CashFlowRE
Sign in Sign up
506 E Van Every St
D- Composite 39.05
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).

  • Appreciation +9.8/10.0
  • Cash flow +7.7/30.0
  • ARV discount +7.5/15.0
  • Livability +3.1/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.8/10.0
  • 1% rule +1.2/10.0

$159,995

506 E Van Every St · Seymour, MO 65746
4 bd · 1.0 ba · 1,260 sqft · Other public records · 6 Days on market
Built 1972 0.41 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Reduced!!! Seller wants this house sold, bring offers!! Cute 4 bedroom house at the edge of town with an open field behind the house. Lot has mature trees and an outbuilding. Inside has hardwood floors, eat in kitchen, and four bedrooms. Home is currently a rental and could easily remain as such, or would make a great family home.

Key facts

  • Updated cabinets
  • Private back yard
  • Shop for storage

Tags

UPDATED CABINETSPRIVATE BACK YARDSHOP FOR STORAGE

Property features AI

Exterior

  • Parking: 2-car garage (garage faces front)
  • Utilities: Public water; Public sewer; Propane service
  • Home design: Single family residence; One level
  • Construction: Vinyl siding; Asphalt roof
  • Exterior features: Front porch; Asphalt and gravel road access; Public maintained road; City street frontage; Lot approximately 0.41 acre (120 x 143)

Interior

  • Kitchen: Gas oven; Free-standing gas oven; Refrigerator
  • Flooring: Hardwood; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Propane forced air heating; Central air conditioning
  • Interior features: Walk-in closet(s)
  • Laundry & utility: Laundry on main level

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 4-bed/1.0-bath other listed at $160k.

Deal economics

  • At list price, monthly cash flow is $-182 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $128k (20.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $99k (38.4% below list).
  • Recommended offer: $99k (38.4% below list) — sets the bar for 1% rule.
  • Cap rate 4.9% vs local median 2.0% in Seymour — 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 62/100 on livability (#374 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.
  • Seymour R-II (rural): math 28% / reading 43% proficiency, ranked #218 of 324 in MO (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Seymour Elem. (math 22% / reading 47%, grade F, #676 of 1,115 statewide, top 66%, 309 students, 40% FRL); Seymour Middle (math 22% / reading 42%, grade F, #272 of 391 statewide, top 70%, 166 students, 35% FRL); Seymour High (math 57% / reading 34%, grade D-, #174 of 521 statewide, top 33%, 240 students, 38% FRL) — zoned schools average 37% FRL vs 58% district-wide (20 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 58 active listings in the ZIP; 168 units permitted in Webster County in 2024 (24 in 5+ unit buildings).

Forward outlook

  • In year one you build about $16k of equity ($1k loan paydown + $15k appreciation (9.5% local appreciation)).
  • Webster County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 3, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 11y 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.
Recommended offer $98,574 (38.4% 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 1972 — 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 D-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
0.62%
Cap rate
4.93%
Cash-on-cash
-4.89%
DSCR
0.78
GRM
13.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

9.54% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.8%
Equity multiple
2.57×
Total profit
$70,392
Equity at exit
$138,758
10-year hold
IRR
18.2%
Equity multiple
5.80×
Total profit
$215,054
Equity at exit
$293,691

Cash invested: $44,799 (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 65746

Home prices YoY
3.6%
Active inventory
58
Price-to-rent
13.5×

Monthly cashflow live

Estimated rent
$986 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$55 /mo · $665/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$207
Net cashflow
$-182

Break-even live

Break-even rent $1,217
Max offer price $127,777
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
$39,999
Closing costs
$4,800
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 6 events

  1. 2026-06-18
    days on market $159,995 Active 6 DOM
  2. 2026-06-17
    days on market $159,995 Active 5 DOM
  3. 2026-06-16
    days on market $159,995 Active 4 DOM
  4. 2026-06-15
    days on market $159,995 Active 3 DOM
  5. 2026-06-12
    remarks 404-char remark
  6. 2026-06-12
    listed $159,995 Active 1 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
$665 · $55/mo
Projected year-2 tax
$1,552 · $129/mo
Expected delta
+$887/yr (+$74/mo · 133.4%)

ⓘ 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 ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$11,829
− Mortgage interest
−$8,962
− Property taxes
−$665
− Insurance
−$800
− Repairs & maintenance
−$946
− Management
−$946
− Depreciation
−$4,654
Taxable loss
−$5,145
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,235
After-tax cash flow
$-954/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
Seymour R-II
NCES district ID
2927930
Math proficiency
28% ▲ 3.00%
Reading proficiency
43% ▼ -1.00%
Median HH income
$38,134
Composite
29.57/100
National rank
#6485
State rank
#218 of 324 in MO

Livability — Seymour

Score
62/100
State rank
#374
US rank
#16499

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Seymour, MO
Population (ZIP)
8,302

Population outlook (Webster County) Hauer SSP2

Today (2025)
39,400 people
By 2030
40,125 · +1.8%
By 2040
41,169 · +4.5%
By 2050
41,286 · +4.8%
By 2075
40,104 · +1.8%
By 2100
33,683 · -14.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Slovak 2% Portuguese 2% Iranian 2%
Foreign-born
1% · Canada
Languages at home
76% English-only · German/W. Germanic 23% Other Asian/Pacific 1% Spanish 1%

Political lean MEDSL · Webster

2024 margin
Solid R (+62.2) · D 18.4% · R 80.7%
2008→2024 swing
-33.2pp toward R · 2008: -29.0pp · 2024: -62.2pp
All cycles
2024: R+62.2 2020: R+60.2 2016: R+57.9 2012: R+40.8 2008: R+29.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.54%
Current HPI
272.7643
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

+180.7% since first listed
3 events — show timeline
  • 2026-06-11 Listed $159,995 SOMO
  • 2016-03-24 Sold (MLS) SOMO
  • 2015-06-28 Listed $57,000 SOMO

Property tax history

+5.2%/yr

Latest (2025): $665 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…