CashFlowRE
Sign in Sign up
211 Main St
C Composite 59.94
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 +25.6/30.0
  • DSCR +8.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.7/10.0
  • Schools +3.3/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,900

211 Main St · Monett, MO 65708
2 bd · 1.0 ba · 760 sqft · SingleFamily public records · 9 Days on market
Built 1900 6,969 sqft lot

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

Listing remarks

What a great little house with great bones to bring to life all your remodel ideas! Located on a dead end road, the neighborhood is quiet and feels a little secluded from the rest of town. It * * appears * * as if there has been pex installed under the house as well as new joists that have already been taken care of. Buy at a great price and make this house your dream cottage! This doll house with a private feeling back yard is waiting for you to make it YOURS!

Key facts

  • Pex installed
  • New joists
  • 6,969 sq ft lot

Tags

PRIVATE FEELING BACK YARDPEX INSTALLEDNEW JOISTS

Property features AI

Finance

  • Other: Tax annual amount reported

Exterior

  • Parking: No parking (none listed)
  • Utilities: Electricity available; Public sewer
  • Home design: Single-family residence, freestanding
  • Construction: Stone construction; Composition roof; Block foundation; Built area above grade: 760 (finished)
  • Exterior features: Covered porch; Deck; Level topography

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: No central heating specified; No cooling specified
  • Interior features: Six total rooms; Crawl space basement

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 single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $165 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($821 rent vs $70k).
  • Cap rate 9.1% vs local median 4.8% in Monett — 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 (#252 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A-, housing B+; Watch: employment D, amenities F, commute F.
  • Monett R-I (town): math 33% / reading 45% proficiency, ranked #168 of 324 in MO (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Monett Elem. (471 students, 68% FRL); Monett Middle (math 35% / reading 46%, grade F, #180 of 391 statewide, top 47%, 504 students, 63% FRL); Monett High (math 37% / reading 55%, grade D-, #170 of 521 statewide, top 33%, 746 students, 51% FRL).
  • Market conditions: 122 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 57 units permitted in Barry County in 2024 (0 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.
  • Barry County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.

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 $69,900

Questions for the listing agent

  1. Built in 1900 — 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
1.17%
Cap rate
9.13%
Cash-on-cash
10.13%
DSCR
1.45
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$46,360
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
204 N Lincoln 0.13mi 2/1.0 744 (-2%) 20mo $65,000 $87 74
402 2nd St 0.32mi 2/1.0 795 (+5%) 11mo $39,900 $50 68
103 E Dunn St 0.34mi 3/1.0 (+1) 870 (+14%) 10mo $53,500 $61 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-1.1%
Equity multiple
0.96×
Total profit
$-789
Equity at exit
$10,422
10-year hold
IRR
8.6%
Equity multiple
1.66×
Total profit
$12,917
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 65708

Home prices YoY
-16.8%
Active inventory
122
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$821 medium interval (Pro) →
Mortgage (P&I)
$367
Tax est. 1.5%
$87 /mo · $1,048/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$172
Net cashflow
$165

Break-even live

Break-even rent $611
Max offer price $69,900
Occupancy floor 75%

Sensitivity live

Price -10% $214 -5% $189 +0% $165 +5% $141 +10% $117
Rent -10% $100 -5% $133 +0% $165 +5% $198 +10% $230
Rate -1.0pp $200 -0.5pp $183 base $165 +0.5pp $147 +1.0pp $129

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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
305 8th St Unit 303 Monett, MO 1.0 1.0 750 $775 $1.03 45d 1 0.67mi
122 Fairway Ave Unit 124 Monett, MO 2.0 1.0 800 $900 $1.12 45d 1 1.13mi

Listing history 8 events

  1. 2026-06-21
    days on market $69,900 Active 9 DOM
  2. 2026-06-21
    days on market $69,900 Active 8 DOM
  3. 2026-06-18
    days on market $69,900 Active 6 DOM
  4. 2026-06-17
    days on market $69,900 Active 5 DOM
  5. 2026-06-16
    days on market $69,900 Active 4 DOM
  6. 2026-06-15
    days on market $69,900 Active 3 DOM
  7. 2026-06-13
    remarks 472-char remark
  8. 2026-06-13
    listed $69,900 Active 1 DOM

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

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 ≥105°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$9,848
− Mortgage interest
−$3,915
− Property taxes
−$1,048
− Insurance
−$350
− Repairs & maintenance
−$788
− Management
−$788
− Depreciation
−$2,033
Taxable income
$925
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$222
After-tax cash flow
$1,761/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
Monett R-I
NCES district ID
2921120
Math proficiency
33% ▲ 2.00%
Reading proficiency
45% ▼ -1.00%
Median HH income
$42,139
Composite
32.87/100
National rank
#5609
State rank
#168 of 324 in MO

Livability — Monett

Score
66/100
State rank
#252
US rank
#12237

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Monett, MO
City population
12,690
Population (ZIP)
12,690

Population outlook (Barry County) Hauer SSP2

Today (2025)
35,207 people
By 2030
34,460 · -2.1%
By 2040
32,643 · -7.3%
By 2050
30,688 · -12.8%
By 2075
26,898 · -23.6%
By 2100
22,000 · -37.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Hispanic / Latino 25% Two or more races 13% Pacific Islander 2% Native American 2%
Hispanic origin (detail)
Mexican 17% Puerto Rican 2%
Common ancestry
Slovak 2% Lithuanian 2% Romanian 2%
Foreign-born
10% · Canada
Languages at home
78% English-only · Spanish 20% Other Asian/Pacific 2%

Political lean MEDSL · Barry

2024 margin
Solid R (+63.5) · D 17.8% · R 81.3%
2008→2024 swing
-28.5pp toward R · 2008: -35.0pp · 2024: -63.5pp
All cycles
2024: R+63.5 2020: R+60.8 2016: R+59.7 2012: R+44.7 2008: R+35.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -41.13%
Current HPI
204.0484
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 event — show timeline
  • 2026-06-11 Listed $69,900 OGAR

Property tax history

+1.7%/yr

Latest (2025): $138 · +6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…