CashFlowRE
Sign in Sign up
1571 Highway AA
D Composite 43.38
Why this score? — see what drove the D 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 +12.7/30.0
  • ARV discount +12.3/15.0
  • DSCR +3.8/10.0
  • Schools +3.5/10.0
  • Livability +3.5/5.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,500

1571 Highway AA · Poplar Bluff, MO 63901
2 bd · 2.0 ba · 1,008 sqft · Other public records · 22 Days on market
Built 1995 0.69 ac lot $138/sqft · 6% above area Est $156k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Delightful and inviting! This well-kept 2-bedroom, 2 bath home offers 1,200 +/- sq ft of comfortable living space. Inside, you'll find a bright and cozy layout with raised ceilings in living area, complete with a sunroom that's ideal for relaxing or enjoying your morning coffee. The generous level yard provides plenty of space for outdoor living. Very nice paved driveway and lots of parking area for entertaining and metal carport for covered parking as well. The 20x40 shop with concrete floor and electric is a great addition that provides a multitude of uses anyone would love!! This property is well maintained and located in a good location for country living but only a few minutes from tow

Key facts

  • Raised ceilings
  • Generous yard
  • Covered parking

Tags

RAISED CEILINGSSUNROOMGENEROUS YARDCOVERED PARKINGDETACHED GARAGE

Property features AI

Exterior

  • Parking: Driveway; Asphalt parking; Carport (1 space); Additional parking
  • Utilities: Public water; Public sewer; Single-phase electric; Cable available
  • Home design: Single-family residence; One level
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Terrace patio/porch; Front yard; RV/boat storage; Workshop

Interior

  • Kitchen: Equipped with dishwasher, oven, range and refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 2 full bathrooms (main level)
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Dishwasher, Oven, Range, Refrigerator; No basement

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 2-bed/2.0-bath other listed at $140k.

Deal economics

  • At list price, monthly cash flow is $-139 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $115k (17.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $104k (25.2% below list).
  • Recommended offer: $104k (25.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 4.4% in Poplar Bluff — 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 70/100 on livability (#143 in MO) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Poplar Bluff R-I (town): math 38% / reading 47% proficiency, ranked #127 of 324 in MO (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lake Road Elem. (math 48% / reading 55%, grade C-, #268 of 1,115 statewide, top 24%, 305 students, 99% FRL); Poplar Bluff High (math 22% / reading 42%, grade F, #356 of 521 statewide, top 71%, 1,504 students, 56% FRL) — zoned schools average 78% FRL vs 56% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 274 active listings in the ZIP; 63 units permitted in Butler County in 2024 (48 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $964 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Butler County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($137k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $104,401 (25.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. 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.
  6. 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.
  7. 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
0.75%
Cap rate
6.17%
Cash-on-cash
-0.43%
DSCR
0.98
GRM
11.1

CMA / ARV

ARV (median comp)
$156,260
List price
$139,500
Delta
-10.73%
Verdict
UNDERPRICED
Comps
17 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-23.5%
Equity multiple
0.19×
Total profit
$-31,464
Equity at exit
$20,800
10-year hold
IRR
-18.3%
Equity multiple
0.01×
Total profit
$-38,763
Equity at exit
$12,061

Cash invested: $39,060 (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 63901

Home prices YoY
-22.4%
Active inventory
274
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$1,044 medium interval (Pro) →
Mortgage (P&I)
$732
Tax from tax record
$49 /mo · $591/yr
Insurance
$58
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$-139

Break-even live

Break-even rent $1,220
Max offer price $114,884
Occupancy floor

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
$34,875
Closing costs
$4,185
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 2 events

  1. 2026-04-29
    listed $139,500 Active 702-char remark
  2. 1995-09-01
    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
$591 · $49/mo
Projected year-2 tax
$1,353 · $113/mo
Expected delta
+$762/yr (+$64/mo · 129.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone A · 77% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$12,528
− Mortgage interest
−$7,814
− Property taxes
−$591
− Insurance
−$2,200
− Repairs & maintenance
−$1,002
− Management
−$1,002
− Depreciation
−$4,058
Taxable loss
−$4,139
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$993
After-tax cash flow
$-679/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
Poplar Bluff R-I
NCES district ID
2925450
Math proficiency
38% ▼ -4.00%
Reading proficiency
47% ▼ -3.00%
Median HH income
$35,761
Composite
35.17/100
National rank
#5001
State rank
#127 of 324 in MO

Livability — Poplar Bluff

Score
70/100
State rank
#143
US rank
#8135

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
34,920
Population (ZIP)
34,920

Population outlook (Butler County) Hauer SSP2

Today (2025)
42,648 people
By 2030
42,329 · -0.7%
By 2040
41,498 · -2.7%
By 2050
40,308 · -5.5%
By 2075
36,168 · -15.2%
By 2100
28,893 · -32.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 6% Black 5% Hispanic / Latino 2%
Common ancestry
Slovak 2% Lithuanian 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Butler

2024 margin
Solid R (+63.8) · D 17.7% · R 81.5%
2008→2024 swing
-26.4pp toward R · 2008: -37.4pp · 2024: -63.8pp
All cycles
2024: R+63.8 2020: R+62.3 2016: R+61.6 2012: R+46.7 2008: R+37.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -50.64%
Current HPI
175.3008
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

3 events — show timeline
  • 2026-05-21 Pending MARIS as Distributed by MLS Grid
  • 2026-04-29 Listed $139,500 MARIS as Distributed by MLS Grid
  • 1995-09-01 Sold (Public Records) Public Records

Property tax history

+1.6%/yr

Latest (2025): $591 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…