CashFlowRE
Sign in Sign up
806 N 8th St
C- Composite 51.82
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 +20.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.3/10.0
  • Livability +3.4/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +1.7/10.0

$89,900

806 N 8th St · Canton, MO 63435
2 bd · 1.0 ba · 760 sqft · Other public records · 177 Days on market
Built 1930 5,270 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Worth the price! This cozy 2-bed, 1-bath bungalow offers a quiet corner lot location overlooking crop fields on the west edge of town, with a shaded yard and nice garage. Inside you'll find a sunny kitchen (refrigerator & gas stove convey), oversized living room, two bedrooms and a full bath. There have been many updates over the last few years: new furnace last year, water heater 4-5 years ago, and new water & sewer lines 3-4 years ago. New windows have been purchased for (most of) the home and will convey. The home boasts a metal roof, and detached 39x16 1-car garage/workshop with finished shop space and plenty of storage. At this price there is plenty of room for a few updates and cosmetic upgrades and you'll still be below market value! Utility providers here include Ameren Electric, Liberty Gas, City of Canton water/sewer/trash & both Rise & Brightspeed Fiber are available. This is a quick 20-minute drive to either Quincy, IL or Keokuk, IA.

Key facts

  • New furnace
  • Shaded yard
  • Sunny kitchen

Tags

QUIET CORNER LOT LOCATIONOVERLOOKING CROP FIELDSSHADED YARDSUNNY KITCHENOVERSIZED LIVING ROOMNEW FURNACE

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 other listed at $90k.

Deal economics

  • At list price, monthly cash flow is $117 ($1k/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 $84k (6.7% below list).
  • Recommended offer: $79k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#187 in MO) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D, amenities F, commute F.
  • Canton R-V (rural): math 28% / reading 43% proficiency, ranked #211 of 324 in MO (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 14 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lewis County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 177 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $79,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 177 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 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
0.93%
Cap rate
7.86%
Cash-on-cash
5.59%
DSCR
1.25
GRM
8.9

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
-7.7%
Equity multiple
0.72×
Total profit
$-7,132
Equity at exit
$13,404
10-year hold
IRR
1.8%
Equity multiple
1.13×
Total profit
$3,271
Equity at exit
$7,773

Cash invested: $25,172 (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 63435

Home prices YoY
-3.5%
Active inventory
14
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$839 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$36 /mo · $437/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$176
Net cashflow
$117

Break-even live

Break-even rent $690
Max offer price $89,900
Occupancy floor 81%

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
$22,475
Closing costs
$2,697
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 7 events

  1. 2026-06-04
    days on market $89,900 Active 177 DOM
  2. 2026-06-02
    days on market $89,900 Active 176 DOM
  3. 2026-06-01
    days on market $89,900 Active 175 DOM
  4. 2026-05-31
    days on market $89,900 Active 174 DOM
  5. 2026-02-24
    status Active 983-char remark
    Show marketing remark (983 chars)

    Worth the price! This cozy 2-bed, 1-bath bungalow offers a quiet corner lot location overlooking crop fields on the west edge of town, with a shaded yard and nice garage. Inside you'll find a sunny kitchen (refrigerator & gas stove convey), oversized living room, two bedrooms and a full bath. There have been many updates over the last few years: new furnace last year, water heater 4-5 years ago, and new water & sewer lines 3-4 years ago. New windows have been purchased for (most of) the home and will convey. The home boasts a metal roof, and detached 39x16 1-car garage/workshop with finished shop space and plenty of storage. At this price there is plenty of room for a few updates and cosmetic upgrades and you'll still be below market value! Utility providers here include Ameren Electric, Liberty Gas, City of Canton water/sewer/trash & both Rise & Brightspeed Fiber are available. This is a quick 20-minute drive to either Quincy, IL or Keokuk, IA.

  6. 2026-01-27
    historical Active Under Contract 983-char remark
    Show marketing remark (983 chars)

    Worth the price! This cozy 2-bed, 1-bath bungalow offers a quiet corner lot location overlooking crop fields on the west edge of town, with a shaded yard and nice garage. Inside you'll find a sunny kitchen (refrigerator & gas stove convey), oversized living room, two bedrooms and a full bath. There have been many updates over the last few years: new furnace last year, water heater 4-5 years ago, and new water & sewer lines 3-4 years ago. New windows have been purchased for (most of) the home and will convey. The home boasts a metal roof, and detached 39x16 1-car garage/workshop with finished shop space and plenty of storage. At this price there is plenty of room for a few updates and cosmetic upgrades and you'll still be below market value! Utility providers here include Ameren Electric, Liberty Gas, City of Canton water/sewer/trash & both Rise & Brightspeed Fiber are available. This is a quick 20-minute drive to either Quincy, IL or Keokuk, IA.

  7. 2025-12-08
    listed $89,900 Active 983-char remark
    Show marketing remark (983 chars)

    Worth the price! This cozy 2-bed, 1-bath bungalow offers a quiet corner lot location overlooking crop fields on the west edge of town, with a shaded yard and nice garage. Inside you'll find a sunny kitchen (refrigerator & gas stove convey), oversized living room, two bedrooms and a full bath. There have been many updates over the last few years: new furnace last year, water heater 4-5 years ago, and new water & sewer lines 3-4 years ago. New windows have been purchased for (most of) the home and will convey. The home boasts a metal roof, and detached 39x16 1-car garage/workshop with finished shop space and plenty of storage. At this price there is plenty of room for a few updates and cosmetic upgrades and you'll still be below market value! Utility providers here include Ameren Electric, Liberty Gas, City of Canton water/sewer/trash & both Rise & Brightspeed Fiber are available. This is a quick 20-minute drive to either Quincy, IL or Keokuk, IA.

ⓘ 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
$437 · $36/mo
Projected year-2 tax
$872 · $73/mo
Expected delta
+$435/yr (+$36/mo · 99.5%)

ⓘ 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 · 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 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
$10,065
− Mortgage interest
−$5,036
− Property taxes
−$437
− Insurance
−$450
− Repairs & maintenance
−$805
− Management
−$805
− Depreciation
−$2,615
Taxable loss
−$83
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$20
After-tax cash flow
$1,427/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
Canton R-V
NCES district ID
2907080
Math proficiency
28% ▼ -9.00%
Reading proficiency
43% ▼ -2.00%
Median HH income
$41,875
Composite
29.93/100
National rank
#6382
State rank
#211 of 324 in MO

Livability — Canton

Score
68/100
State rank
#187
US rank
#9898

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, MO
Population (ZIP)
4,285

Population outlook (Lewis County) Hauer SSP2

Today (2025)
10,053 people
By 2030
9,949 · -1.0%
By 2040
9,585 · -4.7%
By 2050
9,042 · -10.1%
By 2075
7,776 · -22.6%
By 2100
5,800 · -42.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 8% Black 3% Hispanic / Latino 2%
Common ancestry
Italian 3% Serbian 3% Lithuanian 3%
Foreign-born
1% · Canada, Dominican Republic
Languages at home
96% English-only · German/W. Germanic 3% Spanish 1%

Political lean MEDSL · Lewis

2024 margin
Solid R (+60.0) · D 19.4% · R 79.5% · Other 1.1%
2008→2024 swing
-43.2pp toward R · 2008: -16.8pp · 2024: -60.0pp
All cycles
2024: R+60.0 2020: R+55.7 2016: R+54.1 2012: R+27.4 2008: R+16.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -6.64%
Current HPI
181.4286
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

3 events — show timeline
  • 2026-02-24 Relisted MARIS as Distributed by MLS Grid
  • 2026-01-27 Contingent MARIS as Distributed by MLS Grid
  • 2025-12-08 Listed $89,900 MARIS as Distributed by MLS Grid

Property tax history

+1.9%/yr

Latest (2025): $437 · +17.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…