CashFlowRE
Sign in Sign up
801 N Poplar St
D- Composite 38.6
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 +11.8/30.0
  • ARV discount +8.6/15.0
  • Schools +3.6/10.0
  • DSCR +3.5/10.0
  • Livability +3.4/5.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

801 N Poplar St · Dexter, MO 63841
3 bd · 2.0 ba · 1,400 sqft · Other public records · 55 Days on market
Built 1954 7,413 sqft lot $71/sqft · at area comps Est $102k · at est. ↓ 13% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Lots of Storage!! This remodeled three bedroom home sits on large corner lot. Laminate flooring in living and dining room which covers the original hardwood that is throughout the rest of the house . Carpet in large Family room or could be a 4th bedroom with fireplace. New countertops in both bathrooms ,just installed! All new electrical . Added bonus is a 25x36 detached garage/Shop.

Key facts

  • Dump station
  • Electric hookup
  • Covered area

Tags

DETACHED GARAGEELECTRIC HOOKUPDUMP STATIONCOVERED AREAOUTDOOR KITCHENCORNER LOT

Property features AI

Finance

  • Other: Living area: 1,400 (per assessor); Lot dimensions: 50'x150' (approx. 0.1702 acres); No pool; Home warranty not provided; Seller may consider concessions; Directions: From Bus Hwy 60 turn onto N Poplar Street; house is the third block on the corner.

Exterior

  • Parking: Driveway; 2-car garage
  • Utilities: Public water; Public sewer; Electric service (Ameren); Electricity connected; Natural gas connected
  • Home design: Single-family residence; One story; House
  • Construction: Vinyl siding; Architectural shingle roof
  • Exterior features: Covered patio/porch; Corner lot; Asphalt road frontage; City street frontage

Interior

  • Kitchen: Dishwasher; Electric range; Refrigerator
  • Bedrooms: 4 bedrooms (all on the main level)
  • Bathrooms: 2 full bathrooms (on the main level)
  • Heating & cooling: Natural gas heating; Central air; Ceiling fans
  • Interior features: Dishwasher; Electric range; Refrigerator; Water heater; Ceiling fan(s); Central air; Natural gas heating
  • Laundry & utility: Water heater

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 $100k.

Deal economics

  • At list price, monthly cash flow is $-27 ($-323/yr) — negative.
  • To cash-flow at today's rent, offer at most $95k (4.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $77k (22.6% below list).
  • Recommended offer: $77k (22.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% 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.
  • Zoned schools: Dexter High (math 32% / reading 62%, grade D-, #155 of 521 statewide, top 32%, 587 students, 44% FRL) — zoned schools at 44% FRL track the district average.
  • 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 $691 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 55 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $11.39M (99%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1954 — 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 $77,348 (22.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.77%
Cap rate
5.97%
Cash-on-cash
-1.15%
DSCR
0.95
GRM
10.8

CMA / ARV

ARV (median comp)
$102,450
List price
$99,900
Delta
-2.49%
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
-18.2%
Equity multiple
0.36×
Total profit
$-17,922
Equity at exit
$14,895
10-year hold
IRR
-10.6%
Equity multiple
0.36×
Total profit
$-17,895
Equity at exit
$8,638

Cash invested: $27,972 (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
10.8×

Monthly cashflow live

Estimated rent
$773 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$72 /mo · $869/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$162
Net cashflow
$-27

Break-even live

Break-even rent $808
Max offer price $95,149
Occupancy floor 98%

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
$24,975
Closing costs
$2,997
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
102 N 1st St Dexter, MO 2.0 1.0 1000 $760 $0.76 43d 2 0.67mi
501 W Fannetta St Apt 12 Dexter, MO 2.0 1.5 950 $795 $0.84 43d 1 1.02mi

Listing history 21 events

  1. 2026-06-18
    days on market $99,900 Active 55 DOM
  2. 2026-06-17
    days on market $99,900 Active 54 DOM
  3. 2026-06-16
    days on market $99,900 Active 53 DOM
  4. 2026-06-15
    days on market $99,900 Active 52 DOM
  5. 2026-06-13
    days on market $99,900 Active 50 DOM
  6. 2026-06-12
    days on market $99,900 Active 49 DOM
  7. 2026-06-09
    days on market $99,900 Active 46 DOM
  8. 2026-06-08
    days on market $99,900 Active 45 DOM
  9. 2026-06-07
    days on market $99,900 Active 44 DOM
  10. 2026-06-07
    days on market $99,900 Active 43 DOM
  11. 2026-06-04
    days on market $99,900 Active 40 DOM
  12. 2026-06-02
    days on market $99,900 Active 39 DOM
  13. 2026-06-01
    days on market $99,900 Active 38 DOM
  14. 2026-05-31
    days on market $99,900 Active 37 DOM
  15. 2026-04-24
    price $114,900 1471-char remark
  16. 2026-04-24
    listed $11,490,000 Active 1471-char remark
  17. 2025-11-11
    price $109,500
  18. 2025-08-07
    listed $115,000 Active
  19. 2021-03-02
    soldstatus
    Show marketing remark (386 chars)

    Lots of Storage!! This remodeled three bedroom home sits on large corner lot. Laminate flooring in living and dining room which covers the original hardwood that is throughout the rest of the house . Carpet in large Family room or could be a 4th bedroom with fireplace. New countertops in both bathrooms ,just installed! All new electrical . Added bonus is a 25x36 detached garage/Shop.

  20. 2021-03-02
    soldstatus
    Show marketing remark (386 chars)

    Lots of Storage!! This remodeled three bedroom home sits on large corner lot. Laminate flooring in living and dining room which covers the original hardwood that is throughout the rest of the house . Carpet in large Family room or could be a 4th bedroom with fireplace. New countertops in both bathrooms ,just installed! All new electrical . Added bonus is a 25x36 detached garage/Shop.

  21. 2017-12-12
    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
$869 · $72/mo
Projected year-2 tax
$969 · $81/mo
Expected delta
+$100/yr (+$8/mo · 11.5%)

ⓘ 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
$9,282
− Mortgage interest
−$5,596
− Property taxes
−$869
− Insurance
−$500
− Repairs & maintenance
−$743
− Management
−$743
− Depreciation
−$2,906
Taxable loss
−$2,074
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$498
After-tax cash flow
$175/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

-13.1% since first listed
8 events — show timeline
  • 2026-05-27 Price Changed $99,900 MARIS as Distributed by MLS Grid
  • 2026-04-24 Price Changed $114,900 MARIS as Distributed by MLS Grid
  • 2026-04-24 Listed $11,490,000 MARIS as Distributed by MLS Grid
  • 2025-11-11 Price Changed $109,500 MARIS as Distributed by MLS Grid
  • 2025-08-07 Listed $115,000 MARIS as Distributed by MLS Grid
  • 2021-03-02 Sold (Public Records) Public Records
  • 2021-03-02 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2017-12-12 Sold (Public Records) Public Records

Property tax history

+5.5%/yr

Latest (2025): $869 · +24.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…