CashFlowRE
Sign in Sign up
710 Bridge St
C- Composite 54.29
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.4/30.0
  • Appreciation +7.0/10.0
  • DSCR +4.0/10.0
  • Schools +3.5/10.0
  • 1% rule +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$167,000

710 Bridge St · Sweet Springs, MO 65351
4 bd · 3.0 ba · 2,750 sqft · Other · 37 Days on market
Built 1965 0.43 ac lot $61/sqft · 31% below area Est $244k · 31% under ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This ranch-style home offers solid bones and comfortable single-level living. 3 bedrooms with 2 baths all on the main level. Bonuus room could be used as additional bedroom or office. Large living area for any size gatherings. Enjoy the covered area in the back. Detached 2 car garage. Additional living space in the partially finished basement with an additional bath. This is a Fannie Mae homepath home.

Key facts

  • Large living area
  • Single level living
  • Ranch style home

Tags

RANCH STYLE HOMESINGLE LEVEL LIVINGLARGE LIVING AREACOVERED AREA IN THE BACKDETACHED GARAGEPARTIALLY FINISHED BASEMENT

Property features AI

Finance

  • Financial info: Annual tax amount reported

Exterior

  • Parking: Detached garage that faces front; 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property; Ranch-style; Two-tone finished area with above-grade and below-grade living space
  • Construction: Frame construction; Composition roof; Built approximately 51–75 years ago
  • Exterior features: Located inside city limits; Lot approximately 18,794 square feet

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Natural gas heating; Electric cooling (central air)
  • Interior features: Ranch floor plan; Full finished basement; One fireplace

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 4-bed/3.0-bath other listed at $167k.

Deal economics

  • At list price, monthly cash flow is $2 ($22/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 $138k (17.6% below list).
  • Recommended offer: $138k (17.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#302 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D+, amenities F, commute F.
  • Sweet Springs R-VII (rural): math 37% / reading 45% proficiency, ranked #135 of 324 in MO (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 16 active listings in the ZIP; 11 units permitted in Saline County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($1k loan paydown + $7k appreciation (4.0% local appreciation)).
  • Saline County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (4.0% appreciation + 3.0% rent growth), your $47k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($162k) is reasonable based on typical stale-listing flexibility.
Recommended offer $137,529 (17.6% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — 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
0.82%
Cap rate
6.31%
Cash-on-cash
0.05%
DSCR
1.00
GRM
10.1

CMA / ARV

ARV (median comp)
$243,607
List price
$167,000
Delta
-31.45%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi

Projected returns pro-forma

4.04% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.4%
Equity multiple
1.63×
Total profit
$29,597
Equity at exit
$85,073
10-year hold
IRR
12.2%
Equity multiple
3.01×
Total profit
$94,106
Equity at exit
$139,464

Cash invested: $46,760 (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 65351

Home prices YoY
3.9%
Active inventory
16
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,375 medium interval (Pro) →
Mortgage (P&I)
$876
Tax from tax record
$139 /mo · $1,671/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$2

Break-even live

Break-even rent $1,373
Max offer price $167,000
Occupancy floor 95%

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
$41,750
Closing costs
$5,010
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 18 events

  1. 2026-06-19
    days on market $167,000 Active 37 DOM
  2. 2026-06-18
    days on market $167,000 Active 36 DOM
  3. 2026-06-17
    days on market $167,000 Active 35 DOM
  4. 2026-06-16
    days on market $167,000 Active 34 DOM
  5. 2026-06-16
    price $167,000 Active 33 DOM
  6. 2026-06-15
    days on market $175,000 Active 33 DOM
  7. 2026-06-14
    days on market $175,000 Active 31 DOM
  8. 2026-06-12
    days on market $175,000 Active 30 DOM
  9. 2026-06-09
    days on market $175,000 Active 27 DOM
  10. 2026-06-08
    days on market $175,000 Active 26 DOM
  11. 2026-06-07
    days on market $175,000 Active 25 DOM
  12. 2026-06-05
    days on market $175,000 Active 22 DOM
  13. 2026-06-02
    days on market $175,000 Active 20 DOM
  14. 2026-06-01
    days on market $175,000 Active 19 DOM
  15. 2026-05-31
    days on market $175,000 Active 18 DOM
  16. 2026-05-30
    days on market $175,000 Active 17 DOM
  17. 2026-05-13
    listed $175,000 Active 405-char remark
  18. 2025-10-09
    soldstatus

ⓘ 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
$1,671 · $139/mo
Projected year-2 tax
$1,671 · $139/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥108°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$16,503
− Mortgage interest
−$9,355
− Property taxes
−$1,671
− Insurance
−$835
− Repairs & maintenance
−$1,320
− Management
−$1,320
− Depreciation
−$4,858
Taxable loss
−$2,856
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$685
After-tax cash flow
$708/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
Sweet Springs R-VII
NCES district ID
2929880
Math proficiency
37% ▼ -14.00%
Reading proficiency
45% ▼ -9.00%
Median HH income
$42,522
Composite
34.58/100
National rank
#5164
State rank
#135 of 324 in MO

Livability — Sweet Springs

Score
64/100
State rank
#302
US rank
#13860

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sweet Springs, MO
Population (ZIP)
2,224

Population outlook (Saline County) Hauer SSP2

Today (2025)
22,716 people
By 2030
22,343 · -1.6%
By 2040
21,596 · -4.9%
By 2050
21,171 · -6.8%
By 2075
20,680 · -9.0%
By 2100
20,147 · -11.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Hispanic / Latino 3% Asian 2%
Common ancestry
Romanian 4% Italian 2% Slovak 2%
Foreign-born
1%
Languages at home
97% English-only · Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Saline

2024 margin
Solid R (+40.4) · D 29.2% · R 69.7% · Other 1.1%
2008→2024 swing
-37.9pp toward R · 2008: -2.5pp · 2024: -40.4pp
All cycles
2024: R+40.4 2020: R+37.3 2016: R+34.5 2012: R+14.4 2008: R+2.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.04%
Current HPI
107.2676
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

-4.6% since first listed
3 events — show timeline
  • 2026-06-15 Price Changed $167,000 Heartland MLS as Distributed by MLS Grid
  • 2026-05-13 Listed $175,000 Heartland MLS as Distributed by MLS Grid
  • 2025-10-09 Sold (Public Records) Public Records

Property tax history

+7.8%/yr

Latest (2025): $1,671 · +10.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…