CashFlowRE
Sign in Sign up
918 Bloomfield St
B Composite 71.13
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
  • ARV discount +9.8/15.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,000

918 Bloomfield St · Cape Girardeau, MO 63703
4 bd · 1.5 ba · 1,456 sqft · SingleFamily public records · 73 Days on market
Built 1920 7,230 sqft lot $52/sqft · 7% above area Est $79k · 5% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Awesome potential in this fixer upper! Check it out today!

Key facts

  • 7,230 sq ft lot
  • Built 1920
  • Listed 72 days

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/1.5-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $550 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $70k (6.0% below list) — sets the bar for market timing.
  • Cap rate 15.1% vs local median 3.9% in Cape Girardeau — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 64/100 on livability (#297 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, employment D+, crime F.
  • Cape Girardeau 63 (urban): math 33% / reading 42% proficiency, ranked #188 of 324 in MO (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 41 active listings in the ZIP; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 81 units permitted in Cape Girardeau County in 2024 (0 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($39k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Cape Girardeau County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 73 days — a 6% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 8y ago 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 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $70,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 73 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — 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. 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?
  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
1.72%
Cap rate
15.09%
Cash-on-cash
31.40%
DSCR
2.40
GRM
4.9

CMA / ARV

ARV (median comp)
$79,001
List price
$75,000
Delta
-5.06%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1013 William St 0.14mi 4/2.0 1,530 (+5%) 5mo $68,900 $45 79
25 S Benton St 0.30mi 4/2.0 1,512 (+4%) 6mo $170,000 $112 73
1 N Park Ave 0.45mi 4/2.0 1,401 (-4%) 1mo $169,900 $121 70
1225 Bloomfield Rd 0.22mi 3/1.0 (-1) 1,533 (+5%) 12mo $139,000 $91 64
1511 Good Hope St 0.42mi 3/1.5 (-1) 1,513 (+4%) 12mo $115,000 $76 59
29 N Henderson Ave 0.45mi 3/1.5 (-1) 1,576 (+8%) 9mo $179,000 $114 53
1018 William St 0.17mi 3/1.0 (-1) 1,245 (-14%) 11mo $99,800 $80 51
1419 Themis St 0.60mi 3/1.0 (-1) 1,368 (-6%) 5mo $154,900 $113 51
412 Koch Ave 0.70mi 3/2.0 (-1) 1,462 (+0%) 11mo $104,900 $72 51
150 S Minnesota St 0.56mi 3/1.0 (-1) 1,375 (-6%) 11mo $159,900 $116 48
114 N West End Blvd 0.54mi 5/3.0 (+1) 1,525 (+5%) 10mo $84,900 $56 47
208 Louis St 0.61mi 3/1.0 (-1) 1,243 (-15%) 7mo $154,900 $125 34

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

Projected returns pro-forma

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

5-year hold
IRR
26.3%
Equity multiple
2.09×
Total profit
$22,835
Equity at exit
$11,183
10-year hold
IRR
33.9%
Equity multiple
4.09×
Total profit
$64,906
Equity at exit
$6,485

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 63703

Home prices YoY
-29.3%
Active inventory
41
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,288 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$43 /mo · $520/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$550

Break-even live

Break-even rent $592
Max offer price $75,000
Occupancy floor 52%

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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
Cape Girardeau Cape Girardeau, MO 1.0–3.0 1.0–2.0 931 $1,000 $1.07 44d 7 0.90mi

Listing history 23 events

  1. 2026-06-19
    days on market $75,000 Active 73 DOM
  2. 2026-06-18
    days on market $75,000 Active 72 DOM
  3. 2026-06-17
    days on market $75,000 Active 71 DOM
  4. 2026-06-16
    days on market $75,000 Active 70 DOM
  5. 2026-06-15
    days on market $75,000 Active 69 DOM
  6. 2026-06-14
    days on market $75,000 Active 67 DOM
  7. 2026-06-13
    days on market $75,000 Active 66 DOM
  8. 2026-06-10
    days on market $75,000 Active 64 DOM
  9. 2026-06-09
    days on market $75,000 Active 63 DOM
  10. 2026-06-08
    days on market $75,000 Active 62 DOM
  11. 2026-06-07
    days on market $75,000 Active 61 DOM
  12. 2026-06-05
    days on market $75,000 Active 58 DOM
  13. 2026-06-03
    days on market $75,000 Active 57 DOM
  14. 2026-06-02
    days on market $75,000 Active 56 DOM
  15. 2026-06-01
    days on market $75,000 Active 55 DOM
  16. 2026-05-31
    days on market $75,000 Active 54 DOM
  17. 2026-05-30
    days on market $75,000 Active 53 DOM
  18. 2026-04-20
    status Active 58-char remark
    Show marketing remark (58 chars)

    Awesome potential in this fixer upper! Check it out today!

  19. 2026-04-06
    status Pending 58-char remark
    Show marketing remark (58 chars)

    Awesome potential in this fixer upper! Check it out today!

  20. 2026-03-24
    listed $75,000 Active 58-char remark
    Show marketing remark (58 chars)

    Awesome potential in this fixer upper! Check it out today!

  21. 2018-10-22
    soldstatus
  22. 2018-10-19
    soldstatus 242-char remark
    Show marketing remark (242 chars)

    Charming early 1900s Bungalow located just 0.6 mile from the SEMO River Campus making it perfect for the Investor searching for more rentals. This home has a new roof added just over a year ago. The vinyl siding is great for easy maintenance!

  23. 2018-05-03
    listed $38,000 242-char remark
    Show marketing remark (242 chars)

    Charming early 1900s Bungalow located just 0.6 mile from the SEMO River Campus making it perfect for the Investor searching for more rentals. This home has a new roof added just over a year ago. The vinyl siding is great for easy maintenance!

ⓘ 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
$520 · $43/mo
Projected year-2 tax
$728 · $61/mo
Expected delta
+$208/yr (+$17/mo · 40.0%)

ⓘ 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 6/10 Major 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 2 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
$15,454
− Mortgage interest
−$4,201
− Property taxes
−$520
− Insurance
−$375
− Repairs & maintenance
−$1,236
− Management
−$1,236
− Depreciation
−$2,182
Taxable income
$5,704
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,369
After-tax cash flow
$5,226/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
Cape Girardeau 63
NCES district ID
2907120
Math proficiency
33% ▼ -6.00%
Reading proficiency
42% ▼ -7.00%
Median HH income
$40,543
Composite
31.49/100
National rank
#5974
State rank
#188 of 324 in MO

Livability — Cape Girardeau

Score
64/100
State rank
#297
US rank
#13759

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cape Girardeau, MO
County
Cape Girardeau County · 75,175 people
City population
47,546
Metro
Cape Girardeau, MO-IL
Population (ZIP)
8,201
Household income
$38,695
Rent vs Own
57.4% rent · 42.6% own
Severe rent burden
617.0

Population outlook (Cape Girardeau County) Hauer SSP2

Today (2025)
84,807 people
By 2030
88,016 · +3.8%
By 2040
93,914 · +10.7%
By 2050
99,541 · +17.4%
By 2075
114,527 · +35.0%
By 2100
121,718 · +43.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Black 19% Two or more races 5% Hispanic / Latino 5%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Slovak 2% Lithuanian 2% Italian 2%
Foreign-born
4% · Canada, Jamaica
Languages at home
94% English-only · Spanish 3% Russian/Polish/Slavic 1% Other Indo-European 1%

Political lean MEDSL · Cape Girardeau

2024 margin
Solid R (+46.5) · D 26.2% · R 72.7% · Other 1.1%
2008→2024 swing
-12.9pp toward R · 2008: -33.6pp · 2024: -46.5pp
All cycles
2024: R+46.5 2020: R+45.0 2016: R+50.1 2012: R+43.8 2008: R+33.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -63.10%
Current HPI
152.013
Rent YoY
Metro
Cape Girardeau, MO-IL
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

+97.4% since first listed
6 events — show timeline
  • 2026-04-20 Relisted MARIS as Distributed by MLS Grid
  • 2026-04-06 Pending MARIS as Distributed by MLS Grid
  • 2026-03-24 Listed $75,000 MARIS as Distributed by MLS Grid
  • 2018-10-22 Sold (Public Records) Public Records
  • 2018-10-19 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2018-05-03 Listed $38,000 MARIS as Distributed by MLS Grid

Property tax history

+1.2%/yr

Latest (2025): $520 · +5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…