CashFlowRE
Sign in Sign up
710 Oak St
B- Composite 69.91
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 +7.5/15.0
  • Schools +4.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,000

710 Oak St · California, MO 65018
5 bd · 2.0 ba · 1,236 sqft · Other public records · 52 Days on market
Built 1900 0.34 ac lot $61/sqft · 29% below area

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

Listing remarks

Step back in time with this character-filled 1900s home, ready for your personal touch. This true fixer-upper features 5 bedrooms and 2 bathrooms, offering ample space and flexibility for a growing family, a home office, or multi-generational living. The solid structural foundation and original hardwood floors showcasing the craftsmanship of the era provide a strong starting point for your renovation vision. The classic exterior hints at its historical charm, while the yard presents opportunities for landscaping and outdoor entertaining. Located in a vibrant community close to local amenities, this property is perfect for investors or anyone passionate about historic homes. Don't miss your

Key facts

  • Outdoor entertaining
  • Classic exterior
  • 0.34 acre lot

Tags

SOLID STRUCTURAL FOUNDATIONORIGINAL HARDWOOD FLOORSCLASSIC EXTERIOROPPORTUNITIES FOR LANDSCAPINGOUTDOOR ENTERTAININGCLOSE TO LOCAL AMENITIES

Property features AI

Finance

  • Other: Directions: Turn North on the HWY 87 exit off 50 HWY. Continue to South Oak St and the house is on the right.
  • Financial info: Annual tax amount listed

Exterior

  • Parking: Attached 2-car garage
  • Home design: Single-family residence; 2 stories
  • Exterior features: Lot dimensions approximately 130 x 115; Residential zoning

Interior

  • Heating & cooling: Has heating
  • Interior features: Total of 11 rooms

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 5-bed/2.0-bath other listed at $75k.

Deal economics

  • At list price, monthly cash flow is $445 ($5k/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: $73k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#306 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, employment D+, amenities F.
  • Moniteau County R-I (town): math 44% / reading 55% proficiency, ranked #43 of 324 in MO (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 43 active listings in the ZIP; 3 units permitted in Moniteau County in 2024 (0 in 5+ unit buildings).

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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $72,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 52 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 1900 — 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
1.61%
Cap rate
13.41%
Cash-on-cash
25.43%
DSCR
2.13
GRM
5.2

CMA / ARV

ARV (median comp)
$374,900
List price
$75,000
Delta
-79.99%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
19.0%
Equity multiple
1.77×
Total profit
$16,197
Equity at exit
$11,183
10-year hold
IRR
27.3%
Equity multiple
3.41×
Total profit
$50,643
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 65018

Home prices YoY
-26.1%
Active inventory
43
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,206 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$83 /mo · $1,000/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$253
Net cashflow
$445

Break-even live

Break-even rent $643
Max offer price $75,000
Occupancy floor 58%

Sensitivity live

Price -10% $487 -5% $466 +0% $445 +5% $424 +10% $402
Rent -10% $350 -5% $397 +0% $445 +5% $493 +10% $540
Rate -1.0pp $483 -0.5pp $464 base $445 +0.5pp $426 +1.0pp $406

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 17 events

  1. 2026-06-21
    days on market $75,000 Active 52 DOM
  2. 2026-06-21
    days on market $75,000 Active 51 DOM
  3. 2026-06-18
    days on market $75,000 Active 49 DOM
  4. 2026-06-17
    days on market $75,000 Active 48 DOM
  5. 2026-06-16
    days on market $75,000 Active 47 DOM
  6. 2026-06-15
    days on market $75,000 Active 46 DOM
  7. 2026-06-13
    days on market $75,000 Active 44 DOM
  8. 2026-06-12
    days on market $75,000 Active 43 DOM
  9. 2026-06-09
    days on market $75,000 Active 40 DOM
  10. 2026-06-08
    days on market $75,000 Active 39 DOM
  11. 2026-06-07
    days on market $75,000 Active 38 DOM
  12. 2026-06-07
    days on market $75,000 Active 37 DOM
  13. 2026-06-04
    days on market $75,000 Active 34 DOM
  14. 2026-06-02
    days on market $75,000 Active 33 DOM
  15. 2026-06-01
    days on market $75,000 Active 32 DOM
  16. 2026-05-31
    days on market $75,000 Active 31 DOM
  17. 2026-04-22
    listed $75,000 Active 796-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
$1,000 · $83/mo
Projected year-2 tax
$1,000 · $83/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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥108°F today · 18 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
$14,474
− Mortgage interest
−$4,201
− Property taxes
−$1,000
− Insurance
−$375
− Repairs & maintenance
−$1,158
− Management
−$1,158
− Depreciation
−$2,182
Taxable income
$4,400
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,056
After-tax cash flow
$4,283/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
Moniteau County R-I
NCES district ID
2906510
Math proficiency
44% ▼ -6.00%
Reading proficiency
55% ▲ 3.00%
Median HH income
$47,994
Composite
42.14/100
National rank
#3306
State rank
#43 of 324 in MO

Livability — California

Score
64/100
State rank
#306
US rank
#14022

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
California, MO
City population
7,811
Population (ZIP)
7,811

Population outlook (Moniteau County) Hauer SSP2

Today (2025)
16,265 people
By 2030
16,309 · +0.3%
By 2040
16,437 · +1.1%
By 2050
16,475 · +1.3%
By 2075
15,956 · -1.9%
By 2100
14,142 · -13.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Hispanic / Latino 10% Two or more races 6%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Italian 4% Serbian 2% Lithuanian 2%
Foreign-born
4% · Canada, Philippines
Languages at home
90% English-only · Spanish 7% German/W. Germanic 2% Other Asian/Pacific 1%

Political lean MEDSL · Moniteau

2024 margin
Solid R (+62.8) · D 18.1% · R 80.8% · Other 1.1%
2008→2024 swing
-27.0pp toward R · 2008: -35.8pp · 2024: -62.8pp
All cycles
2024: R+62.8 2020: R+62.0 2016: R+60.3 2012: R+48.0 2008: R+35.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -75.63%
Current HPI
214.3568
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

1 event — show timeline
  • 2026-04-22 Listed $75,000 CMBR

Property tax history

+2.3%/yr

Latest (2025): $1,000 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…