CashFlowRE
Sign in Sign up
1008 N Mulberry
D Composite 44.11
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).

  • Cash flow +13.3/30.0
  • ARV discount +12.2/15.0
  • DSCR +4.0/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$115,000

1008 N Mulberry · Dexter, MO 63841
2 bd · 1.0 ba · 1,743 sqft · Other public records · 136 Days on market
Built 1957 0.59 ac lot $66/sqft · 11% below area Est $129k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Check out this 3-bed/2-bathroom home for sale in Dexter. It has a large living room and a family room/den with a wood burning fireplace. The family room/den is next to the primary bedroom en suite and has doors which can be shut off from the main part of the home for your own private oasis. The kitchen has an area for a table and around the corner is an area perfect for another small table for those larger family gatherings. A ton of natural wood throughout on floors and ceilings. A separate laundry room includes a laundry sink and added cabinets. Outside, you will find a covered carport connected to the front of the home and a detached, covered carport/outbuilding, a large side yard, and Dexter Creek runs along the back yard.

Key facts

  • Covered carport
  • Detached outbuilding
  • Private oasis

Tags

WOOD BURNING FIREPLACEPRIVATE OASISLAUNDRY SINKCOVERED CARPORTDETACHED OUTBUILDINGLARGE SIDE YARD

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 2-bed/1.0-bath other listed at $115k.

Deal economics

  • At list price, monthly cash flow is $1 ($9/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 $87k (24.1% below list).
  • Recommended offer: $87k (24.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.8% in Dexter — 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 67/100 on livability (#221 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: health & safety C-, crime D+, employment D.
  • Dexter R-XI (town): math 41% / reading 45% proficiency, ranked #120 of 324 in MO (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 86 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 17 units permitted in Stoddard County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Stoddard County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 136 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 1957 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $87,309 (24.1% below list)

Questions for the listing agent

  1. It's been on market 136 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  2. Built in 1957 — 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. 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?
  6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.76%
Cap rate
6.30%
Cash-on-cash
0.03%
DSCR
1.00
GRM
11.0

CMA / ARV

ARV (median comp)
$128,567
List price
$115,000
Delta
-10.55%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-16.3%
Equity multiple
0.42×
Total profit
$-18,641
Equity at exit
$17,147
10-year hold
IRR
-8.1%
Equity multiple
0.49×
Total profit
$-16,385
Equity at exit
$9,943

Cash invested: $32,200 (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 63841

Home prices YoY
-25.6%
Active inventory
86
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$873 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$38 /mo · $456/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$183
Net cashflow
$1

Break-even live

Break-even rent $872
Max offer price $115,000
Occupancy floor 95%

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
$28,750
Closing costs
$3,450
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1501 Lyndel Ct Dexter, MO 1.0–3.0 1.5 1300 $892 $0.69 43d 3 1.28mi
Lyndel Ct Dexter, MO 2.0–3.0 1.5 1150 $850 $0.74 43d 8 1.35mi

Listing history 17 events

  1. 2026-06-18
    days on market $115,000 Active 136 DOM
  2. 2026-06-17
    days on market $115,000 Active 135 DOM
  3. 2026-06-16
    days on market $115,000 Active 134 DOM
  4. 2026-06-15
    days on market $115,000 Active 133 DOM
  5. 2026-06-13
    days on market $115,000 Active 131 DOM
  6. 2026-06-12
    days on market $115,000 Active 130 DOM
  7. 2026-06-09
    days on market $115,000 Active 127 DOM
  8. 2026-06-08
    days on market $115,000 Active 126 DOM
  9. 2026-06-07
    days on market $115,000 Active 125 DOM
  10. 2026-06-07
    days on market $115,000 Active 124 DOM
  11. 2026-06-04
    days on market $115,000 Active 121 DOM
  12. 2026-06-02
    days on market $115,000 Active 120 DOM
  13. 2026-06-01
    days on market $115,000 Active 119 DOM
  14. 2026-05-31
    days on market $115,000 Active 118 DOM
  15. 2026-04-15
    status Active 742-char remark
    Show marketing remark (742 chars)

    Check out this 3-bed/2-bathroom home for sale in Dexter. It has a large living room and a family room/den with a wood burning fireplace. The family room/den is next to the primary bedroom en suite and has doors which can be shut off from the main part of the home for your own private oasis. The kitchen has an area for a table and around the corner is an area perfect for another small table for those larger family gatherings. A ton of natural wood throughout on floors and ceilings. A separate laundry room includes a laundry sink and added cabinets. Outside, you will find a covered carport connected to the front of the home and a detached, covered carport/outbuilding, a large side yard, and Dexter Creek runs along the back yard.

  16. 2026-02-03
    historical Active Under Contract 742-char remark
    Show marketing remark (742 chars)

    Check out this 3-bed/2-bathroom home for sale in Dexter. It has a large living room and a family room/den with a wood burning fireplace. The family room/den is next to the primary bedroom en suite and has doors which can be shut off from the main part of the home for your own private oasis. The kitchen has an area for a table and around the corner is an area perfect for another small table for those larger family gatherings. A ton of natural wood throughout on floors and ceilings. A separate laundry room includes a laundry sink and added cabinets. Outside, you will find a covered carport connected to the front of the home and a detached, covered carport/outbuilding, a large side yard, and Dexter Creek runs along the back yard.

  17. 2026-02-02
    listed $115,000 Active 742-char remark
    Show marketing remark (742 chars)

    Check out this 3-bed/2-bathroom home for sale in Dexter. It has a large living room and a family room/den with a wood burning fireplace. The family room/den is next to the primary bedroom en suite and has doors which can be shut off from the main part of the home for your own private oasis. The kitchen has an area for a table and around the corner is an area perfect for another small table for those larger family gatherings. A ton of natural wood throughout on floors and ceilings. A separate laundry room includes a laundry sink and added cabinets. Outside, you will find a covered carport connected to the front of the home and a detached, covered carport/outbuilding, a large side yard, and Dexter Creek runs along the back yard.

ⓘ 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
$456 · $38/mo
Projected year-2 tax
$1,116 · $93/mo
Expected delta
+$659/yr (+$55/mo · 144.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$10,477
− Mortgage interest
−$6,442
− Property taxes
−$456
− Insurance
−$575
− Repairs & maintenance
−$838
− Management
−$838
− Depreciation
−$3,345
Taxable loss
−$2,018
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$484
After-tax cash flow
$493/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
Dexter R-XI
NCES district ID
2910770
Math proficiency
41% ▲ 5.00%
Reading proficiency
45% ▼ -3.00%
Median HH income
$37,349
Composite
35.76/100
National rank
#4846
State rank
#120 of 324 in MO

Livability — Dexter

Score
67/100
State rank
#221
US rank
#10879

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dexter, MO
Population (ZIP)
13,319

Population outlook (Stoddard County) Hauer SSP2

Today (2025)
29,096 people
By 2030
28,478 · -2.1%
By 2040
27,073 · -7.0%
By 2050
25,512 · -12.3%
By 2075
21,740 · -25.3%
By 2100
17,841 · -38.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Iranian 5% Serbian 1% Slovak 1%
Foreign-born
1% · China
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Stoddard

2024 margin
Solid R (+73.9) · D 12.8% · R 86.7%
2008→2024 swing
-34.1pp toward R · 2008: -39.8pp · 2024: -73.9pp
All cycles
2024: R+73.9 2020: R+72.0 2016: R+69.3 2012: R+49.3 2008: R+39.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -49.94%
Current HPI
145.4225
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

3 events — show timeline
  • 2026-04-15 Relisted MARIS as Distributed by MLS Grid
  • 2026-02-03 Contingent MARIS as Distributed by MLS Grid
  • 2026-02-02 Listed $115,000 MARIS as Distributed by MLS Grid

Property tax history

-0.7%/yr

Latest (2025): $456 · +20.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…