CashFlowRE
Sign in Sign up
107 Bloomington St
D+ Composite 45.56
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +8.6/30.0
  • Appreciation +6.1/10.0
  • Schools +4.0/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • 1% rule +1.5/10.0

$130,000

107 Bloomington St · Bevier, MO 63532
1 bd · 2.0 ba · 864 sqft · Other public records · 490 Days on market
Built 1880 $150/sqft · 35% above area Est $192k · 32% under

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

Listing remarks MLS

This 3 bedroom 2 bathroom features a Huge back yard, a shed, a rainwater well, and tons of updates! Don't miss your opportunity for this move in ready home! It sits on the edge of Bevier a small and quiet town. This property is just walking distance from the school! Set up your showing today with Tiger Country Realty!

Key facts

  • Extra lot
  • Remodeled
  • Quiet neighborhood

Tags

REMODELEDEXTRA LOTQUIET NEIGHBORHOOD

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 1-bed/2.0-bath other listed at $130k.

Deal economics

  • At list price, monthly cash flow is $-112 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $110k (15.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $84k (35.4% below list).
  • Recommended offer: $84k (35.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#425 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D+, crime F, amenities F.
  • Bevier C-4 (rural): math 40% / reading 50% proficiency, ranked #212 of 535 in MO (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Bevier Elem. (math 27% / reading 32%, grade F, #813 of 1,115 statewide, top 75%, 141 students, 60% FRL); Bevier High (math 54% / reading 30%, grade F, #217 of 521 statewide, top 42%, 73 students, 48% FRL) — zoned schools at 54% FRL track the district average.
  • Market conditions: 7 active listings in the ZIP; 26 units permitted in Macon County in 2024 (19 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($899 loan paydown + $3k appreciation (2.3% local appreciation)).
  • Macon County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 490 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $20k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1880 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $84,023 (35.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 490 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
  3. Built in 1880 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.65%
Cap rate
5.26%
Cash-on-cash
-3.70%
DSCR
0.84
GRM
12.9

CMA / ARV

ARV (median comp)
$192,114
List price
$130,000
Delta
-32.33%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

2.28% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
1.8%
Equity multiple
1.10×
Total profit
$3,566
Equity at exit
$53,259
10-year hold
IRR
5.6%
Equity multiple
1.79×
Total profit
$28,904
Equity at exit
$78,247

Cash invested: $36,400 (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 63532

Home prices YoY
2.2%
Active inventory
7
Price-to-rent
12.9×

Monthly cashflow live

Estimated rent
$840 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$40 /mo · $482/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$176
Net cashflow
$-112

Break-even live

Break-even rent $982
Max offer price $110,171
Occupancy floor

Sensitivity live

Price -10% $-39 -5% $-75 +0% $-112 +5% $-149 +10% $-186
Rent -10% $-179 -5% $-145 +0% $-112 +5% $-79 +10% $-46
Rate -1.0pp $-47 -0.5pp $-79 base $-112 +0.5pp $-146 +1.0pp $-180

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
$32,500
Closing costs
$3,900
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 23 events

  1. 2026-06-21
    days on market $130,000 Active 490 DOM
  2. 2026-06-21
    days on market $130,000 Active 489 DOM
  3. 2026-06-18
    days on market $130,000 Active 487 DOM
  4. 2026-06-17
    days on market $130,000 Active 486 DOM
  5. 2026-06-16
    days on market $130,000 Active 485 DOM
  6. 2026-06-15
    days on market $130,000 Active 484 DOM
  7. 2026-06-13
    days on market $130,000 Active 482 DOM
  8. 2026-06-12
    days on market $130,000 Active 481 DOM
  9. 2026-06-09
    days on market $130,000 Active 478 DOM
  10. 2026-06-08
    days on market $130,000 Active 477 DOM
  11. 2026-06-07
    days on market $130,000 Active 476 DOM
  12. 2026-06-05
    days on market $130,000 Active 474 DOM
  13. 2026-06-04
    days on market $130,000 Active 472 DOM
  14. 2026-06-02
    days on market $130,000 Active 471 DOM
  15. 2026-06-01
    days on market $130,000 Active 470 DOM
  16. 2026-05-31
    days on market $130,000 Active 469 DOM
  17. 2025-08-13
    status Active 319-char remark
    Show marketing remark (319 chars)

    This 3 bedroom 2 bathroom features a Huge back yard, a shed, a rainwater well, and tons of updates! Don't miss your opportunity for this move in ready home! It sits on the edge of Bevier a small and quiet town. This property is just walking distance from the school! Set up your showing today with Tiger Country Realty!

  18. 2025-06-16
    price $130,000 319-char remark
    Show marketing remark (319 chars)

    This 3 bedroom 2 bathroom features a Huge back yard, a shed, a rainwater well, and tons of updates! Don't miss your opportunity for this move in ready home! It sits on the edge of Bevier a small and quiet town. This property is just walking distance from the school! Set up your showing today with Tiger Country Realty!

  19. 2025-05-01
    price $140,000 319-char remark
    Show marketing remark (319 chars)

    This 3 bedroom 2 bathroom features a Huge back yard, a shed, a rainwater well, and tons of updates! Don't miss your opportunity for this move in ready home! It sits on the edge of Bevier a small and quiet town. This property is just walking distance from the school! Set up your showing today with Tiger Country Realty!

  20. 2025-02-12
    listed $149,900 Active 319-char remark
    Show marketing remark (319 chars)

    This 3 bedroom 2 bathroom features a Huge back yard, a shed, a rainwater well, and tons of updates! Don't miss your opportunity for this move in ready home! It sits on the edge of Bevier a small and quiet town. This property is just walking distance from the school! Set up your showing today with Tiger Country Realty!

  21. 2022-06-17
    soldstatus Closed 597-char remark
    Show marketing remark (597 chars)

    Cute and Cozy!! This home built in 1880 has seen a lot of changes, with newer siding, some replacement windows, electrical breaker panel. It has 3 bedrooms 1 on the main floor with bathroom adjoining. The other 2 bedrooms upstairs with bathroom upstairs also. It has a big living room as well as nice size kitchen/dinning room combo. Walk into utility room off of kitchen that offers plenty of room. Outside you have a nice deck along with an additional huge 180x180 lot that the man could build his ultimate garage. Call Mark Truitt. 660-676-2370 or Tiger Country Realty 660-385-7297 for showing.

  22. 2022-04-21
    historical 597-char remark
    Show marketing remark (597 chars)

    Cute and Cozy!! This home built in 1880 has seen a lot of changes, with newer siding, some replacement windows, electrical breaker panel. It has 3 bedrooms 1 on the main floor with bathroom adjoining. The other 2 bedrooms upstairs with bathroom upstairs also. It has a big living room as well as nice size kitchen/dinning room combo. Walk into utility room off of kitchen that offers plenty of room. Outside you have a nice deck along with an additional huge 180x180 lot that the man could build his ultimate garage. Call Mark Truitt. 660-676-2370 or Tiger Country Realty 660-385-7297 for showing.

  23. 2022-04-05
    listed $69,900 597-char remark
    Show marketing remark (597 chars)

    Cute and Cozy!! This home built in 1880 has seen a lot of changes, with newer siding, some replacement windows, electrical breaker panel. It has 3 bedrooms 1 on the main floor with bathroom adjoining. The other 2 bedrooms upstairs with bathroom upstairs also. It has a big living room as well as nice size kitchen/dinning room combo. Walk into utility room off of kitchen that offers plenty of room. Outside you have a nice deck along with an additional huge 180x180 lot that the man could build his ultimate garage. Call Mark Truitt. 660-676-2370 or Tiger Country Realty 660-385-7297 for showing.

ⓘ 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
$482 · $40/mo
Projected year-2 tax
$1,261 · $105/mo
Expected delta
+$779/yr (+$65/mo · 161.9%)

ⓘ 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 3/10 Moderate 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$10,083
− Mortgage interest
−$7,282
− Property taxes
−$482
− Insurance
−$650
− Repairs & maintenance
−$807
− Management
−$807
− Depreciation
−$3,782
Taxable loss
−$3,726
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$894
After-tax cash flow
$-453/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
Bevier C-4
NCES district ID
2904980
Math proficiency
40% ▲ 5.00%
Reading proficiency
50% ▲ 20.00%
Median HH income
$38,757
Composite
39.77/100
National rank
#7984
State rank
#212 of 535 in MO

Livability — Bevier

Score
61/100
State rank
#425
US rank
#17627

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bevier, MO
Population (ZIP)
1,286

Population outlook (Macon County) Hauer SSP2

Today (2025)
14,692 people
By 2030
14,209 · -3.3%
By 2040
13,197 · -10.2%
By 2050
12,160 · -17.2%
By 2075
9,745 · -33.7%
By 2100
7,314 · -50.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 1%
Common ancestry
Romanian 2% Iranian 1% German 1%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Macon

2024 margin
Solid R (+61.5) · D 18.9% · R 80.4%
2008→2024 swing
-37.4pp toward R · 2008: -24.1pp · 2024: -61.5pp
All cycles
2024: R+61.5 2020: R+56.3 2016: R+56.4 2012: R+33.4 2008: R+24.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.28%
Current HPI
103.9218
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

+86.0% since first listed
7 events — show timeline
  • 2025-08-13 Relisted NECAR
  • 2025-06-16 Price Changed $130,000 NECAR
  • 2025-05-01 Price Changed $140,000 NECAR
  • 2025-02-12 Listed $149,900 NECAR
  • 2022-06-17 Sold (MLS) NECAR
  • 2022-04-21 Delisted NECAR
  • 2022-04-05 Listed $69,900 NECAR

Property tax history

+1.8%/yr

Latest (2025): $482 · +11.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…