107 Beeman St · Pineville, MO 64856

$59,999

2 bd · 1.0 ba · 960 sqft · Other public records · 80 Days on market

Built 1900 0.29 ac lot $62/sqft · 58% below area ↓ 8% since listing

---

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
• Appreciation +7.6/10.0
• ARV discount +7.5/15.0
• Schools +3.1/10.0
• Livability +3.1/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

Calling all investors and developers! This 2 bed 1 bath 996 square feet home is ready for its next owner to give it some love and TLC! Sitting on a 0.29 acre corner lot, this would be a PRIME opportunity for someone to fix and flip the current house and build a second house on the west side of the lot. The front of the house sits off David Thurman St and leaves a good sized yard on the corner of David Thurman and Beeman St. The west side of the lot runs along Beeman Street-- ready to go for another structure to be built! Located less than 5 minutes off of I-49, this will make an easy commute to NWA. Investment opportunities are few and far between in McDonald County-- don't miss out on this one!

Key facts

• West side of the lot
• Easy commute
• Good sized yard

Tags

• CORNER LOT
• GOOD SIZED YARD
• WEST SIDE OF THE LOT
• EASY COMMUTE

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath other listed at $60k.

Deal economics

• At list price, monthly cash flow is $652 ($8k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $60k).
• Recommended offer: $56k (6.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 61/100 on livability (#447 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing B+; Watch: schools D, crime F, amenities F.
• Mcdonald County R-I (rural): math 34% / reading 41% proficiency, ranked #192 of 324 in MO (top 59%) — 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: 47 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 20 units permitted in McDonald County in 2024 (0 in 5+ unit buildings).

Forward outlook

• In year one you build about $4k of equity ($415 loan paydown + $3k appreciation (5.2% local appreciation)).
• McDonald County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• At projected returns (5.2% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.
• By year 9, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 80 days — a 6% lower offer ($56k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask has dropped $5k (8%) 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $56,399 (6.0% below list)

Questions for the listing agent

1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 6% 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. 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: 2.25% ✓
• Cap rate: 19.33%
• Cash-on-cash: 46.56%
• DSCR: 3.07
• GRM: 3.7

CMA / ARV

• ARV (median comp): $149,684
• List price: $59,999
• Delta: -59.92%
• Verdict: UNDERPRICED
• Comps: 6 within 1.0 mi

Projected returns pro-forma

5.24% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 54.7%
• Equity multiple: 4.34×
• Total profit: $56,193
• Equity at exit: $34,879

10-year hold

• IRR: 52.3%
• Equity multiple: 8.96×
• Total profit: $133,651
• Equity at exit: $60,937

Cash invested: $16,800 (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.

Methodology + full state rankings →

ZIP-level market 64856

• Home prices YoY: 2.9%
• Active inventory: 47
• Price-to-rent: 3.7×

Monthly cashflow live

• Estimated rent: $1,350 medium
• Mortgage (P&I): −$315
• Tax est. 1.5%: −$75 /mo · $900/yr
• Insurance: −$25
• HOA: −$0
• Vacancy / Maint / Mgmt: −$284
• Net cashflow: $652

Break-even live

Break-even rent $525

Max offer price $59,999

Occupancy floor 47%

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: $15,000
• Closing costs: $1,800
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
810 King Ave Pineville, MO	2.0	1.0	896	$1,350	$1.51	14d	1	0.37mi

Listing history 13 events

1. 2026-06-10
   status $59,999 Pending 80 DOM
2. 2026-06-09
   days on market $59,999 Active 80 DOM
3. 2026-06-08
   days on market $59,999 Active 79 DOM
4. 2026-06-07
   days on market $59,999 Active 78 DOM
5. 2026-06-03
   days on market $59,999 Active 74 DOM
6. 2026-06-02
   days on market $59,999 Active 73 DOM
7. 2026-06-01
   days on market $59,999 Active 72 DOM
8. 2026-05-31
   days on market $59,999 Active 71 DOM
9. 2026-05-31
   days on market $59,999 Active 70 DOM
10. 2026-05-09
    price $59,999 704-char remark

    Show marketing remark (767 chars)

    Calling all investors and developers! This 2 bed 1 bath 996 square feet home is ready for its next owner to give it some love and TLC! Sitting on a 0.29 acre corner lot, this would be a PRIME opportunity for someone to fix and flip the current house and build a second house on the west side of the lot. The front of the house sits off David Thurman St and leaves a good sized yard on the corner of David Thurman and Beeman St. The west side of the lot runs along Beeman Street-- ready to go for another structure to be built! Located less than 5 minutes off of I-49, this will make an easy commute to NWA. Investment opportunities are few and far between in McDonald County-- don't miss out on this one! Serving SW Missouri | NW Arkansas | NE Oklahoma | SE Kansas

11. 2026-05-09
    price $59,999 767-char remark

    Show marketing remark (767 chars)

    Calling all investors and developers! This 2 bed 1 bath 996 square feet home is ready for its next owner to give it some love and TLC! Sitting on a 0.29 acre corner lot, this would be a PRIME opportunity for someone to fix and flip the current house and build a second house on the west side of the lot. The front of the house sits off David Thurman St and leaves a good sized yard on the corner of David Thurman and Beeman St. The west side of the lot runs along Beeman Street-- ready to go for another structure to be built! Located less than 5 minutes off of I-49, this will make an easy commute to NWA. Investment opportunities are few and far between in McDonald County-- don't miss out on this one! Serving SW Missouri | NW Arkansas | NE Oklahoma | SE Kansas

12. 2026-03-23
    listed $65,000 Active 704-char remark

    Show marketing remark (704 chars)

    Calling all investors and developers! This 2 bed 1 bath 996 square feet home is ready for its next owner to give it some love and TLC! Sitting on a 0.29 acre corner lot, this would be a PRIME opportunity for someone to fix and flip the current house and build a second house on the west side of the lot. The front of the house sits off David Thurman St and leaves a good sized yard on the corner of David Thurman and Beeman St. The west side of the lot runs along Beeman Street-- ready to go for another structure to be built! Located less than 5 minutes off of I-49, this will make an easy commute to NWA. Investment opportunities are few and far between in McDonald County-- don't miss out on this one!

13. 2026-03-21
    listed $65,000 Active 767-char remark

    Show marketing remark (767 chars)

    Calling all investors and developers! This 2 bed 1 bath 996 square feet home is ready for its next owner to give it some love and TLC! Sitting on a 0.29 acre corner lot, this would be a PRIME opportunity for someone to fix and flip the current house and build a second house on the west side of the lot. The front of the house sits off David Thurman St and leaves a good sized yard on the corner of David Thurman and Beeman St. The west side of the lot runs along Beeman Street-- ready to go for another structure to be built! Located less than 5 minutes off of I-49, this will make an easy commute to NWA. Investment opportunities are few and far between in McDonald County-- don't miss out on this one! Serving SW Missouri | NW Arkansas | NE Oklahoma | SE Kansas

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 5/10 Major 7 d/yr ≥106°F today · 22 d/yr by 30 yrs out
• 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $16,200
• − Mortgage interest: −$3,361
• − Property taxes: −$900
• − Insurance: −$300
• − Repairs & maintenance: −$1,296
• − Management: −$1,296
• − Depreciation: −$1,745
• Taxable income: $7,302
• Est. tax owed @ 24.0%: −$1,752
• After-tax cash flow: $6,070/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: Mcdonald County R-I
• NCES district ID: 2920610
• Math proficiency: 34% ▼ -8.00%
• Reading proficiency: 41% ▼ -9.00%
• Median HH income: $38,301
• Composite: 31.28/100
• National rank: #6017
• State rank: #192 of 324 in MO

Livability — Pineville

• Score: 61/100
• State rank: #447
• US rank: #18254

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Pineville, MO
• Population (ZIP): 4,154

Population outlook (McDonald County) Hauer SSP2

• Today (2025): 21,753 people
• By 2030: 21,154 · -2.8%
• By 2040: 19,946 · -8.3%
• By 2050: 18,666 · -14.2%
• By 2075: 16,201 · -25.5%
• By 2100: 14,550 · -33.1%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (90%)
• Race & ethnicity: White 90% Two or more races 7% Hispanic / Latino 2%
• Common ancestry: Slovak 2% Serbian 2% Lithuanian 1%
• Foreign-born: 2% · Canada
• Languages at home: 98% English-only · Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · McDonald

• 2024 margin: Solid R (+68.8) · D 15.2% · R 84.0%
• 2008→2024 swing: -31.3pp toward R · 2008: -37.4pp · 2024: -68.8pp
• All cycles: 2024: R+68.8 2020: R+66.6 2016: R+64.0 2012: R+48.3 2008: R+37.4

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 5.24%
• Current HPI: 183.5874
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 1.84%
• F500 in state: 20

Industry mix (Fortune 500 HQ in MO)

Industry	F500 HQs	Revenue
▸Healthcare	1	$163B
▸Insurance	1	$21B
▸Industrial Technology	1	$17B
▸Retail	1	$16B
▸Industrial Distribution	1	$10B
▸Utilities	1	$9B

Price history

-7.7% since first listed

4 events — show timeline

• 2026-05-09 Price Changed $59,999 SOMO
• 2026-05-09 Price Changed $59,999 OGAR
• 2026-03-23 Listed $65,000 SOMO
• 2026-03-21 Listed $65,000 OGAR

Property tax history

-0.1%/yr

Latest (2025): $110 · +7.7% YoY. Source: county tax records.