CashFlowRE
Sign in Sign up
No image
B+ Composite 79.04
Why this score? — see what drove the B+ 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +9.8/10.0
  • ARV discount +7.5/15.0
  • Schools +3.6/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$43,500

328 Michael Ln · Ironton, MO 63650
3 bd · 1.5 ba · 1,368 sqft · SingleFamily public records · 429 Days on market
Built 1970 0.34 ac lot ↓ 46% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits!! Check out this 3-bedroom 1.5 bath ranch home. Attached 2-car garage. This home is just waiting for your finishing touches. The . 422-acre lot across the street will also be included in this sale!! 20-minute drive to Johnson's Shut-Ins State Park and Jay Nixon State Park!!

Key facts

  • 0.34 acre lot
  • 2 garage spots
  • Built 1970

Property features AI

Finance

  • Other: Residential sale transaction
  • Financial info: No investor or income/expense details provided
  • HOA & community: No HOA information provided

Exterior

  • Parking: Attached 2-car garage; Total 2 parking spaces
  • Security: No security features listed
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: No construction material or year built provided
  • Exterior features: Private ownership; Lot approximately 0.344 acre; Lot dimensions ~100' x 150' with additional lot

Interior

  • Kitchen: No specific kitchen appliance list provided
  • Bedrooms: 3 bedrooms, all on the main level
  • Flooring: No flooring details provided
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced-air heating (natural gas); Central electric air conditioning
  • Interior features: Electric water heater; Block basement (no finished basement)
  • Laundry & utility: No specific laundry appliances listed

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/1.5-bath single-family listed at $44k.

Deal economics

  • At list price, monthly cash flow is $215 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $44k).
  • Recommended offer: $38k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 62/100 on livability (#398 in MO) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: amenities F, commute F, employment F.
  • Arcadia Valley R-II (rural): math 42% / reading 46% proficiency, ranked #115 of 324 in MO (top 36%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Arcadia Valley Elem. (math 42% / reading 42%, grade F, #481 of 1,115 statewide, top 46%, 397 students, 99% FRL); Arcadia Valley High (math 47% / reading 62%, grade C-, #69 of 521 statewide, top 15%, 343 students, 50% FRL) — zoned schools average 75% FRL vs 55% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 28 active listings in the ZIP; 6 units permitted in Iron County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($301 loan paydown + $4k appreciation (9.6% local appreciation)).
  • Iron County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (9.6% appreciation + 3.0% rent growth), your $12k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 429 days — a 12% lower offer ($38k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 3y ago; this cycle's ask has dropped $36k (46%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $38,280 (12.0% below list)

Questions for the listing agent

  1. It's been on market 429 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 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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
2.76%
Cap rate
23.99%
Cash-on-cash
63.21%
DSCR
3.81
GRM
3.0

CMA / ARV

ARV (on-the-fly)
$112,176
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
326 Buckey Ct 0.13mi 3/2.0 1,418 (+4%) 9mo $210,000 $148 78
212 Heath St 0.24mi 4/1.0 (+1) 1,296 (-5%) 3mo $58,532 $45 70
326 E Peck St 0.25mi 3/1.5 1,500 (+10%) 18mo $119,000 $79 57
339 E Reynolds St E 0.19mi 3/1.5 1,568 (+15%) 12mo $180,000 $115 57
417 N Main St 0.50mi 2/1.0 (-1) 1,239 (-9%) 7mo $133,900 $108 48
204 E Wayne St 0.46mi 4/1.0 (+1) 1,219 (-11%) 6mo $100,000 $82 48
322 S Iron St 0.74mi 3/2.5 1,377 (+1%) 20mo $52,500 $38 44

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

9.62% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
39.7%
Equity multiple
4.00×
Total profit
$36,541
Equity at exit
$37,987
10-year hold
IRR
34.6%
Equity multiple
8.97×
Total profit
$97,124
Equity at exit
$80,675

Cash invested: $12,180 (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 63650

Home prices YoY
4.6%
Active inventory
28
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$1,202 medium interval (Pro) →
Mortgage (P&I)
$228
Tax from tax record
$62 /mo · $739/yr
Insurance
$18
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$215

Break-even live

Break-even rent $930
Max offer price $43,500
Occupancy floor 77%

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
$10,875
Closing costs
$1,305
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 15 events

  1. 2026-04-29
    status Pending
  2. 2026-03-25
    status Active
  3. 2025-01-22
    status Pending
  4. 2024-11-25
    status Active
  5. 2024-08-29
    historical Active Under Contract
  6. 2024-04-25
    status Active
  7. 2024-03-20
    status Pending
  8. 2024-02-06
    price $43,500
  9. 2023-12-02
    status Active
  10. 2023-09-26
    status Pending
  11. 2023-09-19
    status Active
  12. 2023-09-19
    price $50,000
  13. 2023-08-07
    historical
  14. 2023-08-02
    listed $79,900 Active
  15. 2023-07-29
    historical $79,900

ⓘ 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
$739 · $62/mo
Projected year-2 tax
$739 · $62/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥105°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$14,421
− Mortgage interest
−$2,437
− Property taxes
−$739
− Insurance
−$5,336
− Repairs & maintenance
−$1,154
− Management
−$1,154
− Depreciation
−$1,265
Taxable income
$2,336
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$561
After-tax cash flow
$2,019/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
Arcadia Valley R-II
NCES district ID
2903150
Math proficiency
42% ▼ -8.00%
Reading proficiency
46% ▼ -6.00%
Median HH income
$34,573
Composite
36.32/100
National rank
#4693
State rank
#115 of 324 in MO

Livability — Ironton

Score
62/100
State rank
#398
US rank
#17111

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
Ironton, MO
City population
3,688
Population (ZIP)
3,688

Population outlook (Iron County) Hauer SSP2

Today (2025)
9,245 people
By 2030
8,745 · -5.4%
By 2040
7,808 · -15.5%
By 2050
6,944 · -24.9%
By 2075
5,320 · -42.5%
By 2100
4,245 · -54.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 4% Hispanic / Latino 1% Black 1%
Common ancestry
Lithuanian 4% Serbian 2% Slovak 1%
Foreign-born
1% · Canada, Jamaica
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Iron

2024 margin
Solid R (+62.4) · D 18.2% · R 80.7% · Other 1.1%
2008→2024 swing
-65.2pp toward R · 2008: 2.8pp · 2024: -62.4pp
All cycles
2024: R+62.4 2020: R+57.7 2016: R+52.6 2012: R+14.5 2008: D+2.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.62%
Current HPI
219.3664
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

-45.6% since first listed
15 events — show timeline
  • 2026-04-29 Pending MARIS as Distributed by MLS Grid
  • 2026-03-25 Relisted MARIS as Distributed by MLS Grid
  • 2025-01-22 Pending MARIS as Distributed by MLS Grid
  • 2024-11-25 Relisted MARIS as Distributed by MLS Grid
  • 2024-08-29 Contingent MARIS as Distributed by MLS Grid
  • 2024-04-25 Relisted MARIS as Distributed by MLS Grid
  • 2024-03-20 Pending MARIS as Distributed by MLS Grid
  • 2024-02-06 Price Changed $43,500 MARIS as Distributed by MLS Grid
  • 2023-12-02 Relisted MARIS as Distributed by MLS Grid
  • 2023-09-26 Pending MARIS as Distributed by MLS Grid
  • 2023-09-19 Relisted MARIS as Distributed by MLS Grid
  • 2023-09-19 Price Changed $50,000 MARIS as Distributed by MLS Grid
  • 2023-08-07 Delisted MARIS as Distributed by MLS Grid
  • 2023-08-02 Listed $79,900 MARIS as Distributed by MLS Grid
  • 2023-07-29 Coming Soon $79,900 MARIS as Distributed by MLS Grid

Property tax history

+3.6%/yr

Latest (2025): $739 · +15.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…