CashFlowRE
Sign in Sign up
624 Clark Ave Duplex
C+ Composite 63.79
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 +27.6/30.0
  • DSCR +9.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.3/10.0
  • Livability +4.2/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$214,900

624 Clark Ave · Jefferson City, MO 65101
4 bd · 2.0 ba · 2,150 sqft · MultiFamily public records · 11 Days on market
Built 1920 9,583 sqft lot

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 2 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Don't miss this beautifully renovated historic duplex offering timeless charm and dependable income. Meticulously maintained, this property showcases original character alongside thoughtful modern updates that today's tenants appreciatE. From the inviting curb appeal to the updated interiors, every detail reflects pride of ownership. Spacious units, attractive finishes, and strong occupancy make this an ideal addition to any investment portfolio. Whether you're a seasoned investor or looking to expand your real estate holdings, this income-producing property offers a rare combination of historic appeal, modern functionality, and immediate cash flow.

Key facts

  • Inviting curb appeal
  • Original character
  • Modern updates

Tags

HISTORIC DUPLEXORIGINAL CHARACTERMODERN UPDATESINVITING CURB APPEALUPDATED INTERIORSSPACIOUS UNITS

Property features AI

Finance

  • Financial info: Two rental units with listed actual rents: $1,200 and $1,175

Exterior

  • Parking: 1-car garage; 1-car carport; On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Residential income property; Updated/remodeled
  • Construction: Vinyl siding
  • Exterior features: Deck; Fenced yard; 0.22-acre lot

Interior

  • Bedrooms: Two 2-bedroom units
  • Flooring: Wood
  • Bathrooms: 2 full bathrooms (total)
  • Heating & cooling: Forced air electric heating; Central air; Window unit(s)
  • Interior features: Humidifier; Wood flooring; Walk-out 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 × 2-bed/1.0-bath units multifamily listed at $215k.

Deal economics

  • At list price, monthly cash flow is $640 ($8k/yr) — positive. Per door: $320/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $215k).
  • Cap rate 9.9% vs local median 3.7% in Jefferson City — 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 83/100 on livability (#7 in MO, #838 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-.
  • Jefferson City (urban): math 34% / reading 48% proficiency, ranked #121 of 324 in MO (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Moreau Heights Elem. (math 27% / reading 37%, grade F, #761 of 1,115 statewide, top 72%, 328 students, 60% FRL); Lewis And Clark Middle (math 27% / reading 42%, grade F, #243 of 391 statewide, top 65%, 1,005 students, 56% FRL); Jefferson City High (math 46% / reading 63%, grade C-, #69 of 521 statewide, top 15%, 1,296 students, 48% FRL).
  • Market conditions: 189 active listings in the ZIP; 173 units permitted in Cole County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Cole County population projected to shrink 5% 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 $60k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $214,900

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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.
  7. 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.
  8. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.13%
Cap rate
9.87%
Cash-on-cash
12.77%
DSCR
1.57
GRM
7.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
2.5%
Equity multiple
1.10×
Total profit
$5,864
Equity at exit
$32,042
10-year hold
IRR
12.1%
Equity multiple
1.95×
Total profit
$57,257
Equity at exit
$18,581

Cash invested: $60,172 (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 65101

Home prices YoY
-29.1%
Active inventory
189
Price-to-rent
14.7×

Monthly cashflow live

Estimated rent
$2,436 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$68 /mo · $813/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$512
Net cashflow
$640

Break-even live

Break-even rent $1,626
Max offer price $214,900
Occupancy floor 69%

Sensitivity live

Price -10% $762 -5% $701 +0% $640 +5% $579 +10% $519
Rent -10% $448 -5% $544 +0% $640 +5% $736 +10% $833
Rate -1.0pp $748 -0.5pp $695 base $640 +0.5pp $584 +1.0pp $528

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,436

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
$53,725
Closing costs
$6,447
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 11 events

  1. 2026-06-19
    days on market $214,900 Active 11 DOM
  2. 2026-06-18
    days on market $214,900 Active 10 DOM
  3. 2026-06-17
    days on market $214,900 Active 9 DOM
  4. 2026-06-16
    days on market $214,900 Active 8 DOM
  5. 2026-06-15
    days on market $214,900 Active 7 DOM
  6. 2026-06-14
    days on market $214,900 Active 5 DOM
  7. 2026-06-13
    days on market $214,900 Active 4 DOM
  8. 2026-06-10
    days on market $214,900 Active 2 DOM
  9. 2026-06-09
    remarks 657-char remark
  10. 2026-06-09
    listing id $214,900 Active 1 DOM
  11. 2026-06-08
    listed $214,900 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
$813 · $68/mo
Projected year-2 tax
$2,085 · $174/mo
Expected delta
+$1,271/yr (+$106/mo · 156.4%)

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$29,232
− Mortgage interest
−$12,038
− Property taxes
−$813
− Insurance
−$1,074
− Repairs & maintenance
−$2,339
− Management
−$2,339
− Depreciation
−$6,252
Taxable income
$4,378
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,051
After-tax cash flow
$6,632/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
Jefferson City
NCES district ID
2916190
Math proficiency
34% ▼ -1.00%
Reading proficiency
48% ▲ 5.00%
Median HH income
$51,903
Composite
35.45/100
National rank
#4930
State rank
#121 of 324 in MO

Livability — Jefferson City

Score
83/100
State rank
#7
US rank
#838

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jefferson City, MO
City population
41,145
Population (ZIP)
29,777

Population outlook (Cole County) Hauer SSP2

Today (2025)
78,107 people
By 2030
78,089 · +-0.0%
By 2040
76,814 · -1.7%
By 2050
74,515 · -4.6%
By 2075
67,687 · -13.3%
By 2100
55,023 · -29.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 19% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Cole

2024 margin
Solid R (+34.4) · D 32.1% · R 66.5% · Other 1.4%
2008→2024 swing
-7.5pp toward R · 2008: -26.9pp · 2024: -34.4pp
All cycles
2024: R+34.4 2020: R+33.9 2016: R+36.8 2012: R+33.7 2008: R+26.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -86.16%
Current HPI
209.3832
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

2 events — show timeline
  • 2026-06-03 Listed $214,900 JCMLS
  • 2022-09-07 Sold (Public Records) Public Records

Property tax history

+2.9%/yr

Latest (2025): $813 · +5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…