listing: #24060883

  18. 2026-01-02
    status Active 727-char remark
    Show marketing remark (727 chars)

    Possible 3 bd and 3 lots waiting for your innovative ideas! Location! Location! Location! Close to West County Schools. This home has tons of character and would be a great fixer upper! It was once lived in off grid! The barrel outside collects rainwater. Sheds stay. Home is still being cleaned up. Envision the possibilities as you clear and personalize each space to suit your style. The large yard offers ample room for landscaping, gardening or outdoor entertainment. This home is just waiting for the right buyer to transform it into their dream space. There is also a Walnut tree and blackberries in the yard. Don't miss your chance to create something special. Make an appointment today! ! Duplicate Listing: #24060883

  19. 2025-06-24
    status Active 708-char remark
    Show marketing remark (727 chars)

    Possible 3 bd and 3 lots waiting for your innovative ideas! Location! Location! Location! Close to West County Schools. This home has tons of character and would be a great fixer upper! It was once lived in off grid! The barrel outside collects rainwater. Sheds stay. Home is still being cleaned up. Envision the possibilities as you clear and personalize each space to suit your style. The large yard offers ample room for landscaping, gardening or outdoor entertainment. This home is just waiting for the right buyer to transform it into their dream space. There is also a Walnut tree and blackberries in the yard. Don't miss your chance to create something special. Make an appointment today! ! Duplicate Listing: #24060883

  20. 2025-06-24
    status Active 727-char remark
    Show marketing remark (727 chars)

    Possible 3 bd and 3 lots waiting for your innovative ideas! Location! Location! Location! Close to West County Schools. This home has tons of character and would be a great fixer upper! It was once lived in off grid! The barrel outside collects rainwater. Sheds stay. Home is still being cleaned up. Envision the possibilities as you clear and personalize each space to suit your style. The large yard offers ample room for landscaping, gardening or outdoor entertainment. This home is just waiting for the right buyer to transform it into their dream space. There is also a Walnut tree and blackberries in the yard. Don't miss your chance to create something special. Make an appointment today! ! Duplicate Listing: #24060883

  21. 2025-02-14
    listed $30,000 Active 727-char remark
    Show marketing remark (727 chars)

    Possible 3 bd and 3 lots waiting for your innovative ideas! Location! Location! Location! Close to West County Schools. This home has tons of character and would be a great fixer upper! It was once lived in off grid! The barrel outside collects rainwater. Sheds stay. Home is still being cleaned up. Envision the possibilities as you clear and personalize each space to suit your style. The large yard offers ample room for landscaping, gardening or outdoor entertainment. This home is just waiting for the right buyer to transform it into their dream space. There is also a Walnut tree and blackberries in the yard. Don't miss your chance to create something special. Make an appointment today! ! Duplicate Listing: #24060883

  22. 2024-09-25
    listed $30,000 Active 708-char remark
    Show marketing remark (708 chars)

    3 lots waiting for your innovative ideas! Location! Location! Location! Close to West County Schools. This home has tons of character and would be a great fixer upper! It was once lived in off grid! The barrel outside collects rainwater. Sheds stay. Home is still being cleaned up. Envision the possibilities as you clear and personalize each space to suit your style. The large yard offers ample room for landscaping, gardening or outdoor entertainment. This home is just waiting for the right buyer to transform it into their dream space. There is also a Walnut tree and blackberries in the yard. Don't miss your chance to create something special. Make an appointment today! Duplicate Listing: # 25008131

  23. 2022-08-11
    soldstatus
  24. 2001-09-01
    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
$169 · $14/mo
Projected year-2 tax
$286 · $24/mo
Expected delta
+$117/yr (+$10/mo · 69.2%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$11,613
− Mortgage interest
−$1,652
− Property taxes
−$169
− Insurance
−$148
− Repairs & maintenance
−$929
− Management
−$929
− Depreciation
−$858
Taxable income
$6,928
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,663
After-tax cash flow
$5,339/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
West St. Francois County R-IV
NCES district ID
2918240
Math proficiency
35% ▼ -12.00%
Reading proficiency
44% ▼ -4.00%
Median HH income
$39,483
Composite
33.04/100
National rank
#5573
State rank
#165 of 324 in MO

Livability — Frankclay

Score
35/100
State rank
#1013
US rank
#27707

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Frankclay, MO
Population (ZIP)
16,434

Population outlook (St. Francois County) Hauer SSP2

Today (2025)
68,683 people
By 2030
69,574 · +1.3%
By 2040
70,665 · +2.9%
By 2050
70,708 · +2.9%
By 2075
67,917 · -1.1%
By 2100
56,563 · -17.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Lithuanian 2% Italian 2% Romanian 2%
Foreign-born
0%

Political lean MEDSL · St. Francois

2024 margin
Solid R (+51.4) · D 23.8% · R 75.2%
2008→2024 swing
-46.8pp toward R · 2008: -4.6pp · 2024: -51.4pp
All cycles
2024: R+51.4 2020: R+48.1 2016: R+45.4 2012: R+19.5 2008: R+4.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -7.30%
Current HPI
278.5365
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

-1.7% since first listed
10 events — show timeline
  • 2026-03-27 Price Changed $29,500 MARIS as Distributed by MLS Grid
  • 2026-03-27 Price Changed $29,500 MARIS as Distributed by MLS Grid
  • 2026-01-02 Relisted MARIS as Distributed by MLS Grid
  • 2026-01-02 Relisted MARIS as Distributed by MLS Grid
  • 2025-06-24 Relisted MARIS as Distributed by MLS Grid
  • 2025-06-24 Relisted MARIS as Distributed by MLS Grid
  • 2025-02-14 Listed $30,000 MARIS as Distributed by MLS Grid
  • 2024-09-25 Listed $30,000 MARIS as Distributed by MLS Grid
  • 2022-08-11 Sold (Public Records) Public Records
  • 2001-09-01 Sold (Public Records) Public Records

Property tax history

+2.2%/yr

Latest (2025): $169 · +12.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…