CashFlowRE
Sign in Sign up
100 S Oak St
B Composite 73.81
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • Schools +3.7/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$40,000

100 S Oak St · South Greenfield, MO 65752
3 bd · 1.0 ba · 1,292 sqft · Other public records · 44 Days on market
Built 1900 0.35 ac lot ↓ 47% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Look at this 3-bedroom , 1 Bath home in South Greenfield. Population 123-+. This house needs some TLC and would make a great place to call HOME. South Greenfield is located within 15 minutes of Stockton Lake. (Give or take depending where you are going on the lake. ) It has some original wood flooring and the original trim around windows. Absolutely Gorgeous!! It is a must see! Also Sets on Corner Lot with fenced back yard. Seller Selling AS IS welcome home inspection. .

Key facts

  • 0.35 acre lot
  • Garage
  • Built 1900

Property features AI

Exterior

  • Parking: Attached 1-car garage; No additional parking listed
  • Utilities: Public sewer
  • Home design: Single-family residence (freestanding)
  • Construction: Aluminum siding; Block foundation; Composition roof; Built area above grade: 1,292
  • Exterior features: Patio; Porch; Landscaped lot

Interior

  • Bedrooms: 6 total rooms (bedroom count not specified)
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: No heating; No cooling
  • Interior features: Carpet and vinyl flooring; No fireplace; Crawl space 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 $40k.

Deal economics

  • At list price, monthly cash flow is $638 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $40k).
  • Recommended offer: $39k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 52/100 on livability (#865 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: crime F, amenities F, commute F.
  • Greenfield R-IV (rural): math 40% / reading 45% proficiency, ranked #283 of 535 in MO (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Greenfield Elem. (math 42% / reading 37%, grade F, #537 of 1,115 statewide, top 53%, 206 students, 52% FRL) — zoned schools at 52% FRL track the district average.
  • Market conditions: 4 active listings in the ZIP.

Forward outlook

  • In year one you build about $1k of equity ($277 loan paydown + $1k appreciation (3.0% local appreciation)).
  • Dade County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($39k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $5k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $38,800 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is F 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?
  6. 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.
  7. 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.
  8. 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
2.87%
Cap rate
25.44%
Cash-on-cash
68.40%
DSCR
4.04
GRM
2.9

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
73.1%
Equity multiple
5.06×
Total profit
$45,491
Equity at exit
$17,986
10-year hold
IRR
72.6%
Equity multiple
10.37×
Total profit
$104,983
Equity at exit
$27,718

Cash invested: $11,200 (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 65752

Active inventory
4
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$1,148 medium interval (Pro) →
Mortgage (P&I)
$210
Tax from tax record
$42 /mo · $504/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$241
Net cashflow
$638

Break-even live

Break-even rent $340
Max offer price $40,000
Occupancy floor 39%

Sensitivity live

Price -10% $661 -5% $650 +0% $638 +5% $627 +10% $616
Rent -10% $548 -5% $593 +0% $638 +5% $684 +10% $729
Rate -1.0pp $659 -0.5pp $649 base $638 +0.5pp $628 +1.0pp $617

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
$10,000
Closing costs
$1,200
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 22 events

  1. 2026-06-21
    days on market $40,000 Active 44 DOM
  2. 2026-06-18
    days on market $40,000 Active 42 DOM
  3. 2026-06-17
    days on market $40,000 Active 41 DOM
  4. 2026-06-16
    days on market $40,000 Active 40 DOM
  5. 2026-06-15
    days on market $40,000 Active 39 DOM
  6. 2026-06-13
    days on market $40,000 Active 37 DOM
  7. 2026-06-12
    days on market $40,000 Active 36 DOM
  8. 2026-06-09
    pricedays on market $40,000 Active 33 DOM
  9. 2026-06-08
    days on market $44,900 Active 32 DOM
  10. 2026-06-07
    days on market $44,900 Active 31 DOM
  11. 2026-06-07
    days on market $44,900 Active 30 DOM
  12. 2026-06-04
    days on market $44,900 Active 27 DOM
  13. 2026-06-02
    days on market $44,900 Active 26 DOM
  14. 2026-06-01
    days on market $44,900 Active 25 DOM
  15. 2026-05-31
    days on market $44,900 Active 24 DOM
  16. 2026-05-06
    listed $44,900 Active 238-char remark
  17. 2024-09-06
    soldstatus Closed 475-char remark
    Show marketing remark (475 chars)

    Look at this 3-bedroom , 1 Bath home in South Greenfield. Population 123-+. This house needs some TLC and would make a great place to call HOME. South Greenfield is located within 15 minutes of Stockton Lake. (Give or take depending where you are going on the lake. ) It has some original wood flooring and the original trim around windows. Absolutely Gorgeous!! It is a must see! Also Sets on Corner Lot with fenced back yard. Seller Selling AS IS welcome home inspection. .

  18. 2024-07-23
    status Pending 475-char remark
    Show marketing remark (475 chars)

    Look at this 3-bedroom , 1 Bath home in South Greenfield. Population 123-+. This house needs some TLC and would make a great place to call HOME. South Greenfield is located within 15 minutes of Stockton Lake. (Give or take depending where you are going on the lake. ) It has some original wood flooring and the original trim around windows. Absolutely Gorgeous!! It is a must see! Also Sets on Corner Lot with fenced back yard. Seller Selling AS IS welcome home inspection. .

  19. 2024-05-31
    status Active 475-char remark
    Show marketing remark (475 chars)

    Look at this 3-bedroom , 1 Bath home in South Greenfield. Population 123-+. This house needs some TLC and would make a great place to call HOME. South Greenfield is located within 15 minutes of Stockton Lake. (Give or take depending where you are going on the lake. ) It has some original wood flooring and the original trim around windows. Absolutely Gorgeous!! It is a must see! Also Sets on Corner Lot with fenced back yard. Seller Selling AS IS welcome home inspection. .

  20. 2024-05-16
    status Pending 475-char remark
    Show marketing remark (475 chars)

    Look at this 3-bedroom , 1 Bath home in South Greenfield. Population 123-+. This house needs some TLC and would make a great place to call HOME. South Greenfield is located within 15 minutes of Stockton Lake. (Give or take depending where you are going on the lake. ) It has some original wood flooring and the original trim around windows. Absolutely Gorgeous!! It is a must see! Also Sets on Corner Lot with fenced back yard. Seller Selling AS IS welcome home inspection. .

  21. 2024-05-09
    price $71,000 475-char remark
    Show marketing remark (475 chars)

    Look at this 3-bedroom , 1 Bath home in South Greenfield. Population 123-+. This house needs some TLC and would make a great place to call HOME. South Greenfield is located within 15 minutes of Stockton Lake. (Give or take depending where you are going on the lake. ) It has some original wood flooring and the original trim around windows. Absolutely Gorgeous!! It is a must see! Also Sets on Corner Lot with fenced back yard. Seller Selling AS IS welcome home inspection. .

  22. 2024-04-04
    listed $75,000 Active 475-char remark
    Show marketing remark (475 chars)

    Look at this 3-bedroom , 1 Bath home in South Greenfield. Population 123-+. This house needs some TLC and would make a great place to call HOME. South Greenfield is located within 15 minutes of Stockton Lake. (Give or take depending where you are going on the lake. ) It has some original wood flooring and the original trim around windows. Absolutely Gorgeous!! It is a must see! Also Sets on Corner Lot with fenced back yard. Seller Selling AS IS welcome home inspection. .

ⓘ 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
$504 · $42/mo
Projected year-2 tax
$504 · $42/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$13,774
− Mortgage interest
−$2,241
− Property taxes
−$504
− Insurance
−$200
− Repairs & maintenance
−$1,102
− Management
−$1,102
− Depreciation
−$1,164
Taxable income
$7,462
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,791
After-tax cash flow
$5,870/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
Greenfield R-IV
NCES district ID
2913320
Math proficiency
40% ▼ -3.00%
Reading proficiency
45% ▼ -3.00%
Median HH income
$31,532
Composite
37.12/100
National rank
#9032
State rank
#283 of 535 in MO

Livability — South Greenfield

Score
52/100
State rank
#865
US rank
#25026

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South Greenfield, MO
Population (ZIP)
339

Population outlook (Dade County) Hauer SSP2

Today (2025)
7,043 people
By 2030
6,687 · -5.1%
By 2040
5,989 · -15.0%
By 2050
5,324 · -24.4%
By 2075
4,122 · -41.5%
By 2100
3,168 · -55.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 7%
Common ancestry
Serbian 8% Slovak 5% Italian 4%

Political lean MEDSL · Dade

2024 margin
Solid R (+67.1) · D 16.0% · R 83.2%
2008→2024 swing
-26.3pp toward R · 2008: -40.9pp · 2024: -67.1pp
All cycles
2024: R+67.1 2020: R+67.0 2016: R+64.5 2012: R+50.2 2008: R+40.9

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

-46.7% since first listed
8 events — show timeline
  • 2026-06-09 Price Changed $40,000 OGAR
  • 2026-05-06 Listed $44,900 OGAR
  • 2024-09-06 Sold (MLS) SOMO
  • 2024-07-23 Pending SOMO
  • 2024-05-31 Relisted SOMO
  • 2024-05-16 Pending SOMO
  • 2024-05-09 Price Changed $71,000 SOMO
  • 2024-04-04 Listed $75,000 SOMO

Property tax history

+3.0%/yr

Latest (2025): $504 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…