CashFlowRE
Sign in Sign up
1110 Bradley St
C Composite 59.9
Why this score? — see what drove the C 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
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • Schools +3.5/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$75,500

1110 Bradley St · Poplar Bluff, MO 63901
2 bd · 1.0 ba · 924 sqft · Other public records · 53 Days on market
Built 1900 7,579 sqft lot $82/sqft · 29% above area Est $59k · 29% over

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

Listing remarks MLS

1110 Bradley St Poplar Bluff, Mo. Current investment property. A is a 2 bedroom, 1 bath house and rents for $400/mo. B is a garage that has been converted. 1 bedroom, 1 bath and rents for $350/month. Do not disturb the tenants. Beware of dog

Key facts

  • Private office setup
  • Rental income
  • 7,579 sq ft lot

Tags

TWO HOMES ON ONE PROPERTYNEW ROOFS BEFORE CLOSINGRENTAL INCOMEPRIVATE OFFICE SETUP

Property features AI

Finance

  • Other: Lot is approximately 0.174 acres; Road surface is gravel on a city street; Lot features: Other
  • Financial info: Lease not considered

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer; Electricity connected
  • Home design: Single family residence; Private ownership; Updated/remodeled condition; One level (single-story); House structure
  • Construction: Construction materials: Unknown; Above-grade finished area is 924 (assessor source)
  • Exterior features: Deck; Front porch; Shed(s); No pool; No exterior fencing listed

Interior

  • Kitchen: Electric oven; Refrigerator
  • Bedrooms: 2 bedrooms (both on the main level)
  • Flooring: Laminate flooring
  • Bathrooms: 1 full bathroom (on the main level)
  • Heating & cooling: Baseboard heating; Other cooling
  • Interior features: Updated/remodeled interior; No fireplace; 6 total rooms

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 $76k.

Deal economics

  • At list price, monthly cash flow is $313 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($972 rent vs $76k).
  • Recommended offer: $73k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.3% vs local median 4.4% in Poplar Bluff — 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 70/100 on livability (#143 in MO) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Poplar Bluff R-I (town): math 38% / reading 47% proficiency, ranked #127 of 324 in MO (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lake Road Elem. (math 48% / reading 55%, grade C-, #268 of 1,115 statewide, top 24%, 305 students, 99% FRL); Poplar Bluff Middle School (math 36% / reading 39%, grade F, #215 of 391 statewide, top 56%, 1,018 students, 74% FRL); Poplar Bluff High (math 22% / reading 42%, grade F, #356 of 521 statewide, top 71%, 1,504 students, 56% FRL) — zoned schools average 76% FRL vs 56% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 278 active listings in the ZIP; 63 units permitted in Butler County in 2024 (48 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $522 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Butler County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $14k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — 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 $73,235 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.29%
Cap rate
11.28%
Cash-on-cash
17.79%
DSCR
1.79
GRM
6.5

CMA / ARV

ARV (median comp)
$58,519
List price
$75,500
Delta
29.02%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
9.3%
Equity multiple
1.36×
Total profit
$7,704
Equity at exit
$11,257
10-year hold
IRR
18.4%
Equity multiple
2.53×
Total profit
$32,308
Equity at exit
$6,528

Cash invested: $21,140 (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 63901

Home prices YoY
-22.4%
Active inventory
278
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$972 medium interval (Pro) →
Mortgage (P&I)
$396
Tax from tax record
$27 /mo · $328/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$204
Net cashflow
$313

Break-even live

Break-even rent $576
Max offer price $75,500
Occupancy floor 63%

Sensitivity live

Price -10% $356 -5% $335 +0% $313 +5% $292 +10% $271
Rent -10% $237 -5% $275 +0% $313 +5% $352 +10% $390
Rate -1.0pp $351 -0.5pp $333 base $313 +0.5pp $294 +1.0pp $274

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
$18,875
Closing costs
$2,265
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 22 events

  1. 2026-06-22
    days on market $75,500 Active 53 DOM
  2. 2026-06-21
    days on market $75,500 Active 52 DOM
  3. 2026-06-21
    days on market $75,500 Active 51 DOM
  4. 2026-06-18
    price $75,500 Active 49 DOM
  5. 2026-06-18
    days on market $82,500 Active 49 DOM
  6. 2026-06-17
    days on market $82,500 Active 48 DOM
  7. 2026-06-16
    days on market $82,500 Active 47 DOM
  8. 2026-06-15
    days on market $82,500 Active 46 DOM
  9. 2026-06-13
    days on market $82,500 Active 44 DOM
  10. 2026-06-12
    days on market $82,500 Active 43 DOM
  11. 2026-06-09
    days on market $82,500 Active 40 DOM
  12. 2026-06-08
    days on market $82,500 Active 39 DOM
  13. 2026-06-07
    days on market $82,500 Active 38 DOM
  14. 2026-06-04
    days on market $82,500 Active 34 DOM
  15. 2026-06-02
    days on market $82,500 Active 33 DOM
  16. 2026-06-01
    days on market $82,500 Active 32 DOM
  17. 2026-05-31
    days on market $82,500 Active 31 DOM
  18. 2026-04-30
    listed $89,500 Active 634-char remark
  19. 2023-10-31
    soldstatus Closed 241-char remark
    Show marketing remark (241 chars)

    1110 Bradley St Poplar Bluff, Mo. Current investment property. A is a 2 bedroom, 1 bath house and rents for $400/mo. B is a garage that has been converted. 1 bedroom, 1 bath and rents for $350/month. Do not disturb the tenants. Beware of dog

  20. 2023-10-06
    status Pending 241-char remark
    Show marketing remark (241 chars)

    1110 Bradley St Poplar Bluff, Mo. Current investment property. A is a 2 bedroom, 1 bath house and rents for $400/mo. B is a garage that has been converted. 1 bedroom, 1 bath and rents for $350/month. Do not disturb the tenants. Beware of dog

  21. 2023-09-29
    listed $15,000 Active 241-char remark
    Show marketing remark (241 chars)

    1110 Bradley St Poplar Bluff, Mo. Current investment property. A is a 2 bedroom, 1 bath house and rents for $400/mo. B is a garage that has been converted. 1 bedroom, 1 bath and rents for $350/month. Do not disturb the tenants. Beware of dog

  22. 1997-04-01
    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
$328 · $27/mo
Projected year-2 tax
$732 · $61/mo
Expected delta
+$405/yr (+$34/mo · 123.6%)

ⓘ 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 5/10 Major 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 2 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
$11,668
− Mortgage interest
−$4,229
− Property taxes
−$328
− Insurance
−$378
− Repairs & maintenance
−$933
− Management
−$933
− Depreciation
−$2,196
Taxable income
$2,671
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$641
After-tax cash flow
$3,121/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
Poplar Bluff R-I
NCES district ID
2925450
Math proficiency
38% ▼ -4.00%
Reading proficiency
47% ▼ -3.00%
Median HH income
$35,761
Composite
35.17/100
National rank
#5001
State rank
#127 of 324 in MO

Livability — Poplar Bluff

Score
70/100
State rank
#143
US rank
#8135

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Poplar Bluff, MO
City population
34,920
Population (ZIP)
34,920

Population outlook (Butler County) Hauer SSP2

Today (2025)
42,648 people
By 2030
42,329 · -0.7%
By 2040
41,498 · -2.7%
By 2050
40,308 · -5.5%
By 2075
36,168 · -15.2%
By 2100
28,893 · -32.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 6% Black 5% Hispanic / Latino 2%
Common ancestry
Slovak 2% Lithuanian 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Butler

2024 margin
Solid R (+63.8) · D 17.7% · R 81.5%
2008→2024 swing
-26.4pp toward R · 2008: -37.4pp · 2024: -63.8pp
All cycles
2024: R+63.8 2020: R+62.3 2016: R+61.6 2012: R+46.7 2008: R+37.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -50.64%
Current HPI
175.3008
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

+403.3% since first listed
7 events — show timeline
  • 2026-06-18 Price Changed $75,500 MARIS as Distributed by MLS Grid
  • 2026-05-22 Price Changed $82,500 MARIS as Distributed by MLS Grid
  • 2026-04-30 Listed $89,500 MARIS as Distributed by MLS Grid
  • 2023-10-31 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2023-10-06 Pending MARIS as Distributed by MLS Grid
  • 2023-09-29 Listed $15,000 MARIS as Distributed by MLS Grid
  • 1997-04-01 Sold (Public Records) Public Records

Property tax history

+2.3%/yr

Latest (2024): $328 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…