CashFlowRE
Sign in Sign up
322 Helen St
B Composite 73.72
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.7/10.0
  • 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

$69,900

322 Helen St · Sikeston, MO 63801
2 bd · 1.0 ba · 837 sqft · Other public records · 358 Days on market
Built 1950 6,969 sqft lot $84/sqft · 28% below area Est $97k · 28% under ↓ 13% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity for investors! This 2-bedroom property offers solid potential as a rental or flip, with a manageable layout and room to add value. Whether you're expanding your portfolio or getting started in real estate, this is a smart, affordable option.

Key facts

  • 6,969 sq ft lot
  • Built 1950
  • Listed 357 days

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 $277 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($890 rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.0% 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, schools D-, crime 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.
  • 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 $483 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 $20k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 358 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; 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 1950 — expect roof / HVAC / electrical / plumbing capex.
  • 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.
Recommended offer $61,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 358 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 1950 — 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 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?
  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
1.27%
Cap rate
11.04%
Cash-on-cash
16.96%
DSCR
1.75
GRM
6.5

CMA / ARV

ARV (median comp)
$96,660
List price
$69,900
Delta
-27.68%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
8.2%
Equity multiple
1.32×
Total profit
$6,266
Equity at exit
$10,422
10-year hold
IRR
17.4%
Equity multiple
2.43×
Total profit
$28,050
Equity at exit
$6,044

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 63801

Home prices YoY
-11.6%
Active inventory
168
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$890 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$31 /mo · $370/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$187
Net cashflow
$277

Break-even live

Break-even rent $540
Max offer price $69,900
Occupancy floor 64%

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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1203 - 1207 Lawrence Sikeston, MO 2.0 1.5 1100 $890 $0.81 44d 1 0.91mi

Listing history 23 events

  1. 2026-06-19
    days on market $69,900 Active 358 DOM
  2. 2026-06-18
    days on market $69,900 Active 357 DOM
  3. 2026-06-17
    days on market $69,900 Active 356 DOM
  4. 2026-06-16
    days on market $69,900 Active 355 DOM
  5. 2026-06-15
    days on market $69,900 Active 354 DOM
  6. 2026-06-14
    days on market $69,900 Active 352 DOM
  7. 2026-06-13
    days on market $69,900 Active 351 DOM
  8. 2026-06-10
    days on market $69,900 Active 349 DOM
  9. 2026-06-09
    days on market $69,900 Active 348 DOM
  10. 2026-06-08
    days on market $69,900 Active 347 DOM
  11. 2026-06-07
    days on market $69,900 Active 346 DOM
  12. 2026-06-05
    days on market $69,900 Active 343 DOM
  13. 2026-06-03
    days on market $69,900 Active 342 DOM
  14. 2026-06-02
    days on market $69,900 Active 341 DOM
  15. 2026-06-01
    days on market $69,900 Active 340 DOM
  16. 2026-05-31
    days on market $69,900 Active 339 DOM
  17. 2026-05-30
    days on market $69,900 Active 338 DOM
  18. 2026-01-08
    status Active 259-char remark
    Show marketing remark (259 chars)

    Great opportunity for investors! This 2-bedroom property offers solid potential as a rental or flip, with a manageable layout and room to add value. Whether you're expanding your portfolio or getting started in real estate, this is a smart, affordable option.

  19. 2025-10-08
    price $69,900 259-char remark
    Show marketing remark (259 chars)

    Great opportunity for investors! This 2-bedroom property offers solid potential as a rental or flip, with a manageable layout and room to add value. Whether you're expanding your portfolio or getting started in real estate, this is a smart, affordable option.

  20. 2025-06-18
    listed $79,900 Active 259-char remark
    Show marketing remark (259 chars)

    Great opportunity for investors! This 2-bedroom property offers solid potential as a rental or flip, with a manageable layout and room to add value. Whether you're expanding your portfolio or getting started in real estate, this is a smart, affordable option.

  21. 2024-01-21
    listed $79,900 Active
  22. 2022-02-03
    price $800
  23. 2019-03-29
    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
$370 · $31/mo
Projected year-2 tax
$678 · $57/mo
Expected delta
+$308/yr (+$26/mo · 83.1%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% 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
−$3,915
− Property taxes
−$370
− Insurance
−$350
− Repairs & maintenance
−$854
− Management
−$854
− Depreciation
−$2,033
Taxable income
$2,302
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$553
After-tax cash flow
$2,766/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

-12.5% since first listed
6 events — show timeline
  • 2026-01-08 Relisted MARIS as Distributed by MLS Grid
  • 2025-10-08 Price Changed $69,900 MARIS as Distributed by MLS Grid
  • 2025-06-18 Listed $79,900 MARIS as Distributed by MLS Grid
  • 2024-01-21 Listed $79,900 MARIS as Distributed by MLS Grid
  • 2022-02-03 Price Changed $800 RENT.
  • 2019-03-29 Sold (Public Records) Public Records

Property tax history

+2.7%/yr

Latest (2025): $370 · +27.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…