CashFlowRE
Sign in Sign up
304 6th St
B Composite 70.22
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 +28.2/30.0
  • ARV discount +12.7/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.8/10.0
  • Schools +3.3/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,900

304 6th St · Monett, MO 65708
None bd · None ba · — sqft · Other · 60 Days on market
Built 1900 0.28 ac lot Est $79k · 12% under

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

Listing remarks MLS

10 unit multifamily building near downtown Monett. Current owner has removed most tenants in preparation for a remodel. Property has alot of potential but is in need of rehabbing. This property could be a cash cow with a little work and ingenuity. Units are currently efficiency units with owner paying utilities at this time. Units have rented in the $400-500 range in the past. 3 units are in additional building outback but haven't been rented in years.

Key facts

  • Covered front porch
  • Generous lot
  • Second building

Tags

THREE STORY HOMECOVERED FRONT PORCHGENEROUS LOTSECOND BUILDING

Property features AI

Finance

  • Financial info: Annual tax amount listed

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Residential income property; Multi-family
  • Construction: Multi-family construction
  • Exterior features: 0.28-acre lot; Zoned Zone C

Interior

  • Heating & cooling: No central heating; No cooling
  • Interior features: Property has a view

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 other listed at $70k.

Deal economics

  • At list price, monthly cash flow is $221 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($892 rent vs $70k).
  • Recommended offer: $68k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% vs local median 4.8% in Monett — 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 66/100 on livability (#252 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A-, housing B+; Watch: employment D, amenities F, commute F.
  • Monett R-I (town): math 33% / reading 45% proficiency, ranked #168 of 324 in MO (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Monett Elem. (471 students, 68% FRL); Monett Middle (math 35% / reading 46%, grade F, #180 of 391 statewide, top 47%, 504 students, 63% FRL); Monett High (math 37% / reading 55%, grade D-, #170 of 521 statewide, top 33%, 746 students, 51% FRL).
  • Market conditions: 122 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 57 units permitted in Barry 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.
  • Barry County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 60 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y 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 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $67,803 (3.0% below list)

Questions for the listing agent

  1. It's been on market 60 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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. 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
1.28%
Cap rate
10.09%
Cash-on-cash
13.58%
DSCR
1.60
GRM
6.5

CMA / ARV

ARV (median comp)
$79,018
List price
$69,900
Delta
-11.54%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
3.7%
Equity multiple
1.14×
Total profit
$2,791
Equity at exit
$10,422
10-year hold
IRR
13.2%
Equity multiple
2.05×
Total profit
$20,648
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 65708

Home prices YoY
-16.8%
Active inventory
122
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$892 high interval (Pro) →
Mortgage (P&I)
$367
Tax est. 1.5%
$87 /mo · $1,048/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$187
Net cashflow
$221

Break-even live

Break-even rent $611
Max offer price $69,900
Occupancy floor 70%

Sensitivity live

Price -10% $270 -5% $246 +0% $221 +5% $197 +10% $173
Rent -10% $151 -5% $186 +0% $221 +5% $257 +10% $292
Rate -1.0pp $257 -0.5pp $239 base $221 +0.5pp $203 +1.0pp $185

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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
404 E Bond St Unit 5 Monett, MO 2.0 1.0 $775 45d 1 0.09mi
404 E Bond St Unit 9 Monett, MO 1.0 1.0 $725 22d 1 0.09mi
305 8th St Unit 303 Monett, MO 1.0 1.0 750 $775 $1.03 45d 1 0.17mi
1105 13th St Monett, MO 3.0 2.0 1526 $1,650 $1.08 15d 1 0.85mi
46 Whitley Ln Monett, MO 3.0 2.0 1390 $1,550 $1.12 15d 1 1.06mi
45 Whitley Ln Monett, MO 3.0 2.0 $1,625 45d 1 1.06mi
44 Whitley Ln Monett, MO 3.0 2.0 $1,625 45d 1 1.06mi
42 Whitley Ln Monett, MO 3.0 2.0 $1,550 22d 1 1.06mi

Listing history 25 events

  1. 2026-06-21
    days on market $69,900 Active 60 DOM
  2. 2026-06-21
    days on market $69,900 Active 59 DOM
  3. 2026-06-18
    days on market $69,900 Active 57 DOM
  4. 2026-06-17
    days on market $69,900 Active 56 DOM
  5. 2026-06-16
    days on market $69,900 Active 55 DOM
  6. 2026-06-15
    days on market $69,900 Active 54 DOM
  7. 2026-06-13
    days on market $69,900 Active 52 DOM
  8. 2026-06-12
    days on market $69,900 Active 51 DOM
  9. 2026-06-09
    days on market $69,900 Active 48 DOM
  10. 2026-06-08
    days on market $69,900 Active 47 DOM
  11. 2026-06-07
    days on market $69,900 Active 46 DOM
  12. 2026-06-07
    days on market $69,900 Active 45 DOM
  13. 2026-06-04
    days on market $69,900 Active 42 DOM
  14. 2026-06-02
    days on market $69,900 Active 41 DOM
  15. 2026-06-01
    days on market $69,900 Active 40 DOM
  16. 2026-05-31
    days on market $69,900 Active 39 DOM
  17. 2026-04-23
    listed $69,900 Active
  18. 2022-09-26
    soldstatus
  19. 2022-08-08
    soldstatus Closed 456-char remark
    Show marketing remark (456 chars)

    10 unit multifamily building near downtown Monett. Current owner has removed most tenants in preparation for a remodel. Property has alot of potential but is in need of rehabbing. This property could be a cash cow with a little work and ingenuity. Units are currently efficiency units with owner paying utilities at this time. Units have rented in the $400-500 range in the past. 3 units are in additional building outback but haven't been rented in years.

  20. 2022-08-08
    soldstatus
    Show marketing remark (456 chars)

    10 unit multifamily building near downtown Monett. Current owner has removed most tenants in preparation for a remodel. Property has alot of potential but is in need of rehabbing. This property could be a cash cow with a little work and ingenuity. Units are currently efficiency units with owner paying utilities at this time. Units have rented in the $400-500 range in the past. 3 units are in additional building outback but haven't been rented in years.

  21. 2022-07-11
    status Pending 456-char remark
    Show marketing remark (456 chars)

    10 unit multifamily building near downtown Monett. Current owner has removed most tenants in preparation for a remodel. Property has alot of potential but is in need of rehabbing. This property could be a cash cow with a little work and ingenuity. Units are currently efficiency units with owner paying utilities at this time. Units have rented in the $400-500 range in the past. 3 units are in additional building outback but haven't been rented in years.

  22. 2022-06-21
    price $62,900 456-char remark
    Show marketing remark (456 chars)

    10 unit multifamily building near downtown Monett. Current owner has removed most tenants in preparation for a remodel. Property has alot of potential but is in need of rehabbing. This property could be a cash cow with a little work and ingenuity. Units are currently efficiency units with owner paying utilities at this time. Units have rented in the $400-500 range in the past. 3 units are in additional building outback but haven't been rented in years.

  23. 2022-04-15
    listed $69,900 Active 456-char remark
    Show marketing remark (456 chars)

    10 unit multifamily building near downtown Monett. Current owner has removed most tenants in preparation for a remodel. Property has alot of potential but is in need of rehabbing. This property could be a cash cow with a little work and ingenuity. Units are currently efficiency units with owner paying utilities at this time. Units have rented in the $400-500 range in the past. 3 units are in additional building outback but haven't been rented in years.

  24. 2021-11-15
    soldstatus 131-char remark
    Show marketing remark (131 chars)

    7 unit apartment complex in downtown Monett. Units are efficiency units with all utilities included. Sold subject to tenant rights.

  25. 2021-08-24
    listed $59,900 131-char remark
    Show marketing remark (131 chars)

    7 unit apartment complex in downtown Monett. Units are efficiency units with all utilities included. Sold subject to tenant rights.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$10,702
− Mortgage interest
−$3,915
− Property taxes
−$1,048
− Insurance
−$350
− Repairs & maintenance
−$856
− Management
−$856
− Depreciation
−$2,033
Taxable income
$1,642
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$394
After-tax cash flow
$2,263/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
Monett R-I
NCES district ID
2921120
Math proficiency
33% ▲ 2.00%
Reading proficiency
45% ▼ -1.00%
Median HH income
$42,139
Composite
32.87/100
National rank
#5609
State rank
#168 of 324 in MO

Livability — Monett

Score
66/100
State rank
#252
US rank
#12237

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Monett, MO
City population
12,690
Population (ZIP)
12,690

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 (68%)
Race & ethnicity
White 68% Hispanic / Latino 25% Two or more races 13% Pacific Islander 2% Native American 2%
Hispanic origin (detail)
Mexican 17% Puerto Rican 2%
Common ancestry
Slovak 2% Lithuanian 2% Romanian 2%
Foreign-born
10% · Canada
Languages at home
78% English-only · Spanish 20% Other Asian/Pacific 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
▼ -41.13%
Current HPI
204.0484
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

+16.7% since first listed
9 events — show timeline
  • 2026-04-23 Listed $69,900 SOMO
  • 2022-09-26 Sold (Public Records) Public Records
  • 2022-08-08 Sold (Public Records) Public Records
  • 2022-08-08 Sold (MLS) SOMO
  • 2022-07-11 Pending SOMO
  • 2022-06-21 Price Changed $62,900 SOMO
  • 2022-04-15 Listed $69,900 SOMO
  • 2021-11-15 Sold (MLS) SOMO
  • 2021-08-24 Listed $59,900 SOMO

Property tax history

-26.4%/yr

Latest (2022): $25 · -93.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…