CashFlowRE
Sign in Sign up
255 W Reed Ave
C+ Composite 63.15
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 +23.7/30.0
  • DSCR +7.6/10.0
  • ARV discount +7.5/15.0
  • Appreciation +7.5/10.0
  • 1% rule +4.9/10.0
  • Schools +3.7/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$99,900

255 W Reed Ave · Puxico, MO 63960
2 bd · 1.0 ba · 1,140 sqft · Other public records · 2 Days on market
Built 1946 8,755 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investment Opportunity in Puxico!! Looking for a home in Puxico? This charming 2-bedroom, 1-bath property could be just what you need! Featuring an open floor plan and a nice-sized yard, this home offers great potential for homeowners or investors alike. Auction starting at $25,000. All bids will need to go through mynextbid.com Cash only sale Don’t miss your chance to grab this property at an incredible price—perfect for a fixer-upper or rental investment!

Key facts

  • 8,755 sq ft lot
  • Parking
  • Built 1946

Property features AI

Finance

  • Other: No pool; No other structures; No fencing
  • Financial info: Lease not considered; No second mortgage indicated

Exterior

  • Parking: Attached carport with space for 1 vehicle
  • Utilities: Public water; Public sewer; Electricity connected (single phase, 220 volts)
  • Home design: Single family residence; Private ownership; One-level home; Attached property
  • Construction: Vinyl siding; Shingle roof; Block foundation; Built area above grade reported at 1,140 (assessor)
  • Exterior features: Enclosed patio/porch; Level lot; Asphalt road frontage on a city street

Interior

  • Kitchen: Electric oven; Electric range
  • Bedrooms: Two bedrooms on the main level (12x10 and 12x14)
  • Flooring: Vinyl flooring
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Electric forced air heating; Central air; Ceiling fan(s)
  • Interior features: Open floorplan
  • Laundry & utility: Laundry on main level; Utility room (8x12)

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 $100k.

Deal economics

  • At list price, monthly cash flow is $189 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $99k (0.9% below list).
  • Recommended offer: $99k (0.9% below list) — sets the bar for 1% rule.
  • Cap rate 8.6% vs local median 4.6% in Puxico — 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 66/100 on livability (#253 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: health & safety C-, employment D, amenities F.
  • Puxico R-VIII (rural): math 40% / reading 48% proficiency, ranked #111 of 324 in MO (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Puxico Elem. (math 47% / reading 42%, grade F, #413 of 1,115 statewide, top 42%, 358 students, 53% FRL); Puxico High (math 32% / reading 54%, grade F, #209 of 521 statewide, top 40%, 184 students, 52% FRL) — zoned schools at 52% FRL track the district average.
  • Market conditions: 14 active listings in the ZIP; 17 units permitted in Stoddard County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($691 loan paydown + $5k appreciation (5.0% local appreciation)).
  • Stoddard County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (5.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 1946 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $98,990 (0.9% below list)

Questions for the listing agent

  1. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.99%
Cap rate
8.57%
Cash-on-cash
8.12%
DSCR
1.36
GRM
8.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

5.02% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.9%
Equity multiple
2.26×
Total profit
$35,163
Equity at exit
$56,744
10-year hold
IRR
19.7%
Equity multiple
4.42×
Total profit
$95,748
Equity at exit
$98,043

Cash invested: $27,972 (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 63960

Home prices YoY
3.6%
Active inventory
14
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$990 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$27 /mo · $326/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$208
Net cashflow
$189

Break-even live

Break-even rent $750
Max offer price $99,900
Occupancy floor 76%

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
$24,975
Closing costs
$2,997
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 3 events

  1. 2026-06-18
    days on market $99,900 Active 2 DOM
  2. 2026-06-17
    remarks 640-char remark
  3. 2026-06-17
    listed $99,900 Active 1 DOM

ⓘ 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
$326 · $27/mo
Projected year-2 tax
$969 · $81/mo
Expected delta
+$643/yr (+$54/mo · 196.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$11,879
− Mortgage interest
−$5,596
− Property taxes
−$326
− Insurance
−$500
− Repairs & maintenance
−$950
− Management
−$950
− Depreciation
−$2,906
Taxable income
$650
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$156
After-tax cash flow
$2,116/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
Puxico R-VIII
NCES district ID
2925650
Math proficiency
40% ▲ 14.00%
Reading proficiency
48% ▲ 3.00%
Median HH income
$38,269
Composite
36.66/100
National rank
#4613
State rank
#111 of 324 in MO

Livability — Puxico

Score
66/100
State rank
#253
US rank
#12278

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Puxico, MO
Population (ZIP)
3,448

Population outlook (Stoddard County) Hauer SSP2

Today (2025)
29,096 people
By 2030
28,478 · -2.1%
By 2040
27,073 · -7.0%
By 2050
25,512 · -12.3%
By 2075
21,740 · -25.3%
By 2100
17,841 · -38.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 5%
Common ancestry
Iranian 3% Lithuanian 2% Italian 1%
Foreign-born
0%

Political lean MEDSL · Stoddard

2024 margin
Solid R (+73.9) · D 12.8% · R 86.7%
2008→2024 swing
-34.1pp toward R · 2008: -39.8pp · 2024: -73.9pp
All cycles
2024: R+73.9 2020: R+72.0 2016: R+69.3 2012: R+49.3 2008: R+39.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.02%
Current HPI
143.7278
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

+299.6% since first listed
6 events — show timeline
  • 2026-06-16 Listed $99,900 MARIS as Distributed by MLS Grid
  • 2026-04-24 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2026-04-07 Contingent MARIS as Distributed by MLS Grid
  • 2026-03-23 Relisted MARIS as Distributed by MLS Grid
  • 2026-03-19 Coming Soon $25,000 MARIS as Distributed by MLS Grid
  • 2015-04-15 Sold (Public Records) Public Records

Property tax history

+2.3%/yr

Latest (2025): $326 · +8.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…