CashFlowRE
Sign in Sign up
1103 Lester St
C Composite 56.33
Why this score? — see what drove the C 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 +23.3/30.0
  • ARV discount +8.8/15.0
  • DSCR +7.5/10.0
  • 1% rule +4.8/10.0
  • 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

$129,999

1103 Lester St · Poplar Bluff, MO 63901
3 bd · 2.0 ba · 1,715 sqft · Other public records · 119 Days on market
Built 1940 7,148 sqft lot $76/sqft · at area comps Est $134k · at est. ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 1940s traditional cottage offering approximately 1,700 square feet of living space on a desirable corner lot. This 3-bedroom, 2-bath home blends classic character with flexible living areas throughout. The spacious primary bedroom provides comfort and privacy, while multiple non-conforming rooms offer endless possibilities for additional sleeping areas, office space, hobby rooms, or playrooms. A large finished attic adds even more usable square footage and just needs a little TLC to truly shine. The basement includes multiple rooms for storage, workshop space, or future finishing potential, plus the convenience of a basement parking garage. With timeless cottage charm and room to grow, this home offers versatility for families, investors, or buyers needing flexible space. The corner lot location adds curb appeal and yard space to enjoy. Schedule your showing today and explore the possibilities!

Key facts

  • 7,148 sq ft lot
  • Garage
  • Built 1940

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/2.0-bath other listed at $130k.

Deal economics

  • At list price, monthly cash flow is $237 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $127k (2.0% below list).
  • Recommended offer: $118k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% 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.
  • Market conditions: 274 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 $899 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 119 days — a 9% lower offer ($118k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $118,299 (9.0% below list)

Questions for the listing agent

  1. It's been on market 119 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.98%
Cap rate
8.48%
Cash-on-cash
7.82%
DSCR
1.35
GRM
8.5

CMA / ARV

ARV (median comp)
$133,749
List price
$129,999
Delta
-2.80%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-4.4%
Equity multiple
0.83×
Total profit
$-6,017
Equity at exit
$19,383
10-year hold
IRR
5.2%
Equity multiple
1.38×
Total profit
$13,970
Equity at exit
$11,240

Cash invested: $36,400 (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
274
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,274 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$33 /mo · $397/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$237

Break-even live

Break-even rent $973
Max offer price $129,999
Occupancy floor 76%

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
$32,500
Closing costs
$3,900
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 19 events

  1. 2026-06-18
    days on market $129,999 Active 119 DOM
  2. 2026-06-17
    days on market $129,999 Active 118 DOM
  3. 2026-06-16
    days on market $129,999 Active 117 DOM
  4. 2026-06-15
    days on market $129,999 Active 116 DOM
  5. 2026-06-13
    days on market $129,999 Active 114 DOM
  6. 2026-06-12
    days on market $129,999 Active 113 DOM
  7. 2026-06-09
    days on market $129,999 Active 110 DOM
  8. 2026-06-08
    days on market $129,999 Active 109 DOM
  9. 2026-06-07
    days on market $129,999 Active 108 DOM
  10. 2026-06-04
    days on market $129,999 Active 104 DOM
  11. 2026-06-02
    days on market $129,999 Active 103 DOM
  12. 2026-06-01
    days on market $129,999 Active 102 DOM
  13. 2026-05-31
    days on market $129,999 Active 101 DOM
  14. 2026-04-09
    price $129,999 919-char remark
    Show marketing remark (919 chars)

    Charming 1940s traditional cottage offering approximately 1,700 square feet of living space on a desirable corner lot. This 3-bedroom, 2-bath home blends classic character with flexible living areas throughout. The spacious primary bedroom provides comfort and privacy, while multiple non-conforming rooms offer endless possibilities for additional sleeping areas, office space, hobby rooms, or playrooms. A large finished attic adds even more usable square footage and just needs a little TLC to truly shine. The basement includes multiple rooms for storage, workshop space, or future finishing potential, plus the convenience of a basement parking garage. With timeless cottage charm and room to grow, this home offers versatility for families, investors, or buyers needing flexible space. The corner lot location adds curb appeal and yard space to enjoy. Schedule your showing today and explore the possibilities!

  15. 2026-02-20
    listed $13,999 Active 919-char remark
    Show marketing remark (919 chars)

    Charming 1940s traditional cottage offering approximately 1,700 square feet of living space on a desirable corner lot. This 3-bedroom, 2-bath home blends classic character with flexible living areas throughout. The spacious primary bedroom provides comfort and privacy, while multiple non-conforming rooms offer endless possibilities for additional sleeping areas, office space, hobby rooms, or playrooms. A large finished attic adds even more usable square footage and just needs a little TLC to truly shine. The basement includes multiple rooms for storage, workshop space, or future finishing potential, plus the convenience of a basement parking garage. With timeless cottage charm and room to grow, this home offers versatility for families, investors, or buyers needing flexible space. The corner lot location adds curb appeal and yard space to enjoy. Schedule your showing today and explore the possibilities!

  16. 2026-02-16
    historical $13,999 919-char remark
    Show marketing remark (919 chars)

    Charming 1940s traditional cottage offering approximately 1,700 square feet of living space on a desirable corner lot. This 3-bedroom, 2-bath home blends classic character with flexible living areas throughout. The spacious primary bedroom provides comfort and privacy, while multiple non-conforming rooms offer endless possibilities for additional sleeping areas, office space, hobby rooms, or playrooms. A large finished attic adds even more usable square footage and just needs a little TLC to truly shine. The basement includes multiple rooms for storage, workshop space, or future finishing potential, plus the convenience of a basement parking garage. With timeless cottage charm and room to grow, this home offers versatility for families, investors, or buyers needing flexible space. The corner lot location adds curb appeal and yard space to enjoy. Schedule your showing today and explore the possibilities!

  17. 2026-02-16
    price $139,999 919-char remark
    Show marketing remark (919 chars)

    Charming 1940s traditional cottage offering approximately 1,700 square feet of living space on a desirable corner lot. This 3-bedroom, 2-bath home blends classic character with flexible living areas throughout. The spacious primary bedroom provides comfort and privacy, while multiple non-conforming rooms offer endless possibilities for additional sleeping areas, office space, hobby rooms, or playrooms. A large finished attic adds even more usable square footage and just needs a little TLC to truly shine. The basement includes multiple rooms for storage, workshop space, or future finishing potential, plus the convenience of a basement parking garage. With timeless cottage charm and room to grow, this home offers versatility for families, investors, or buyers needing flexible space. The corner lot location adds curb appeal and yard space to enjoy. Schedule your showing today and explore the possibilities!

  18. 2006-10-17
    soldstatus
  19. 1994-08-01
    soldstatus

ⓘ 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
$397 · $33/mo
Projected year-2 tax
$1,261 · $105/mo
Expected delta
+$864/yr (+$72/mo · 217.9%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% 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
$15,284
− Mortgage interest
−$7,282
− Property taxes
−$397
− Insurance
−$650
− Repairs & maintenance
−$1,223
− Management
−$1,223
− Depreciation
−$3,782
Taxable income
$728
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$175
After-tax cash flow
$2,672/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

-7.1% since first listed
6 events — show timeline
  • 2026-04-09 Price Changed $129,999 MARIS as Distributed by MLS Grid
  • 2026-02-20 Listed $13,999 MARIS as Distributed by MLS Grid
  • 2026-02-16 Coming Soon $13,999 MARIS as Distributed by MLS Grid
  • 2026-02-16 Price Changed $139,999 MARIS as Distributed by MLS Grid
  • 2006-10-17 Sold (Public Records) Public Records
  • 1994-08-01 Sold (Public Records) Public Records

Property tax history

+2.2%/yr

Latest (2025): $397 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…