CashFlowRE
Sign in Sign up
407 S Clarke Ave
C- Composite 53.71
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 +21.3/30.0
  • ARV discount +9.3/15.0
  • DSCR +6.8/10.0
  • 1% rule +4.4/10.0
  • Livability +3.5/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$153,000

407 S Clarke Ave · Clever, MO 65631
3 bd · 1.0 ba · 960 sqft · Other public records · 27 Days on market
Built 1932 6,970 sqft lot $159/sqft · at area comps Est $159k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 407 Clarke Ave! This charming 3 bedroom 1 bathroom home in the heart of Clever with a comfortable, easy-living layout. Bright living spaces, a functional kitchen, and nicely sized bedrooms make it a great fit for everyday living. The spacious yard offers plenty of room to enjoy the outdoors or add your personal touch. Conveniently located near schools and local amenities, this home is a solid option for first-time buyers, downsizers, or investors looking for value.

Key facts

  • Functional kitchen
  • Spacious yard
  • Near schools

Tags

FUNCTIONAL KITCHENSPACIOUS YARDNEAR SCHOOLSLOCAL AMENITIES

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 $153k.

Deal economics

  • At list price, monthly cash flow is $225 ($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 $144k (6.0% below list).
  • Recommended offer: $144k (6.0% below list) — sets the bar for 1% rule.
  • Cap rate 8.1% vs local median 2.2% in Clever — 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 69/100 on livability (#166 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: schools D+, employment D, amenities F.
  • Clever R-V (rural): math 39% / reading 40% proficiency, ranked #139 of 324 in MO (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 70 active listings in the ZIP; 537 units permitted in Christian County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Christian County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($151k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y 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 1932 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $143,796 (6.0% below list)

Questions for the listing agent

  1. Built in 1932 — 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. 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?
  4. 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.
  5. 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.
  6. 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
0.94%
Cap rate
8.06%
Cash-on-cash
6.30%
DSCR
1.28
GRM
8.9

CMA / ARV

ARV (median comp)
$159,273
List price
$153,000
Delta
0.46%
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
-6.6%
Equity multiple
0.75×
Total profit
$-10,525
Equity at exit
$22,813
10-year hold
IRR
2.9%
Equity multiple
1.21×
Total profit
$9,017
Equity at exit
$13,229

Cash invested: $42,840 (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 65631

Home prices YoY
-6.0%
Active inventory
70
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,438 medium interval (Pro) →
Mortgage (P&I)
$802
Tax from tax record
$45 /mo · $538/yr
Insurance
$64
HOA
$0
Vacancy / Maint / Mgmt
$302
Net cashflow
$225

Break-even live

Break-even rent $1,153
Max offer price $153,000
Occupancy floor 79%

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
$38,250
Closing costs
$4,590
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 23 events

  1. 2026-06-18
    days on market $153,000 Active 27 DOM
  2. 2026-06-17
    days on market $153,000 Active 26 DOM
  3. 2026-06-16
    days on market $153,000 Active 25 DOM
  4. 2026-06-15
    days on market $153,000 Active 24 DOM
  5. 2026-06-14
    days on market $153,000 Active 22 DOM
  6. 2026-06-10
    days on market $153,000 Active 19 DOM
  7. 2026-06-09
    days on market $153,000 Active 18 DOM
  8. 2026-06-08
    days on market $153,000 Active 17 DOM
  9. 2026-06-07
    pricedays on market $153,000 Active 16 DOM
  10. 2026-06-05
    days on market $157,000 Active 13 DOM
  11. 2026-06-03
    days on market $157,000 Active 12 DOM
  12. 2026-06-02
    days on market $157,000 Active 11 DOM
  13. 2026-06-01
    days on market $157,000 Active 10 DOM
  14. 2026-05-31
    days on market $157,000 Active 9 DOM
  15. 2026-05-30
    days on market $157,000 Active 8 DOM
  16. 2026-04-24
    listed $160,000 Active 480-char remark
    Show marketing remark (480 chars)

    Welcome to 407 Clarke Ave! This charming 3 bedroom 1 bathroom home in the heart of Clever with a comfortable, easy-living layout. Bright living spaces, a functional kitchen, and nicely sized bedrooms make it a great fit for everyday living. The spacious yard offers plenty of room to enjoy the outdoors or add your personal touch. Conveniently located near schools and local amenities, this home is a solid option for first-time buyers, downsizers, or investors looking for value.

  17. 2023-11-02
    soldstatus
  18. 2020-08-26
    soldstatus
  19. 2020-08-21
    soldstatus 579-char remark
    Show marketing remark (579 chars)

    This cute bungalow home has been completely remodeled top to bottom with all new construction. There are 3 bedrooms, 1 full bath with a tub shower/combo, and a sink with decorative finishes. The flooring is a wood''look'' laminate floor throughout, and there is barn wood plank accent walls in the living room and master bedroom. There is a dining area leading into the kitchen, with shelving for kitchen storage. The house has vinyl siding, some new fencing, and a deep backyard. There is also a covered front patio. Great house to get 100% financing! Come view this home today!

  20. 2019-12-05
    listed $85,000 579-char remark
    Show marketing remark (579 chars)

    This cute bungalow home has been completely remodeled top to bottom with all new construction. There are 3 bedrooms, 1 full bath with a tub shower/combo, and a sink with decorative finishes. The flooring is a wood''look'' laminate floor throughout, and there is barn wood plank accent walls in the living room and master bedroom. There is a dining area leading into the kitchen, with shelving for kitchen storage. The house has vinyl siding, some new fencing, and a deep backyard. There is also a covered front patio. Great house to get 100% financing! Come view this home today!

  21. 2019-06-26
    soldstatus
  22. 2016-06-24
    soldstatus
  23. 2004-09-03
    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
$538 · $45/mo
Projected year-2 tax
$1,484 · $124/mo
Expected delta
+$946/yr (+$79/mo · 176.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$17,256
− Mortgage interest
−$8,570
− Property taxes
−$538
− Insurance
−$765
− Repairs & maintenance
−$1,380
− Management
−$1,380
− Depreciation
−$4,451
Taxable income
$171
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$41
After-tax cash flow
$2,660/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
Clever R-V
NCES district ID
2909780
Math proficiency
39% ▼ -2.00%
Reading proficiency
40% ▲ 3.00%
Median HH income
$53,651
Composite
34.43/100
National rank
#5199
State rank
#139 of 324 in MO

Livability — Clever

Score
69/100
State rank
#166
US rank
#8960

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clever, MO
Population (ZIP)
6,175

Population outlook (Christian County) Hauer SSP2

Today (2025)
95,071 people
By 2030
100,379 · +5.6%
By 2040
109,902 · +15.6%
By 2050
117,487 · +23.6%
By 2075
130,738 · +37.5%
By 2100
131,730 · +38.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Italian 3% Iranian 2% Hungarian 2%
Foreign-born
1%

Political lean MEDSL · Christian

2024 margin
Solid R (+52.2) · D 23.3% · R 75.6% · Other 1.1%
2008→2024 swing
-16.4pp toward R · 2008: -35.8pp · 2024: -52.2pp
All cycles
2024: R+52.2 2020: R+50.8 2016: R+54.2 2012: R+46.5 2008: R+35.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -15.71%
Current HPI
245.4824
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

+88.2% since first listed
8 events — show timeline
  • 2026-04-24 Listed $160,000 SOMO
  • 2023-11-02 Sold (Public Records) Public Records
  • 2020-08-26 Sold (Public Records) Public Records
  • 2020-08-21 Sold (MLS) SOMO
  • 2019-12-05 Listed $85,000 SOMO
  • 2019-06-26 Sold (Public Records) Public Records
  • 2016-06-24 Sold (Public Records) Public Records
  • 2004-09-03 Sold (Public Records) Public Records

Property tax history

+4.7%/yr

Latest (2025): $538 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…