CashFlowRE
Sign in Sign up
606 W Locust St
C- Composite 53.17
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 +17.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.6/10.0
  • 1% rule +3.6/10.0
  • Livability +3.5/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

606 W Locust St · Plattsburg, MO 64477
1 bd · 1.0 ba · 909 sqft · SingleFamily public records · 49 Days on market
Built 1943 8,276 sqft lot $110/sqft · 33% below area Est $148k · 33% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious 1 bedroom home with newly installed Furnace and water heater. Roof is only 3 years old. Side yard is big enough to add garage/building or additional parking.

Key facts

  • Large yard
  • Spacious lot
  • 8,276 sq ft lot

Tags

SPACIOUS LOTLARGE YARD

Property features AI

Finance

  • HOA & community: No association fees; No maintenance provided

Exterior

  • Parking: Other parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property; Ranch style
  • Construction: Vinyl siding; Composition roof; Built approximately 76–100 years ago
  • Exterior features: Screened patio/porch; Paved road access; Not in a flood plain

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: 1 bedroom (Main level)
  • Bathrooms: 1 full bathroom (Main level)
  • Heating & cooling: Forced air heating; Window unit cooling
  • Interior features: Ranch floor plan; Slab foundation
  • Laundry & utility: Washer; Dryer; Laundry room (Main level)

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/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $83 ($999/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $86k (14.0% below list).
  • Recommended offer: $86k (14.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 69/100 on livability (#145 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, health & safety F.
  • Clinton County R-III (rural): math 21% / reading 39% proficiency, ranked #257 of 324 in MO (top 79%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Plattsburg High (math 5% / reading 44%, grade F, #436 of 521 statewide, top 85%, 174 students, 31% FRL) — zoned schools at 31% FRL track the district average.
  • Market conditions: 38 active listings in the ZIP; 67 units permitted in Clinton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Clinton County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 26y 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.

Risks & watch-outs

  • Watch-outs: built in 1943 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $85,960 (14.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1943 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.86%
Cap rate
7.29%
Cash-on-cash
3.57%
DSCR
1.16
GRM
9.7

CMA / ARV

ARV (median comp)
$148,394
List price
$99,900
Delta
-32.68%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
604 W Broadway St 0.06mi 2/1.5 (+1) 988 (+9%) 8mo $175,000 $177 69
305 W Maple St 0.24mi 2/1.0 (+1) 800 (-12%) 0mo $72,000 $90 64
100 Valley Drive N/A 0.53mi 2/1.0 (+1) 912 (+0%) 14mo $147,700 $162 58
410 S Elm St 0.42mi 2/1.0 (+1) 936 (+3%) 19mo $170,000 $182 55
705 N Turney St 0.33mi 2/1.0 (+1) 986 (+8%) 21mo $30,000 $30 48
507 N Main St 0.46mi 2/1.0 (+1) 844 (-7%) 23mo $179,000 $212 42

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
-10.7%
Equity multiple
0.61×
Total profit
$-10,932
Equity at exit
$14,895
10-year hold
IRR
-1.5%
Equity multiple
0.90×
Total profit
$-2,877
Equity at exit
$8,638

Cash invested: $27,972 (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 64477

Home prices YoY
-5.3%
Active inventory
38
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$860 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$30 /mo · $364/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$181
Net cashflow
$83

Break-even live

Break-even rent $754
Max offer price $99,900
Occupancy floor 85%

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
$24,975
Closing costs
$2,997
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 31 events

  1. 2026-06-18
    days on market $99,900 Active 49 DOM
  2. 2026-06-17
    days on market $99,900 Active 48 DOM
  3. 2026-06-16
    days on market $99,900 Active 47 DOM
  4. 2026-06-15
    days on market $99,900 Active 46 DOM
  5. 2026-06-13
    days on market $99,900 Active 44 DOM
  6. 2026-06-12
    days on market $99,900 Active 43 DOM
  7. 2026-06-09
    days on market $99,900 Active 40 DOM
  8. 2026-06-08
    days on market $99,900 Active 39 DOM
  9. 2026-06-07
    days on market $99,900 Active 38 DOM
  10. 2026-06-05
    days on market $99,900 Active 36 DOM
  11. 2026-06-04
    days on market $99,900 Active 34 DOM
  12. 2026-06-02
    days on market $99,900 Active 33 DOM
  13. 2026-06-01
    days on market $99,900 Active 32 DOM
  14. 2026-05-31
    days on market $99,900 Active 31 DOM
  15. 2026-04-30
    listed $99,900 Active 331-char remark
  16. 2026-03-10
    soldstatus
  17. 2019-12-05
    soldstatus Sold 166-char remark
    Show marketing remark (166 chars)

    Spacious 1 bedroom home with newly installed Furnace and water heater. Roof is only 3 years old. Side yard is big enough to add garage/building or additional parking.

  18. 2019-12-05
    soldstatus
    Show marketing remark (166 chars)

    Spacious 1 bedroom home with newly installed Furnace and water heater. Roof is only 3 years old. Side yard is big enough to add garage/building or additional parking.

  19. 2019-11-26
    status Pending 166-char remark
    Show marketing remark (166 chars)

    Spacious 1 bedroom home with newly installed Furnace and water heater. Roof is only 3 years old. Side yard is big enough to add garage/building or additional parking.

  20. 2019-11-26
    status Active 166-char remark
    Show marketing remark (166 chars)

    Spacious 1 bedroom home with newly installed Furnace and water heater. Roof is only 3 years old. Side yard is big enough to add garage/building or additional parking.

  21. 2019-10-31
    status Pending 166-char remark
    Show marketing remark (166 chars)

    Spacious 1 bedroom home with newly installed Furnace and water heater. Roof is only 3 years old. Side yard is big enough to add garage/building or additional parking.

  22. 2019-10-22
    price $45,000 166-char remark
    Show marketing remark (166 chars)

    Spacious 1 bedroom home with newly installed Furnace and water heater. Roof is only 3 years old. Side yard is big enough to add garage/building or additional parking.

  23. 2019-07-22
    price $47,500 166-char remark
    Show marketing remark (166 chars)

    Spacious 1 bedroom home with newly installed Furnace and water heater. Roof is only 3 years old. Side yard is big enough to add garage/building or additional parking.

  24. 2019-05-14
    status Active 166-char remark
    Show marketing remark (166 chars)

    Spacious 1 bedroom home with newly installed Furnace and water heater. Roof is only 3 years old. Side yard is big enough to add garage/building or additional parking.

  25. 2019-04-26
    status Pending 166-char remark
    Show marketing remark (166 chars)

    Spacious 1 bedroom home with newly installed Furnace and water heater. Roof is only 3 years old. Side yard is big enough to add garage/building or additional parking.

  26. 2019-04-03
    price $49,000 166-char remark
    Show marketing remark (166 chars)

    Spacious 1 bedroom home with newly installed Furnace and water heater. Roof is only 3 years old. Side yard is big enough to add garage/building or additional parking.

  27. 2019-02-25
    listed $55,000 Active 166-char remark
    Show marketing remark (166 chars)

    Spacious 1 bedroom home with newly installed Furnace and water heater. Roof is only 3 years old. Side yard is big enough to add garage/building or additional parking.

  28. 2011-08-21
    historical
  29. 2011-02-21
    listed $54,900
  30. 2000-08-30
    soldstatus
  31. 2000-05-31
    listed $38,000

ⓘ 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
$364 · $30/mo
Projected year-2 tax
$969 · $81/mo
Expected delta
+$605/yr (+$50/mo · 166.2%)

ⓘ 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 4/10 Moderate 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$10,315
− Mortgage interest
−$5,596
− Property taxes
−$364
− Insurance
−$500
− Repairs & maintenance
−$825
− Management
−$825
− Depreciation
−$2,906
Taxable loss
−$701
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$168
After-tax cash flow
$1,167/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
Clinton County R-III
NCES district ID
2925290
Math proficiency
21% ▼ -10.00%
Reading proficiency
39% ▼ -7.00%
Median HH income
$55,969
Composite
26.71/100
National rank
#7151
State rank
#257 of 324 in MO

Livability — Plattsburg

Score
69/100
State rank
#145
US rank
#8253

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plattsburg, MO
City population
3,459
Population (ZIP)
3,459

Population outlook (Clinton County) Hauer SSP2

Today (2025)
20,532 people
By 2030
20,365 · -0.8%
By 2040
19,744 · -3.8%
By 2050
18,659 · -9.1%
By 2075
15,981 · -22.2%
By 2100
11,916 · -42.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 6% Black 4% Asian 1%
Common ancestry
Slovak 3% Lithuanian 2% Portuguese 1%
Foreign-born
1%
Languages at home
97% English-only · Spanish 1% Other Asian/Pacific 1% French/Haitian/Cajun 1%

Political lean MEDSL · Clinton

2024 margin
Solid R (+47.9) · D 25.4% · R 73.3% · Other 1.2%
2008→2024 swing
-36.8pp toward R · 2008: -11.1pp · 2024: -47.9pp
All cycles
2024: R+47.9 2020: R+45.0 2016: R+44.0 2012: R+22.6 2008: R+11.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -14.92%
Current HPI
264.0722
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

+162.9% since first listed
17 events — show timeline
  • 2026-04-30 Listed $99,900 Heartland MLS as Distributed by MLS Grid
  • 2026-03-10 Sold (Public Records) Public Records
  • 2019-12-05 Sold (Public Records) Public Records
  • 2019-12-05 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2019-11-26 Pending Heartland MLS as Distributed by MLS Grid
  • 2019-11-26 Relisted Heartland MLS as Distributed by MLS Grid
  • 2019-10-31 Pending Heartland MLS as Distributed by MLS Grid
  • 2019-10-22 Price Changed $45,000 Heartland MLS as Distributed by MLS Grid
  • 2019-07-22 Price Changed $47,500 Heartland MLS as Distributed by MLS Grid
  • 2019-05-14 Relisted Heartland MLS as Distributed by MLS Grid
  • 2019-04-26 Pending Heartland MLS as Distributed by MLS Grid
  • 2019-04-03 Price Changed $49,000 Heartland MLS as Distributed by MLS Grid
  • 2019-02-25 Listed $55,000 Heartland MLS as Distributed by MLS Grid
  • 2011-08-21 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2011-02-21 Listed $54,900 Heartland MLS as Distributed by MLS Grid
  • 2000-08-30 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2000-05-31 Listed $38,000 Heartland MLS as Distributed by MLS Grid

Property tax history

+2.2%/yr

Latest (2025): $364 · +8.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…