CashFlowRE
Sign in Sign up
1705 Minola St
B- Composite 69.52
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 +3.5/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$44,900

1705 Minola St · Poplar Bluff, MO 63901
3 bd · 1.0 ba · 1,152 sqft · Other public records · 24 Days on market
Built 1970 10,018 sqft lot ↓ 19% since listing

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

Listing remarks MLS

Clean, Cute, Affordable!! Located in the heart of Poplar Bluff is your clean 3 bedroom, 1 full bath home with nice usable yard with shed.

Key facts

  • Open floor plan
  • Storage shed
  • Outdoor space

Tags

OPEN FLOOR PLANNICE-SIZED YARDSTORAGE SHEDOUTDOOR SPACE

Property features AI

Finance

  • Other: Above-grade finished area reported as 1,152 (assessor); Lot dimensions approximately 67x150, about 0.23 acre
  • Financial info: Lease not considered

Exterior

  • Parking: Carport (1 space)
  • Utilities: Public water; Public sewer; Electricity connected (electric: Other)
  • Home design: Single-family residence; One story; Private ownership; Property listed as fixer
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Patio; Porch; City lot; Workshop on the property; Asphalt road frontage (city street)

Interior

  • Kitchen: Dishwasher; Gas oven; Refrigerator
  • Bedrooms: 3 bedrooms (all on the main level); Bedroom sizes: 11x10, 11x10, 11x7
  • Flooring: Other
  • Bathrooms: 1 full bathroom (on the main level); Bathroom size: 5x6
  • Heating & cooling: Forced air heating (Natural gas); Central air; Ceiling fan(s)
  • Interior features: Eat-in kitchen; No basement
  • Laundry & utility: Main-level laundry

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 $45k.

Deal economics

  • At list price, monthly cash flow is $659 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Recommended offer: $44k (1.5% below list) — sets the bar for market timing.
  • Cap rate 23.9% 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: O'Neal Elem. (math 52% / reading 52%, grade C-, #231 of 1,115 statewide, top 24%, 325 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: 277 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 $310 of loan paydown is wiped out by about $1k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 8y 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

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $44,226 (1.5% below list)

Questions for the listing agent

  1. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
2.68%
Cap rate
23.91%
Cash-on-cash
62.91%
DSCR
3.80
GRM
3.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
61.9%
Equity multiple
3.76×
Total profit
$34,704
Equity at exit
$6,695
10-year hold
IRR
66.4%
Equity multiple
7.70×
Total profit
$84,292
Equity at exit
$3,882

Cash invested: $12,572 (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 63901

Home prices YoY
-22.4%
Active inventory
277
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,201 medium interval (Pro) →
Mortgage (P&I)
$235
Tax from tax record
$36 /mo · $431/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$659

Break-even live

Break-even rent $367
Max offer price $44,900
Occupancy floor 40%

Sensitivity live

Price -10% $684 -5% $672 +0% $659 +5% $646 +10% $634
Rent -10% $564 -5% $612 +0% $659 +5% $706 +10% $754
Rate -1.0pp $682 -0.5pp $670 base $659 +0.5pp $647 +1.0pp $636

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
$11,225
Closing costs
$1,347
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 14 events

  1. 2026-06-21
    days on market $44,900 Active 24 DOM
  2. 2026-06-18
    days on market $44,900 Active 22 DOM
  3. 2026-06-17
    days on market $44,900 Active 21 DOM
  4. 2026-06-16
    days on market $44,900 Active 20 DOM
  5. 2026-06-15
    days on market $44,900 Active 19 DOM
  6. 2026-06-13
    days on market $44,900 Active 17 DOM
  7. 2026-06-12
    days on market $44,900 Active 16 DOM
  8. 2026-06-09
    days on market $44,900 Active 13 DOM
  9. 2026-06-08
    days on market $44,900 Active 12 DOM
  10. 2026-06-07
    days on market $44,900 Active 11 DOM
  11. 2026-06-04
    days on market $44,900 Active 7 DOM
  12. 2026-06-02
    days on market $44,900 Active 6 DOM
  13. 2026-06-01
    days on market $44,900 Active 5 DOM
  14. 2026-05-31
    days on market $44,900 Active 4 DOM

ⓘ 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
$431 · $36/mo
Projected year-2 tax
$436 · $36/mo
Expected delta
+$4/yr ($0/mo · 1.0%)

ⓘ 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 2/10 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 · 2 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
$14,417
− Mortgage interest
−$2,515
− Property taxes
−$431
− Insurance
−$224
− Repairs & maintenance
−$1,153
− Management
−$1,153
− Depreciation
−$1,306
Taxable income
$7,634
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,832
After-tax cash flow
$6,076/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

Census place
Poplar Bluff, MO
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

-18.7% since first listed
5 events — show timeline
  • 2026-05-27 Listed $44,900 MARIS as Distributed by MLS Grid
  • 2018-10-01 Sold (Public Records) Public Records
  • 2018-09-28 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2018-08-23 Listed $55,200 MARIS as Distributed by MLS Grid
  • 1992-06-01 Sold (Public Records) Public Records

Property tax history

+2.0%/yr

Latest (2025): $431 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…