CashFlowRE
Sign in Sign up
630 E Center St
C- Composite 53.07
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 +21.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.0/10.0
  • 1% rule +4.6/10.0
  • Livability +3.6/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

630 E Center St · Mount Vernon, MO 65712
3 bd · 1.0 ba · 1,440 sqft · Other public records · 100 Days on market
Built 1945 0.30 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

The affordable home in Mt. Vernon you have been looking for! This home sits on a beautiful street in a nice area and has tons of charm. Sit on the covered front porch and watch the leaves fall or have friends/family over on the back deck for brunch. As you walk in, you instantly feel cozy by the warm living room hues. The spilt bedroom plan gives every room a little extra privacy. The basement provides ample storage space and a place to go during storms. The laundry room is on the main level so you don't have to haul clothes up and down stairs. Home has a detached garage with a long paved driveway so you don't need to park on the street. Nice sized backyard for kids and pets. School bus does have a route going down this street to make getting kids to school easier.

Key facts

  • Spacious yard
  • Local schools
  • Outdoor oasis

Tags

SMALL-TOWN LIVINGLOCAL SHOPSLOCAL SCHOOLSLOCAL PARKSSPACIOUS YARDOUTDOOR OASIS

Property features AI

Exterior

  • Parking: Attached or detached garage with 1 garage space
  • Utilities: Public water service; Public sewer service
  • Home design: Single family residence; One level
  • Exterior features: 0.3 acre lot; Public water; Public sewer

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas central heating; Central air conditioning
  • Interior features: Unfinished partial basement

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 $170k.

Deal economics

  • At list price, monthly cash flow is $267 ($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 $163k (4.3% below list).
  • Recommended offer: $155k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 4.3% in Mount Vernon — 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 72/100 on livability (#98 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.
  • Mt. Vernon R-V (town): math 35% / reading 48% proficiency, ranked #129 of 324 in MO (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mt. Vernon Elem. (308 students, 53% FRL); Mt. Vernon Middle (math 36% / reading 43%, grade F, #189 of 391 statewide, top 51%, 361 students, 48% FRL); Mt. Vernon High (math 17% / reading 52%, grade F, #321 of 521 statewide, top 67%, 458 students, 37% FRL) — zoned schools at 46% FRL track the district average.
  • Market conditions: 87 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 67 units permitted in Lawrence County in 2024 (35 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.
  • Lawrence County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 100 days — a 9% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y ago; this cycle's ask has dropped $30k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1945 — 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 $154,609 (9.0% below list)

Questions for the listing agent

  1. It's been on market 100 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 1945 — 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
0.96%
Cap rate
8.18%
Cash-on-cash
6.74%
DSCR
1.30
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-6.0%
Equity multiple
0.78×
Total profit
$-10,573
Equity at exit
$25,333
10-year hold
IRR
3.6%
Equity multiple
1.26×
Total profit
$12,430
Equity at exit
$14,690

Cash invested: $47,572 (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 65712

Home prices YoY
-17.5%
Active inventory
87
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,626 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$55 /mo · $663/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$341
Net cashflow
$267

Break-even live

Break-even rent $1,287
Max offer price $169,900
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
$42,475
Closing costs
$5,097
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
212 W Blaze Rd Mount Vernon, MO 3.0 2.0 1600 $1,650 $1.03 13d 1 0.77mi
1706 S Hazel St Mt Vernon, MO 3.0 2.0 1419 $1,595 $1.12 13d 1 1.07mi

Listing history 23 events

  1. 2026-06-18
    days on market $169,900 Active 100 DOM
  2. 2026-06-17
    days on market $169,900 Active 99 DOM
  3. 2026-06-16
    days on market $169,900 Active 98 DOM
  4. 2026-06-15
    days on market $169,900 Active 97 DOM
  5. 2026-06-14
    days on market $169,900 Active 95 DOM
  6. 2026-06-13
    days on market $169,900 Active 94 DOM
  7. 2026-06-10
    days on market $169,900 Active 92 DOM
  8. 2026-06-09
    days on market $169,900 Active 91 DOM
  9. 2026-06-08
    days on market $169,900 Active 90 DOM
  10. 2026-06-07
    days on market $169,900 Active 89 DOM
  11. 2026-06-03
    days on market $169,900 Active 85 DOM
  12. 2026-06-02
    days on market $169,900 Active 84 DOM
  13. 2026-06-01
    days on market $169,900 Active 83 DOM
  14. 2026-05-31
    days on market $169,900 Active 82 DOM
  15. 2026-05-30
    days on market $169,900 Active 81 DOM
  16. 2026-05-01
    price $179,900
  17. 2026-03-25
    price $189,900
  18. 2026-03-10
    listed $199,900 Active
  19. 2021-02-11
    soldstatus
  20. 2020-12-29
    soldstatus 775-char remark
    Show marketing remark (959 chars)

    The affordable home in Mt. Vernon you have been looking for! This home sits on a beautiful street in a nice area and has tons of charm. Sit on the covered front porch and watch the leaves fall or have friends/family over on the back deck for brunch. As you walk in, you instantly feel cozy by the warm living room hues. The spilt bedroom plan gives every room a little extra privacy. The basement provides ample storage space and a place to go during storms. The laundry room is on the main level so you don't have to haul clothes up and down stairs. Home has a detached garage with a long paved driveway so you don't need to park on the street. Nice sized backyard for kids and pets. School bus does have a route going down this street to make getting kids to school easier. This home has so much to offer at such a reasonable price! Don't miss out! Just a short 30 min from Springfield or Joplin and 45 to Table Rock or Stockton Lake and 1 Hour to Branson.

  21. 2020-12-29
    soldstatus 959-char remark
    Show marketing remark (959 chars)

    The affordable home in Mt. Vernon you have been looking for! This home sits on a beautiful street in a nice area and has tons of charm. Sit on the covered front porch and watch the leaves fall or have friends/family over on the back deck for brunch. As you walk in, you instantly feel cozy by the warm living room hues. The spilt bedroom plan gives every room a little extra privacy. The basement provides ample storage space and a place to go during storms. The laundry room is on the main level so you don't have to haul clothes up and down stairs. Home has a detached garage with a long paved driveway so you don't need to park on the street. Nice sized backyard for kids and pets. School bus does have a route going down this street to make getting kids to school easier. This home has so much to offer at such a reasonable price! Don't miss out! Just a short 30 min from Springfield or Joplin and 45 to Table Rock or Stockton Lake and 1 Hour to Branson.

  22. 2020-10-20
    listed $98,000 959-char remark
    Show marketing remark (775 chars)

    The affordable home in Mt. Vernon you have been looking for! This home sits on a beautiful street in a nice area and has tons of charm. Sit on the covered front porch and watch the leaves fall or have friends/family over on the back deck for brunch. As you walk in, you instantly feel cozy by the warm living room hues. The spilt bedroom plan gives every room a little extra privacy. The basement provides ample storage space and a place to go during storms. The laundry room is on the main level so you don't have to haul clothes up and down stairs. Home has a detached garage with a long paved driveway so you don't need to park on the street. Nice sized backyard for kids and pets. School bus does have a route going down this street to make getting kids to school easier.

  23. 2020-10-20
    listed $98,000 775-char remark
    Show marketing remark (775 chars)

    The affordable home in Mt. Vernon you have been looking for! This home sits on a beautiful street in a nice area and has tons of charm. Sit on the covered front porch and watch the leaves fall or have friends/family over on the back deck for brunch. As you walk in, you instantly feel cozy by the warm living room hues. The spilt bedroom plan gives every room a little extra privacy. The basement provides ample storage space and a place to go during storms. The laundry room is on the main level so you don't have to haul clothes up and down stairs. Home has a detached garage with a long paved driveway so you don't need to park on the street. Nice sized backyard for kids and pets. School bus does have a route going down this street to make getting kids to school easier.

ⓘ 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
$663 · $55/mo
Projected year-2 tax
$1,648 · $137/mo
Expected delta
+$985/yr (+$82/mo · 148.6%)

ⓘ 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 ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$19,510
− Mortgage interest
−$9,517
− Property taxes
−$663
− Insurance
−$850
− Repairs & maintenance
−$1,561
− Management
−$1,561
− Depreciation
−$4,943
Taxable income
$416
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$100
After-tax cash flow
$3,109/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
Mt. Vernon R-V
NCES district ID
2921600
Math proficiency
35% ▼ -4.00%
Reading proficiency
48% ▼ -1.00%
Median HH income
$43,114
Composite
35.03/100
National rank
#5040
State rank
#129 of 324 in MO

Livability — Mount Vernon

Score
72/100
State rank
#98
US rank
#6475

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mount Vernon, MO
Population (ZIP)
8,910

Population outlook (Lawrence County) Hauer SSP2

Today (2025)
37,142 people
By 2030
36,212 · -2.5%
By 2040
34,080 · -8.2%
By 2050
31,621 · -14.9%
By 2075
25,987 · -30.0%
By 2100
20,151 · -45.7%

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
Lithuanian 3% Slovak 2% Iranian 2%
Foreign-born
2% · Canada
Languages at home
95% English-only · Other Indo-European 2% Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Lawrence

2024 margin
Solid R (+63.8) · D 17.6% · R 81.5%
2008→2024 swing
-26.8pp toward R · 2008: -37.1pp · 2024: -63.8pp
All cycles
2024: R+63.8 2020: R+62.6 2016: R+61.1 2012: R+47.0 2008: R+37.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -51.55%
Current HPI
243.6185
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

+83.6% since first listed
8 events — show timeline
  • 2026-05-01 Price Changed $179,900 SOMO
  • 2026-03-25 Price Changed $189,900 SOMO
  • 2026-03-10 Listed $199,900 SOMO
  • 2021-02-11 Sold (Public Records) Public Records
  • 2020-12-29 Sold (MLS) SOMO
  • 2020-12-29 Sold (MLS) OGAR
  • 2020-10-20 Listed $98,000 SOMO
  • 2020-10-20 Listed $98,000 OGAR

Property tax history

+3.7%/yr

Latest (2025): $663 · +8.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…