CashFlowRE
Sign in Sign up
29060 Main St
D Composite 44.19
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).

  • ARV discount +10.7/15.0
  • Cash flow +10.2/30.0
  • Appreciation +8.2/10.0
  • Livability +3.2/5.0
  • DSCR +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • 1% rule +1.8/10.0

$119,900

29060 Main St · Seligman, MO 65745
2 bd · 1.0 ba · 672 sqft · SingleFamily public records · 9 Days on market
Built 1934 0.50 ac lot $178/sqft · 52% above area Est $129k · 7% under

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

Listing remarks MLS

Large city lot. Property has many mature trees, Very private setting, but in town. City water and sewer, potential for 5 or more building sites. Frontage on Stapleton and /Main Streets Investors! Let's go see this great opportunity, so close to Northwest Arkansas!

Key facts

  • Vinyl windows
  • Metal roof
  • Remodeled farmhouse

Tags

REMODELED FARMHOUSEMETAL ROOFHIGH EFFICIENCY HVAC UNITVINYL WINDOWSMATURE TREESPRIVATE SETTING

Property features AI

Exterior

  • Parking: 2-car garage
  • Utilities: Public water
  • Home design: Single-family residence; One level
  • Exterior features: Shingle roof; Shed(s) and additional outbuilding on the property; Few trees and mostly cleared lot; Asphalt road frontage on a public, city-maintained street; Approximately 0.5 acre lot

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air; Wall unit(s); Electric forced-air heat
  • Interior features: Central and wall-unit air conditioning; Forced-air electric heating

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/1.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $-69 ($-823/yr) — negative.
  • To cash-flow at today's rent, offer at most $108k (10.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $82k (31.8% below list).
  • Recommended offer: $82k (31.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 65/100 on livability (#274 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.
  • Southwest R-V (rural): math 19% / reading 32% proficiency, ranked #288 of 324 in MO (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Southwest Elem. (math 22% / reading 27%, grade F, #879 of 1,115 statewide, top 81%, 347 students, 64% FRL); Southwest Middle (math 18% / reading 28%, grade F, #330 of 391 statewide, top 84%, 219 students, 61% FRL); Southwest High (math 17% / reading 54%, grade F, #314 of 521 statewide, top 61%, 262 students, 56% FRL).
  • Market conditions: 36 active listings in the ZIP; 57 units permitted in Barry County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($829 loan paydown + $8k appreciation (6.5% local appreciation)).
  • Barry County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (6.5% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 7y 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 1934 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $81,825 (31.8% 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. Built in 1934 — 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. 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?
  5. 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?
  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
0.68%
Cap rate
5.61%
Cash-on-cash
-2.45%
DSCR
0.89
GRM
12.2

CMA / ARV

ARV (median comp)
$129,069
List price
$119,900
Delta
54.18%
Verdict
OVERPRICED
Comps
6 within 1.0 mi

Projected returns pro-forma

6.47% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
14.5%
Equity multiple
2.00×
Total profit
$33,577
Equity at exit
$78,976
10-year hold
IRR
14.6%
Equity multiple
4.02×
Total profit
$101,272
Equity at exit
$146,436

Cash invested: $33,572 (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 65745

Home prices YoY
2.9%
Active inventory
36
Price-to-rent
12.2×

Monthly cashflow live

Estimated rent
$818 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$36 /mo · $436/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$172
Net cashflow
$-69

Break-even live

Break-even rent $905
Max offer price $107,781
Occupancy floor

Sensitivity live

Price -10% $-1 -5% $-35 +0% $-69 +5% $-103 +10% $-136
Rent -10% $-133 -5% $-101 +0% $-69 +5% $-36 +10% $-4
Rate -1.0pp $-8 -0.5pp $-38 base $-69 +0.5pp $-100 +1.0pp $-131

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
$29,975
Closing costs
$3,597
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 26 events

  1. 2026-06-21
    days on market $119,900 Active 9 DOM
  2. 2026-06-18
    days on market $119,900 Active 6 DOM
  3. 2026-06-17
    days on market $119,900 Active 5 DOM
  4. 2026-06-16
    days on market $119,900 Active 4 DOM
  5. 2026-06-15
    days on market $119,900 Active 3 DOM
  6. 2026-06-13
    pricedays on marketlisting id $119,900 Active 1 DOM
  7. 2026-06-10
    days on market $199,000 Active 94 DOM
  8. 2026-06-09
    days on market $199,000 Active 93 DOM
  9. 2026-06-08
    days on market $199,000 Active 92 DOM
  10. 2026-06-07
    days on market $199,000 Active 91 DOM
  11. 2026-06-03
    days on market $199,000 Active 87 DOM
  12. 2026-06-02
    days on market $199,000 Active 86 DOM
  13. 2026-06-01
    days on market $199,000 Active 85 DOM
  14. 2026-05-31
    days on market $199,000 Active 84 DOM
  15. 2026-05-31
    days on market $199,000 Active 83 DOM
  16. 2026-04-04
    price $199,000 494-char remark
    Show marketing remark (494 chars)

    Small acreage with fully remodeled farmhouse. All new sheetrock, paint, LVP floors. Metal roof. High efficiency HVAC unit. All new Vinyl windows. Move in ready. Lot has many mature trees, very private setting, but in town. Detached garage, utility shed and well house. Investors! Paved road frontage on 2 sides! This lot could easily accommodate 4 or more additional homes to take advantage of public water and sewer access. Let's go see this great opportunity, so close to Northwest Arkansas!

  17. 2026-03-09
    listed $209,000 Active 494-char remark
    Show marketing remark (494 chars)

    Small acreage with fully remodeled farmhouse. All new sheetrock, paint, LVP floors. Metal roof. High efficiency HVAC unit. All new Vinyl windows. Move in ready. Lot has many mature trees, very private setting, but in town. Detached garage, utility shed and well house. Investors! Paved road frontage on 2 sides! This lot could easily accommodate 4 or more additional homes to take advantage of public water and sewer access. Let's go see this great opportunity, so close to Northwest Arkansas!

  18. 2025-09-02
    status Active
  19. 2025-05-07
    price $199,950
  20. 2025-05-07
    price $199,950
  21. 2025-05-07
    price $199,950
  22. 2025-02-27
    listed $209,000 Active
  23. 2024-08-15
    listed $199,950 Active
  24. 2021-08-24
    soldstatus
  25. 2019-02-25
    soldstatus
  26. 2019-01-08
    listed $67,900

ⓘ 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
$436 · $36/mo
Projected year-2 tax
$1,163 · $97/mo
Expected delta
+$728/yr (+$61/mo · 167.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥103°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$9,819
− Mortgage interest
−$6,716
− Property taxes
−$436
− Insurance
−$600
− Repairs & maintenance
−$786
− Management
−$786
− Depreciation
−$3,488
Taxable loss
−$2,991
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$718
After-tax cash flow
$-105/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
Southwest R-V
NCES district ID
2928710
Math proficiency
19% ▼ -4.00%
Reading proficiency
32% ▼ -3.00%
Median HH income
$35,609
Composite
21.05/100
National rank
#8449
State rank
#288 of 324 in MO

Livability — Seligman

Score
65/100
State rank
#274
US rank
#12859

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Seligman, MO
Population (ZIP)
3,230

Population outlook (Barry County) Hauer SSP2

Today (2025)
35,207 people
By 2030
34,460 · -2.1%
By 2040
32,643 · -7.3%
By 2050
30,688 · -12.8%
By 2075
26,898 · -23.6%
By 2100
22,000 · -37.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 7% Hispanic / Latino 4% Native American 1%
Common ancestry
Romanian 4% Lithuanian 4% Slovak 3%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Barry

2024 margin
Solid R (+63.5) · D 17.8% · R 81.3%
2008→2024 swing
-28.5pp toward R · 2008: -35.0pp · 2024: -63.5pp
All cycles
2024: R+63.5 2020: R+60.8 2016: R+59.7 2012: R+44.7 2008: R+35.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.47%
Current HPI
227.5875
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

+76.6% since first listed
13 events — show timeline
  • 2026-06-12 Listed $119,900 SOMO
  • 2026-06-12 Listed $89,900 SOMO
  • 2026-04-04 Price Changed $199,000 SOMO
  • 2026-03-09 Listed $209,000 SOMO
  • 2025-09-02 Relisted SOMO
  • 2025-05-07 Price Changed $199,950 SOMO
  • 2025-05-07 Price Changed $199,950 OGAR
  • 2025-05-07 Price Changed $199,950 NWARMLS
  • 2025-02-27 Listed $209,000 SOMO
  • 2024-08-15 Listed $199,950 SOMO
  • 2021-08-24 Sold (Public Records) Public Records
  • 2019-02-25 Sold (MLS) SOMO
  • 2019-01-08 Listed $67,900 SOMO

Property tax history

+2.9%/yr

Latest (2025): $436 · +6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…