CashFlowRE
Sign in Sign up
216 Pierce St
D+ Composite 46.05
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 +15.0/15.0
  • Cash flow +12.2/30.0
  • Livability +4.2/5.0
  • DSCR +3.6/10.0
  • Schools +3.5/10.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,900

216 Pierce St · Jefferson City, MO 65101
1 bd · 1.0 ba · 698 sqft · SingleFamily public records · 22 Days on market
Built 1930 6,500 sqft lot Est $129k · 46% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits at 216 Pierce St! This 1 bedroom, 1 bathroom home is packed with potential for the right buyer. Whether you're an investor searching for your next flip, looking to add to your rental portfolio, or a handy homeowner ready to build sweat equity, this property offers tons of possibilities. The basement space provides opportunity for additional functional living space, storage, workshop area, or future expansion potential. Convenient Jefferson City location with easy access to downtown, shopping, and restaurants. Property is being sold strictly AS IS. Seller will make no repairs or warranties. Bring your vision and unlock the potential!

Key facts

  • Storage
  • Workshop area
  • Basement space

Tags

BASEMENT SPACEFUNCTIONAL LIVING SPACESTORAGEWORKSHOP AREAFUTURE EXPANSION POTENTIALEASY ACCESS TO DOWNTOWN

Property features AI

Exterior

  • Parking: No garage
  • Home design: Single-family residence; Residential property
  • Exterior features: Lot dimensions approximately 50 x 130; Faces west; Located on Pierce Street with Buchanan Street nearby

Interior

  • Bedrooms: 1 total room (studio/efficiency layout implied)
  • Bathrooms: 1 full bathroom
  • Interior features: 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 1-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $-14 ($-166/yr) — negative.
  • To cash-flow at today's rent, offer at most $67k (3.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $52k (24.9% below list).
  • Recommended offer: $52k (24.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.7% in Jefferson City — 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 83/100 on livability (#7 in MO, #838 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-.
  • Jefferson City (urban): math 34% / reading 48% proficiency, ranked #121 of 324 in MO (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: East Elem. (math 27% / reading 37%, grade F, #761 of 1,115 statewide, top 72%, 305 students, 99% FRL); Lewis And Clark Middle (math 27% / reading 42%, grade F, #243 of 391 statewide, top 65%, 1,005 students, 56% FRL); Jefferson City High (math 46% / reading 63%, grade C-, #69 of 521 statewide, top 15%, 1,296 students, 48% FRL) — zoned schools average 68% FRL vs 44% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 189 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 173 units permitted in Cole County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Cole County population projected to shrink 5% 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 ($69k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y 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 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $52,500 (24.9% 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 1930 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.75%
Cap rate
6.06%
Cash-on-cash
-0.85%
DSCR
0.96
GRM
11.1

CMA / ARV

ARV (on-the-fly)
$129,130
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1303 E Elm St 0.65mi 2/1.0 (+1) 756 (+8%) 2mo $139,900 $185 49

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
-17.7%
Equity multiple
0.37×
Total profit
$-12,233
Equity at exit
$10,422
10-year hold
IRR
-9.9%
Equity multiple
0.39×
Total profit
$-11,889
Equity at exit
$6,044

Cash invested: $19,572 (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 65101

Home prices YoY
-29.1%
Active inventory
189
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$525 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$33 /mo · $395/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$110
Net cashflow
$-14

Break-even live

Break-even rent $542
Max offer price $67,459
Occupancy floor 98%

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
$17,475
Closing costs
$2,097
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
1214 E Dunklin St Unit B Jefferson City, MO 1.0 1.0 550 $525 $0.95 43d 1 0.82mi

Listing history 12 events

  1. 2026-06-05
    statusdays on market $69,900 Pending 22 DOM
  2. 2026-06-03
    days on market $69,900 Active 21 DOM
  3. 2026-06-02
    days on market $69,900 Active 20 DOM
  4. 2026-06-01
    days on market $69,900 Active 19 DOM
  5. 2026-05-31
    days on market $69,900 Active 18 DOM
  6. 2026-05-30
    days on market $69,900 Active 17 DOM
  7. 2026-05-14
    listed $69,900 Active
  8. 2021-09-23
    soldstatus
  9. 2021-09-22
    soldstatus
  10. 2021-09-22
    listed $60,000
  11. 2016-05-19
    soldstatus
  12. 2016-04-22
    listed $34,000

ⓘ 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
$395 · $33/mo
Projected year-2 tax
$678 · $57/mo
Expected delta
+$283/yr (+$24/mo · 71.8%)

ⓘ 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 4/10 Moderate 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$6,300
− Mortgage interest
−$3,915
− Property taxes
−$395
− Insurance
−$350
− Repairs & maintenance
−$504
− Management
−$504
− Depreciation
−$2,033
Taxable loss
−$1,401
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$336
After-tax cash flow
$170/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
Jefferson City
NCES district ID
2916190
Math proficiency
34% ▼ -1.00%
Reading proficiency
48% ▲ 5.00%
Median HH income
$51,903
Composite
35.45/100
National rank
#4930
State rank
#121 of 324 in MO

Livability — Jefferson City

Score
83/100
State rank
#7
US rank
#838

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jefferson City, MO
Population (ZIP)
29,777

Population outlook (Cole County) Hauer SSP2

Today (2025)
78,107 people
By 2030
78,089 · +-0.0%
By 2040
76,814 · -1.7%
By 2050
74,515 · -4.6%
By 2075
67,687 · -13.3%
By 2100
55,023 · -29.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 19% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Cole

2024 margin
Solid R (+34.4) · D 32.1% · R 66.5% · Other 1.4%
2008→2024 swing
-7.5pp toward R · 2008: -26.9pp · 2024: -34.4pp
All cycles
2024: R+34.4 2020: R+33.9 2016: R+36.8 2012: R+33.7 2008: R+26.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -86.16%
Current HPI
209.3832
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

+105.6% since first listed
6 events — show timeline
  • 2026-05-14 Listed $69,900 CBORMLS
  • 2021-09-23 Sold (Public Records) Public Records
  • 2021-09-22 Sold (MLS) JCMLS
  • 2021-09-22 Listed $60,000 JCMLS
  • 2016-05-19 Sold (MLS) JCMLS
  • 2016-04-22 Listed $34,000 JCMLS

Property tax history

+9.2%/yr

Latest (2025): $395 · +5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…