CashFlowRE
Sign in Sign up
301 S Gex St
D- Composite 38.28
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).

  • Cash flow +9.2/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • Schools +4.0/10.0
  • Livability +3.5/5.0
  • DSCR +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.6/10.0

$159,900

301 S Gex St · La Plata, MO 63549
3 bd · None ba · 1,278 sqft · Other public records · 26 Days on market
Built 2023

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

Listing remarks MLS

Discover this beautifully updated 1925 bungalow, with 1,400 sq ft of spacious living in the heart of La Plata. This inviting home features three bedrooms and 1.5 bathrooms, perfect for family living. The separate dining room is ideal for gatherings, while the large upstairs bonus room provides endless possibilities for a playroom or home office. Recent upgrades include all new siding, roof, windows, and gutters, ensuring both curb appeal and modern efficiency. Fresh exterior doors enhance the home's charm and security. Don't miss this opportunity to own a blend of vintage character and contemporary comfort. Schedule your showing today and fall in love with your new home! For more information contact the listing agent, Elizabeth Gregory, eXp Realty 660.621.2136, www. missourihomeandfarm.com

Key facts

  • Major updates
  • Built 2023
  • Listed 25 days

Tags

ORIGINAL HARDWOOD FLOORSMAJOR UPDATES

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 3-bed/?-bath other listed at $160k.

Deal economics

  • At list price, monthly cash flow is $-120 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $139k (13.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $106k (33.7% below list).
  • Recommended offer: $106k (33.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 69/100 on livability (#161 in MO) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: schools C-, employment D+, amenities F.
  • La Plata R-II (rural): math 45% / reading 45% proficiency, ranked #220 of 535 in MO (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 20 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 $6k of equity ($1k loan paydown + $5k appreciation (3.0% local appreciation)).
  • Macon County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • 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

  • It's been on market 26 days — a 2% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 12y ago 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.
Recommended offer $105,994 (33.7% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.66%
Cap rate
5.39%
Cash-on-cash
-3.23%
DSCR
0.86
GRM
12.6

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
4.5%
Equity multiple
1.26×
Total profit
$11,517
Equity at exit
$71,898
10-year hold
IRR
7.6%
Equity multiple
2.15×
Total profit
$51,673
Equity at exit
$110,803

Cash invested: $44,772 (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 63549

Active inventory
20
Price-to-rent
12.6×

Monthly cashflow live

Estimated rent
$1,060 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$53 /mo · $632/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$223
Net cashflow
$-120

Break-even live

Break-even rent $1,212
Max offer price $138,625
Occupancy floor

Sensitivity live

Price -10% $-30 -5% $-75 +0% $-120 +5% $-166 +10% $-211
Rent -10% $-204 -5% $-162 +0% $-120 +5% $-79 +10% $-37
Rate -1.0pp $-40 -0.5pp $-80 base $-120 +0.5pp $-162 +1.0pp $-204

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
$39,975
Closing costs
$4,797
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 32 events

  1. 2026-06-21
    days on market $159,900 Active 26 DOM
  2. 2026-06-19
    days on market $159,900 Active 24 DOM
  3. 2026-06-18
    days on market $159,900 Active 23 DOM
  4. 2026-06-17
    days on market $159,900 Active 22 DOM
  5. 2026-06-16
    days on market $159,900 Active 21 DOM
  6. 2026-06-15
    days on market $159,900 Active 20 DOM
  7. 2026-06-14
    days on market $159,900 Active 18 DOM
  8. 2026-06-12
    days on market $159,900 Active 17 DOM
  9. 2026-06-09
    days on market $159,900 Active 14 DOM
  10. 2026-06-08
    days on market $159,900 Active 13 DOM
  11. 2026-06-07
    days on market $159,900 Active 12 DOM
  12. 2026-06-07
    days on market $159,900 Active 11 DOM
  13. 2026-06-04
    days on market $159,900 Active 8 DOM
  14. 2026-06-02
    days on market $159,900 Active 7 DOM
  15. 2026-06-01
    days on market $159,900 Active 6 DOM
  16. 2026-05-31
    days on market $159,900 Active 5 DOM
  17. 2026-05-31
    days on market $159,900 Active 4 DOM
  18. 2026-05-27
    listed $159,900 Active
  19. 2024-11-13
    soldstatus
  20. 2024-11-12
    soldstatus Closed 800-char remark
    Show marketing remark (703 chars)

    Discover this beautifully updated 1925 bungalow, offering 1,400 sq ft of spacious living in the heart of La Plata. This inviting home features three bedrooms and 1.5 bathrooms, perfect for family living. The separate dining room is ideal for gatherings, while the large upstairs bonus room provides endless possibilities for a playroom or home office. Recent upgrades include all new siding, roof, windows, and gutters, ensuring both curb appeal and modern efficiency. Fresh exterior doors enhance the home’s charm and security. Don’t miss this opportunity to own a blend of vintage character and contemporary comfort. Schedule your showing today and fall in love with your new home!

  21. 2024-11-12
    soldstatus Closed 703-char remark
    Show marketing remark (703 chars)

    Discover this beautifully updated 1925 bungalow, offering 1,400 sq ft of spacious living in the heart of La Plata. This inviting home features three bedrooms and 1.5 bathrooms, perfect for family living. The separate dining room is ideal for gatherings, while the large upstairs bonus room provides endless possibilities for a playroom or home office. Recent upgrades include all new siding, roof, windows, and gutters, ensuring both curb appeal and modern efficiency. Fresh exterior doors enhance the home’s charm and security. Don’t miss this opportunity to own a blend of vintage character and contemporary comfort. Schedule your showing today and fall in love with your new home!

  22. 2024-10-15
    status Pending 800-char remark
    Show marketing remark (703 chars)

    Discover this beautifully updated 1925 bungalow, offering 1,400 sq ft of spacious living in the heart of La Plata. This inviting home features three bedrooms and 1.5 bathrooms, perfect for family living. The separate dining room is ideal for gatherings, while the large upstairs bonus room provides endless possibilities for a playroom or home office. Recent upgrades include all new siding, roof, windows, and gutters, ensuring both curb appeal and modern efficiency. Fresh exterior doors enhance the home’s charm and security. Don’t miss this opportunity to own a blend of vintage character and contemporary comfort. Schedule your showing today and fall in love with your new home!

  23. 2024-10-15
    status Pending 703-char remark
    Show marketing remark (703 chars)

    Discover this beautifully updated 1925 bungalow, offering 1,400 sq ft of spacious living in the heart of La Plata. This inviting home features three bedrooms and 1.5 bathrooms, perfect for family living. The separate dining room is ideal for gatherings, while the large upstairs bonus room provides endless possibilities for a playroom or home office. Recent upgrades include all new siding, roof, windows, and gutters, ensuring both curb appeal and modern efficiency. Fresh exterior doors enhance the home’s charm and security. Don’t miss this opportunity to own a blend of vintage character and contemporary comfort. Schedule your showing today and fall in love with your new home!

  24. 2024-10-03
    price $149,000 800-char remark
    Show marketing remark (703 chars)

    Discover this beautifully updated 1925 bungalow, offering 1,400 sq ft of spacious living in the heart of La Plata. This inviting home features three bedrooms and 1.5 bathrooms, perfect for family living. The separate dining room is ideal for gatherings, while the large upstairs bonus room provides endless possibilities for a playroom or home office. Recent upgrades include all new siding, roof, windows, and gutters, ensuring both curb appeal and modern efficiency. Fresh exterior doors enhance the home’s charm and security. Don’t miss this opportunity to own a blend of vintage character and contemporary comfort. Schedule your showing today and fall in love with your new home!

  25. 2024-10-03
    price $149,000 703-char remark
    Show marketing remark (703 chars)

    Discover this beautifully updated 1925 bungalow, offering 1,400 sq ft of spacious living in the heart of La Plata. This inviting home features three bedrooms and 1.5 bathrooms, perfect for family living. The separate dining room is ideal for gatherings, while the large upstairs bonus room provides endless possibilities for a playroom or home office. Recent upgrades include all new siding, roof, windows, and gutters, ensuring both curb appeal and modern efficiency. Fresh exterior doors enhance the home’s charm and security. Don’t miss this opportunity to own a blend of vintage character and contemporary comfort. Schedule your showing today and fall in love with your new home!

  26. 2024-09-02
    listed $172,999 Active 703-char remark
    Show marketing remark (800 chars)

    Discover this beautifully updated 1925 bungalow, with 1,400 sq ft of spacious living in the heart of La Plata. This inviting home features three bedrooms and 1.5 bathrooms, perfect for family living. The separate dining room is ideal for gatherings, while the large upstairs bonus room provides endless possibilities for a playroom or home office. Recent upgrades include all new siding, roof, windows, and gutters, ensuring both curb appeal and modern efficiency. Fresh exterior doors enhance the home's charm and security. Don't miss this opportunity to own a blend of vintage character and contemporary comfort. Schedule your showing today and fall in love with your new home! For more information contact the listing agent, Elizabeth Gregory, eXp Realty 660.621.2136, www. missourihomeandfarm.com

  27. 2024-09-02
    listed $172,999 Active 800-char remark
    Show marketing remark (800 chars)

    Discover this beautifully updated 1925 bungalow, with 1,400 sq ft of spacious living in the heart of La Plata. This inviting home features three bedrooms and 1.5 bathrooms, perfect for family living. The separate dining room is ideal for gatherings, while the large upstairs bonus room provides endless possibilities for a playroom or home office. Recent upgrades include all new siding, roof, windows, and gutters, ensuring both curb appeal and modern efficiency. Fresh exterior doors enhance the home's charm and security. Don't miss this opportunity to own a blend of vintage character and contemporary comfort. Schedule your showing today and fall in love with your new home! For more information contact the listing agent, Elizabeth Gregory, eXp Realty 660.621.2136, www. missourihomeandfarm.com

  28. 2015-10-19
    soldstatus
  29. 2015-10-16
    soldstatus
  30. 2015-08-03
    listed $27,500
  31. 2015-01-28
    soldstatus
  32. 2014-03-27
    listed $29,900

ⓘ 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
$632 · $53/mo
Projected year-2 tax
$1,551 · $129/mo
Expected delta
+$920/yr (+$77/mo · 145.6%)

ⓘ 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$12,719
− Mortgage interest
−$8,957
− Property taxes
−$632
− Insurance
−$800
− Repairs & maintenance
−$1,018
− Management
−$1,018
− Depreciation
−$4,652
Taxable loss
−$4,355
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,045
After-tax cash flow
$-400/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
La Plata R-II
NCES district ID
2916950
Math proficiency
45% ▼ -5.00%
Reading proficiency
45% ▼ -10.00%
Median HH income
$36,265
Composite
39.55/100
National rank
#8075
State rank
#220 of 535 in MO

Livability — La Plata

Score
69/100
State rank
#161
US rank
#8872

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Plata, MO
City population
2,393
Population (ZIP)
2,393

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 (97%)
Race & ethnicity
White 97% Two or more races 2% Asian 1%
Common ancestry
Slovak 2% Iranian 2% Italian 1%
Foreign-born
2% · Canada
Languages at home
92% English-only · German/W. Germanic 7% Other Indo-European 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
Current HPI
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

+434.8% since first listed
15 events — show timeline
  • 2026-05-27 Listed $159,900 FSBO.com
  • 2024-11-13 Sold (Public Records) Public Records
  • 2024-11-12 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2024-11-12 Sold (MLS) NECAR
  • 2024-10-15 Pending NECAR
  • 2024-10-15 Pending MARIS as Distributed by MLS Grid
  • 2024-10-03 Price Changed $149,000 NECAR
  • 2024-10-03 Price Changed $149,000 MARIS as Distributed by MLS Grid
  • 2024-09-02 Listed $172,999 MARIS as Distributed by MLS Grid
  • 2024-09-02 Listed $172,999 NECAR
  • 2015-10-19 Sold (Public Records) Public Records
  • 2015-10-16 Sold (MLS) NECAR
  • 2015-08-03 Listed $27,500 NECAR
  • 2015-01-28 Sold (MLS) NECAR
  • 2014-03-27 Listed $29,900 NECAR

Property tax history

-0.3%/yr

Latest (2025): $632 · +15.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…