CashFlowRE
Sign in Sign up
713 Wood St
B+ Composite 78.76
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 +27.3/30.0
  • ARV discount +14.7/15.0
  • Appreciation +10.0/10.0
  • DSCR +9.5/10.0
  • 1% rule +6.2/10.0
  • Schools +3.3/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$75,000

713 Wood St · Leadwood, MO 63653
3 bd · 1.0 ba · 780 sqft · Manufactured public records · 50 Days on market
Built 1970 0.28 ac lot $96/sqft · 16% below area Est $89k · 16% under ↓ 6% since listing

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

Listing remarks

Super cute move in ready home. This is a manufactured home that has been added onto, but you would never know it. Large kitchen with stainless steel appliances. 3 bedrooms. Large utility room that could also be used as an office. The front of the house has a nice covered porch and the back has a nice deck. Private backyard.

Key facts

  • Covered porch
  • Private backyard
  • Large kitchen

Tags

LARGE KITCHENSTAINLESS STEEL APPLIANCESLARGE UTILITY ROOMCOVERED PORCHPRIVATE BACKYARD

Property features AI

Finance

  • Other: Living area recorded as 780 (assessor); Lot roughly 0.276 acre (public records)
  • Financial info: Lease not considered; No second mortgage indicated

Exterior

  • Utilities: Public water; Public sewer; Electricity connected
  • Home design: Manufactured home (residential); One story
  • Construction: Vinyl siding; Metal roof
  • Exterior features: Back yard

Interior

  • Kitchen: Electric cooktop; Range; Range hood; Refrigerator
  • Bedrooms: 3 bedrooms, all on the main level; Bedroom sizes include 14 x 12, 11 x 8, and 11 x 8
  • Bathrooms: 1 full bathroom (main level); Bathroom size approximately 7 x 6
  • Heating & cooling: Electric heating; Electric cooling (ceiling fan(s))
  • Interior features: Ceiling fans; Exhaust fan
  • Laundry & utility: Main-level laundry (approx. 11 x 9)

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/1.0-bath manufactured listed at $75k.

Deal economics

  • At list price, monthly cash flow is $217 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($838 rent vs $75k).
  • Recommended offer: $73k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 56/100 on livability (#682 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, crime B+; Watch: amenities F, commute F, employment F.
  • West St. Francois County R-IV (rural): math 35% / reading 44% proficiency, ranked #165 of 324 in MO (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: West County Elem. (math 25% / reading 40%, grade F, #751 of 1,115 statewide, top 68%, 414 students, 62% FRL); West County High (math 37% / reading 62%, grade D, #124 of 521 statewide, top 28%, 299 students, 54% FRL) — zoned schools at 58% FRL track the district average.
  • Market conditions: 7 active listings in the ZIP; 134 units permitted in St. Francois County in 2024 (32 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($519 loan paydown + $8k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
Recommended offer $72,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.12%
Cap rate
9.77%
Cash-on-cash
12.41%
DSCR
1.55
GRM
7.5

CMA / ARV

ARV (median comp)
$89,177
List price
$75,000
Delta
-15.90%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
33.4%
Equity multiple
3.60×
Total profit
$54,646
Equity at exit
$67,566
10-year hold
IRR
28.8%
Equity multiple
8.14×
Total profit
$149,983
Equity at exit
$145,709

Cash invested: $21,000 (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 63653

Home prices YoY
4.8%
Active inventory
7
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$838 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$20 /mo · $245/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$176
Net cashflow
$217

Break-even live

Break-even rent $563
Max offer price $75,000
Occupancy floor 69%

Sensitivity live

Price -10% $260 -5% $238 +0% $217 +5% $196 +10% $175
Rent -10% $151 -5% $184 +0% $217 +5% $250 +10% $283
Rate -1.0pp $255 -0.5pp $236 base $217 +0.5pp $198 +1.0pp $178

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
$18,750
Closing costs
$2,250
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 16 events

  1. 2026-06-21
    days on market $75,000 Active 50 DOM
  2. 2026-06-18
    days on market $75,000 Active 48 DOM
  3. 2026-06-17
    days on market $75,000 Active 47 DOM
  4. 2026-06-16
    days on market $75,000 Active 46 DOM
  5. 2026-06-15
    days on market $75,000 Active 45 DOM
  6. 2026-06-13
    days on market $75,000 Active 43 DOM
  7. 2026-06-12
    pricedays on market $75,000 Active 42 DOM
  8. 2026-06-09
    days on market $80,000 Active 39 DOM
  9. 2026-06-08
    days on market $80,000 Active 38 DOM
  10. 2026-06-07
    days on market $80,000 Active 37 DOM
  11. 2026-06-05
    days on market $80,000 Active 35 DOM
  12. 2026-06-04
    days on market $80,000 Active 33 DOM
  13. 2026-06-02
    days on market $80,000 Active 32 DOM
  14. 2026-06-01
    days on market $80,000 Active 31 DOM
  15. 2026-05-31
    days on market $80,000 Active 30 DOM
  16. 2026-05-01
    listed $80,000 Active 326-char remark

ⓘ 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
$245 · $20/mo
Projected year-2 tax
$728 · $61/mo
Expected delta
+$482/yr (+$40/mo · 196.5%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥104°F today · 20 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
$10,058
− Mortgage interest
−$4,201
− Property taxes
−$245
− Insurance
−$375
− Repairs & maintenance
−$805
− Management
−$805
− Depreciation
−$2,182
Taxable income
$1,446
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$347
After-tax cash flow
$2,259/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
West St. Francois County R-IV
NCES district ID
2918240
Math proficiency
35% ▼ -12.00%
Reading proficiency
44% ▼ -4.00%
Median HH income
$39,483
Composite
33.04/100
National rank
#5573
State rank
#165 of 324 in MO

Livability — Leadwood

Score
56/100
State rank
#682
US rank
#22497

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Leadwood, MO
City population
1,418
Population (ZIP)
1,418

Population outlook (St. Francois County) Hauer SSP2

Today (2025)
68,683 people
By 2030
69,574 · +1.3%
By 2040
70,665 · +2.9%
By 2050
70,708 · +2.9%
By 2075
67,917 · -1.1%
By 2100
56,563 · -17.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 2%
Common ancestry
Lithuanian 2% Serbian 1% Italian 1%
Foreign-born
0%
Languages at home
96% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · St. Francois

2024 margin
Solid R (+51.4) · D 23.8% · R 75.2%
2008→2024 swing
-46.8pp toward R · 2008: -4.6pp · 2024: -51.4pp
All cycles
2024: R+51.4 2020: R+48.1 2016: R+45.4 2012: R+19.5 2008: R+4.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 12.23%
Current HPI
266.9019
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

-6.2% since first listed
2 events — show timeline
  • 2026-06-12 Price Changed $75,000 MARIS as Distributed by MLS Grid
  • 2026-05-01 Listed $80,000 MARIS as Distributed by MLS Grid

Property tax history

+2.6%/yr

Latest (2025): $245 · +10.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…