CashFlowRE
Sign in Sign up
211 S 6th St
B+ Composite 78.09
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • Appreciation +5.0/10.0
  • Schools +2.6/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$68,900

211 S 6th St · Deepwater, MO 64740
3 bd · 1.0 ba · 800 sqft · Other public records · 95 Days on market
Built 1910 912 sqft lot $86/sqft · 23% below area Est $102k · 33% under ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in the heart of Deepwater, this single-family home at 211 N. 6th St. offers a practical layout with 3 bedrooms and 1 bathroom. The property sits on a generous lot, approx. 12,000 square feet providing plenty of outdoor space for gardening, storage, or weekend projects. Inside, you’ll find approx. 912 square feet of living area that serves as a solid foundation for anyone looking to settle into a quiet community. Whether you are looking for a manageable primary residence or a local investment opportunity, this property combines functional indoor space with the freedom of a larger-than-average town lot.

Key facts

  • Generous lot
  • Outdoor space
  • 2 garage spots

Tags

GENEROUS LOTOUTDOOR SPACEFUNCTIONAL INDOOR SPACE

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 other listed at $69k.

Deal economics

  • At list price, monthly cash flow is $267 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($890 rent vs $69k).
  • Recommended offer: $63k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 52/100 on livability (#851 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • Lakeland R-III (rural): math 23% / reading 40% proficiency, ranked #269 of 324 in MO (top 83%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 37 active listings in the ZIP; 15 units permitted in Henry County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($476 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Henry County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 95 days — a 9% lower offer ($63k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $62,699 (9.0% below list)

Questions for the listing agent

  1. It's been on market 95 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — 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 F-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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
1.29%
Cap rate
10.95%
Cash-on-cash
16.64%
DSCR
1.74
GRM
6.5

CMA / ARV

ARV (median comp)
$102,300
List price
$68,900
Delta
-32.65%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
23.1%
Equity multiple
2.31×
Total profit
$25,322
Equity at exit
$30,980
10-year hold
IRR
24.0%
Equity multiple
4.43×
Total profit
$66,267
Equity at exit
$47,745

Cash invested: $19,292 (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 64740

Active inventory
37
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$890 medium interval (Pro) →
Mortgage (P&I)
$361
Tax from tax record
$46 /mo · $548/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$187
Net cashflow
$267

Break-even live

Break-even rent $551
Max offer price $68,900
Occupancy floor 65%

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
$17,225
Closing costs
$2,067
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. 2026-06-18
    days on market $68,900 Active 95 DOM
  2. 2026-06-17
    days on market $68,900 Active 94 DOM
  3. 2026-06-16
    days on market $68,900 Active 93 DOM
  4. 2026-06-15
    days on market $68,900 Active 92 DOM
  5. 2026-06-13
    days on market $68,900 Active 90 DOM
  6. 2026-06-12
    days on market $68,900 Active 89 DOM
  7. 2026-06-09
    price $68,900 Active 86 DOM
  8. 2026-06-07
    days on market $74,900 Active 86 DOM
  9. 2026-06-04
    days on market $74,900 Active 83 DOM
  10. 2026-06-02
    days on market $74,900 Active 82 DOM
  11. 2026-06-01
    days on market $74,900 Active 81 DOM
  12. 2026-05-31
    days on market $74,900 Active 80 DOM
  13. 2026-05-06
    price $74,900 622-char remark
    Show marketing remark (622 chars)

    Located in the heart of Deepwater, this single-family home at 211 N. 6th St. offers a practical layout with 3 bedrooms and 1 bathroom. The property sits on a generous lot, approx. 12,000 square feet providing plenty of outdoor space for gardening, storage, or weekend projects. Inside, you’ll find approx. 912 square feet of living area that serves as a solid foundation for anyone looking to settle into a quiet community. Whether you are looking for a manageable primary residence or a local investment opportunity, this property combines functional indoor space with the freedom of a larger-than-average town lot.

  14. 2026-04-09
    price $84,900 622-char remark
    Show marketing remark (622 chars)

    Located in the heart of Deepwater, this single-family home at 211 N. 6th St. offers a practical layout with 3 bedrooms and 1 bathroom. The property sits on a generous lot, approx. 12,000 square feet providing plenty of outdoor space for gardening, storage, or weekend projects. Inside, you’ll find approx. 912 square feet of living area that serves as a solid foundation for anyone looking to settle into a quiet community. Whether you are looking for a manageable primary residence or a local investment opportunity, this property combines functional indoor space with the freedom of a larger-than-average town lot.

  15. 2026-03-12
    listed $89,900 Active 622-char remark
    Show marketing remark (622 chars)

    Located in the heart of Deepwater, this single-family home at 211 N. 6th St. offers a practical layout with 3 bedrooms and 1 bathroom. The property sits on a generous lot, approx. 12,000 square feet providing plenty of outdoor space for gardening, storage, or weekend projects. Inside, you’ll find approx. 912 square feet of living area that serves as a solid foundation for anyone looking to settle into a quiet community. Whether you are looking for a manageable primary residence or a local investment opportunity, this property combines functional indoor space with the freedom of a larger-than-average town lot.

  16. 1994-03-01
    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
$548 · $46/mo
Projected year-2 tax
$668 · $56/mo
Expected delta
+$120/yr (+$10/mo · 22.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥109°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$10,680
− Mortgage interest
−$3,859
− Property taxes
−$548
− Insurance
−$344
− Repairs & maintenance
−$854
− Management
−$854
− Depreciation
−$2,004
Taxable income
$2,215
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$532
After-tax cash flow
$2,678/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
Lakeland R-III
NCES district ID
2910520
Math proficiency
23% ▼ -6.00%
Reading proficiency
40% ▼ -1.00%
Median HH income
$32,340
Composite
25.69/100
National rank
#7388
State rank
#269 of 324 in MO

Livability — Deepwater

Score
52/100
State rank
#851
US rank
#24819

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Deepwater, MO
Population (ZIP)
1,568

Population outlook (Henry County) Hauer SSP2

Today (2025)
20,584 people
By 2030
19,839 · -3.6%
By 2040
18,305 · -11.1%
By 2050
16,893 · -17.9%
By 2075
14,285 · -30.6%
By 2100
11,905 · -42.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Slovak 5% Serbian 2% Lithuanian 2%

Political lean MEDSL · Henry

2024 margin
Solid R (+52.6) · D 23.2% · R 75.8% · Other 1.0%
2008→2024 swing
-41.6pp toward R · 2008: -11.0pp · 2024: -52.6pp
All cycles
2024: R+52.6 2020: R+50.1 2016: R+47.9 2012: R+25.9 2008: R+11.0

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

-16.7% since first listed
4 events — show timeline
  • 2026-05-06 Price Changed $74,900 Heartland MLS as Distributed by MLS Grid
  • 2026-04-09 Price Changed $84,900 Heartland MLS as Distributed by MLS Grid
  • 2026-03-12 Listed $89,900 Heartland MLS as Distributed by MLS Grid
  • 1994-03-01 Sold (Public Records) Public Records

Property tax history

+1.8%/yr

Latest (2025): $548 · -5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…