CashFlowRE
Sign in Sign up
339 W Castor St
B- Composite 68.93
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 +26.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.0/10.0
  • 1% rule +6.6/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$74,900

339 W Castor St · Dexter, MO 63841
3 bd · 1.0 ba · 1,161 sqft · Other public records · 234 Days on market
Built 1950 9,827 sqft lot $65/sqft · 32% below area Est $110k · 32% under ↓ 16% since listing

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

Listing remarks MLS

Welcome to this cozy two-bedroom, one-bath home featuring a bright and inviting living room and an eat-in kitchen perfect for family meals or entertaining friends. Situated on a spacious corner lot, this home offers plenty of outdoor space, including a fenced-in backyard ideal for pets or gardening. The property also includes a detached one-car garage and a paved walkway leading to a covered front entry. With its blue metal roof and matching shutters, this home has great curb appeal and a classic charm. Conveniently located near local amenities, this property is a perfect choice for first-time buyers, downsizers, or investors.

Key facts

  • Bright living room
  • Eat-in kitchen
  • Fenced-in backyard

Tags

BRIGHT LIVING ROOMEAT-IN KITCHENFENCED-IN BACKYARDDETACHED GARAGEPAVED WALKWAYCOVERED FRONT ENTRY

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 $75k.

Deal economics

  • At list price, monthly cash flow is $196 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($867 rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 3.7% in Dexter — 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 67/100 on livability (#221 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: health & safety C-, crime D+, employment D.
  • Dexter R-XI (town): math 41% / reading 45% proficiency, ranked #120 of 324 in MO (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Southwest Elem. (473 students, 55% FRL); T. S. Hill Middle (math 44% / reading 36%, grade F, #185 of 391 statewide, top 48%, 443 students, 48% FRL); Dexter High (math 32% / reading 62%, grade D-, #155 of 521 statewide, top 32%, 587 students, 44% FRL).
  • Market conditions: 87 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 17 units permitted in Stoddard County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $518 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Stoddard County population projected at -12% 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 $21k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 234 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y ago; this cycle's ask has dropped $50k (40%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — 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 $65,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 234 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 1950 — 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 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?
  6. Crime grade is D 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
1.16%
Cap rate
9.44%
Cash-on-cash
11.24%
DSCR
1.50
GRM
7.2

CMA / ARV

ARV (median comp)
$110,431
List price
$74,900
Delta
-32.17%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
0.5%
Equity multiple
1.02×
Total profit
$370
Equity at exit
$11,168
10-year hold
IRR
10.1%
Equity multiple
1.78×
Total profit
$16,413
Equity at exit
$6,476

Cash invested: $20,972 (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 63841

Home prices YoY
-25.6%
Active inventory
87
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$867 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$64 /mo · $771/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$182
Net cashflow
$196

Break-even live

Break-even rent $618
Max offer price $74,900
Occupancy floor 72%

Sensitivity live

Price -10% $239 -5% $218 +0% $196 +5% $175 +10% $154
Rent -10% $128 -5% $162 +0% $196 +5% $231 +10% $265
Rate -1.0pp $234 -0.5pp $215 base $196 +0.5pp $177 +1.0pp $157

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
$18,725
Closing costs
$2,247
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
501 W Fannetta St Apt 12 Dexter, MO 2.0 1.5 950 $795 $0.84 45d 1 0.47mi
102 N 1st St Dexter, MO 2.0 1.0 1000 $760 $0.76 45d 2 0.90mi
1501 Lyndel Ct Dexter, MO 1.0–3.0 1.5 1300 $1,000 $0.77 45d 3 1.07mi
Lyndel Ct Dexter, MO 2.0–3.0 1.5 1150 $1,000 $0.87 45d 8 1.15mi

Listing history 34 events

  1. 2026-06-22
    days on market $74,900 Active Under Contract 234 DOM
  2. 2026-06-21
    days on market $74,900 Active Under Contract 233 DOM
  3. 2026-06-21
    statusdays on market $74,900 Active Under Contract 232 DOM
  4. 2026-06-18
    days on market $74,900 Active 230 DOM
  5. 2026-06-17
    days on market $74,900 Active 229 DOM
  6. 2026-06-16
    days on market $74,900 Active 228 DOM
  7. 2026-06-15
    days on market $74,900 Active 227 DOM
  8. 2026-06-13
    days on market $74,900 Active 225 DOM
  9. 2026-06-12
    days on market $74,900 Active 224 DOM
  10. 2026-06-09
    days on market $74,900 Active 221 DOM
  11. 2026-06-08
    days on market $74,900 Active 220 DOM
  12. 2026-06-07
    days on market $74,900 Active 219 DOM
  13. 2026-06-07
    days on market $74,900 Active 218 DOM
  14. 2026-06-04
    days on market $74,900 Active 215 DOM
  15. 2026-06-02
    days on market $74,900 Active 214 DOM
  16. 2026-06-01
    days on market $74,900 Active 213 DOM
  17. 2026-05-31
    days on market $74,900 Active 212 DOM
  18. 2026-04-14
    price $79,900 635-char remark
    Show marketing remark (635 chars)

    Welcome to this cozy two-bedroom, one-bath home featuring a bright and inviting living room and an eat-in kitchen perfect for family meals or entertaining friends. Situated on a spacious corner lot, this home offers plenty of outdoor space, including a fenced-in backyard ideal for pets or gardening. The property also includes a detached one-car garage and a paved walkway leading to a covered front entry. With its blue metal roof and matching shutters, this home has great curb appeal and a classic charm. Conveniently located near local amenities, this property is a perfect choice for first-time buyers, downsizers, or investors.

  19. 2026-02-24
    price $89,900 635-char remark
    Show marketing remark (635 chars)

    Welcome to this cozy two-bedroom, one-bath home featuring a bright and inviting living room and an eat-in kitchen perfect for family meals or entertaining friends. Situated on a spacious corner lot, this home offers plenty of outdoor space, including a fenced-in backyard ideal for pets or gardening. The property also includes a detached one-car garage and a paved walkway leading to a covered front entry. With its blue metal roof and matching shutters, this home has great curb appeal and a classic charm. Conveniently located near local amenities, this property is a perfect choice for first-time buyers, downsizers, or investors.

  20. 2026-01-23
    price $104,900 635-char remark
    Show marketing remark (635 chars)

    Welcome to this cozy two-bedroom, one-bath home featuring a bright and inviting living room and an eat-in kitchen perfect for family meals or entertaining friends. Situated on a spacious corner lot, this home offers plenty of outdoor space, including a fenced-in backyard ideal for pets or gardening. The property also includes a detached one-car garage and a paved walkway leading to a covered front entry. With its blue metal roof and matching shutters, this home has great curb appeal and a classic charm. Conveniently located near local amenities, this property is a perfect choice for first-time buyers, downsizers, or investors.

  21. 2025-12-11
    price $114,900 635-char remark
    Show marketing remark (635 chars)

    Welcome to this cozy two-bedroom, one-bath home featuring a bright and inviting living room and an eat-in kitchen perfect for family meals or entertaining friends. Situated on a spacious corner lot, this home offers plenty of outdoor space, including a fenced-in backyard ideal for pets or gardening. The property also includes a detached one-car garage and a paved walkway leading to a covered front entry. With its blue metal roof and matching shutters, this home has great curb appeal and a classic charm. Conveniently located near local amenities, this property is a perfect choice for first-time buyers, downsizers, or investors.

  22. 2025-10-31
    listed $124,900 Active 635-char remark
    Show marketing remark (635 chars)

    Welcome to this cozy two-bedroom, one-bath home featuring a bright and inviting living room and an eat-in kitchen perfect for family meals or entertaining friends. Situated on a spacious corner lot, this home offers plenty of outdoor space, including a fenced-in backyard ideal for pets or gardening. The property also includes a detached one-car garage and a paved walkway leading to a covered front entry. With its blue metal roof and matching shutters, this home has great curb appeal and a classic charm. Conveniently located near local amenities, this property is a perfect choice for first-time buyers, downsizers, or investors.

  23. 2025-03-21
    status Active
  24. 2025-03-14
    historical Active Under Contract
  25. 2025-02-27
    price $106,500
  26. 2025-02-07
    status Active
  27. 2025-01-30
    historical Active Under Contract
  28. 2025-01-03
    price $114,500
  29. 2024-11-26
    listed $129,500 Active
  30. 2022-11-01
    status Pending
  31. 2022-10-21
    soldstatus Closed
  32. 2022-10-21
    soldstatus
  33. 2022-09-20
    historical Active Under Contract
  34. 2022-09-12
    listed $94,900 Active

ⓘ 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
$771 · $64/mo
Projected year-2 tax
$771 · $64/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 4/10 Moderate 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$10,401
− Mortgage interest
−$4,196
− Property taxes
−$771
− Insurance
−$374
− Repairs & maintenance
−$832
− Management
−$832
− Depreciation
−$2,179
Taxable income
$1,216
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$292
After-tax cash flow
$2,065/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
Dexter R-XI
NCES district ID
2910770
Math proficiency
41% ▲ 5.00%
Reading proficiency
45% ▼ -3.00%
Median HH income
$37,349
Composite
35.76/100
National rank
#4846
State rank
#120 of 324 in MO

Livability — Dexter

Score
67/100
State rank
#221
US rank
#10879

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dexter, MO
Population (ZIP)
13,319

Population outlook (Stoddard County) Hauer SSP2

Today (2025)
29,096 people
By 2030
28,478 · -2.1%
By 2040
27,073 · -7.0%
By 2050
25,512 · -12.3%
By 2075
21,740 · -25.3%
By 2100
17,841 · -38.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Iranian 5% Serbian 1% Slovak 1%
Foreign-born
1% · China
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Stoddard

2024 margin
Solid R (+73.9) · D 12.8% · R 86.7%
2008→2024 swing
-34.1pp toward R · 2008: -39.8pp · 2024: -73.9pp
All cycles
2024: R+73.9 2020: R+72.0 2016: R+69.3 2012: R+49.3 2008: R+39.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -49.94%
Current HPI
145.4225
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

-15.8% since first listed
17 events — show timeline
  • 2026-04-14 Price Changed $79,900 MARIS as Distributed by MLS Grid
  • 2026-02-24 Price Changed $89,900 MARIS as Distributed by MLS Grid
  • 2026-01-23 Price Changed $104,900 MARIS as Distributed by MLS Grid
  • 2025-12-11 Price Changed $114,900 MARIS as Distributed by MLS Grid
  • 2025-10-31 Listed $124,900 MARIS as Distributed by MLS Grid
  • 2025-03-21 Relisted MARIS as Distributed by MLS Grid
  • 2025-03-14 Contingent MARIS as Distributed by MLS Grid
  • 2025-02-27 Price Changed $106,500 MARIS as Distributed by MLS Grid
  • 2025-02-07 Relisted MARIS as Distributed by MLS Grid
  • 2025-01-30 Contingent MARIS as Distributed by MLS Grid
  • 2025-01-03 Price Changed $114,500 MARIS as Distributed by MLS Grid
  • 2024-11-26 Listed $129,500 MARIS as Distributed by MLS Grid
  • 2022-11-01 Pending MARIS as Distributed by MLS Grid
  • 2022-10-21 Sold (Public Records) Public Records
  • 2022-10-21 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2022-09-20 Contingent MARIS as Distributed by MLS Grid
  • 2022-09-12 Listed $94,900 MARIS as Distributed by MLS Grid

Property tax history

+3.8%/yr

Latest (2025): $771 · +23.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…