CashFlowRE
Sign in Sign up
14480 E Spur N
C Composite 58.53
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 +19.1/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.0/10.0
  • 1% rule +3.9/10.0
  • Schools +3.9/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$140,000

14480 E Spur N · Stockton, MO 65785
3 bd · 1.0 ba · 1,480 sqft · SingleFamily public records · 31 Days on market
Built 1920 0.71 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

What an amazing opportunity this property has to offer. A residential home on an over sized lot, a commercial building and just steps away from Sac River. This unique home built in 1920 has 1 bedroom, 2 non-conforming bedrooms, a full bath with cast iron tub, large kitchen & dining area and a mud room. The sellers have done some amazing things to this home including; metal roof, fresh paint, adding a driveway with a spot to park a trailer, and built a chicken coop in the back part of the metal building outside that includes a run. Along with all the fruit bushes and trees they have planted and grown. Next door you will find the 2,800 sqft M/L commercial building that until recently was being used as a Law Office. Also built in 1920 with 1 bathroom and has updated HVAC, this building is ready for its next owner. Within just walking distance to the Historic Caplinger Mills Dam and Steel Span Bridge that over looks the breathtaking Sac River this is a one in a million property with so much potential. This area has experienced a lot of growth in the recent years, from camping and fishing to floating the river. You would be purchasing your own river oasis and the option to have your own storefront for your business as well. Being only 10 minuets from Stockton, the options with this property are endless.

Key facts

  • 0.71 acre lot
  • Built 1920
  • Listed 30 days

Property features AI

Finance

  • Financial info: Annual property tax reported

Exterior

  • Utilities: Private water source; Septic tank; Propane service
  • Home design: Single-family residence; One story; Residential property
  • Exterior features: Located on a county road; Approximately 0.71 acre lot; Subdivision: ACREAGE STOCKTON

Interior

  • Bedrooms: Bedrooms located on main level
  • Bathrooms: One full bathroom
  • Heating & cooling: Central heating; Propane heating; Central air conditioning
  • Interior features: One-level living

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 single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $150 ($2k/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 $124k (11.4% below list).
  • Recommended offer: $124k (11.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% vs local median 3.5% in Stockton — 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 61/100 on livability (#456 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A-, housing A-; Watch: amenities F, commute F, employment F.
  • Stockton R-I (rural): math 45% / reading 50% proficiency, ranked #77 of 324 in MO (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Stockton Elem. (math 57% / reading 57%, grade C+, #159 of 1,115 statewide, top 16%, 359 students, 49% FRL); Stockton Middle (math 40% / reading 47%, grade D, #127 of 391 statewide, top 34%, 277 students, 42% FRL); Stockton High (math 47% / reading 52%, grade D, #124 of 521 statewide, top 28%, 285 students, 39% FRL).
  • Market conditions: 106 active listings in the ZIP; 4 units permitted in Cedar County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $15k of equity ($968 loan paydown + $14k appreciation (10.0% local appreciation)).
  • Cedar County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 5y 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 1920 — 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 $124,025 (11.4% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — 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. 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
0.89%
Cap rate
7.58%
Cash-on-cash
4.59%
DSCR
1.20
GRM
9.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
27.6%
Equity multiple
3.19×
Total profit
$85,729
Equity at exit
$126,123
10-year hold
IRR
24.1%
Equity multiple
7.25×
Total profit
$244,819
Equity at exit
$271,989

Cash invested: $39,200 (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 65785

Home prices YoY
6.0%
Active inventory
106
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,240 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$37 /mo · $449/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$260
Net cashflow
$150

Break-even live

Break-even rent $1,051
Max offer price $140,000
Occupancy floor 83%

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
$35,000
Closing costs
$4,200
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 39 events

  1. 2026-06-18
    days on market $140,000 Active 31 DOM
  2. 2026-06-17
    days on market $140,000 Active 30 DOM
  3. 2026-06-16
    days on market $140,000 Active 29 DOM
  4. 2026-06-15
    days on market $140,000 Active 28 DOM
  5. 2026-06-13
    days on market $140,000 Active 26 DOM
  6. 2026-06-12
    days on market $140,000 Active 25 DOM
  7. 2026-06-09
    days on market $140,000 Active 22 DOM
  8. 2026-06-08
    days on market $140,000 Active 21 DOM
  9. 2026-06-07
    days on market $140,000 Active 20 DOM
  10. 2026-06-07
    days on market $140,000 Active 19 DOM
  11. 2026-06-04
    days on market $140,000 Active 16 DOM
  12. 2026-06-02
    days on market $140,000 Active 15 DOM
  13. 2026-06-01
    days on market $140,000 Active 14 DOM
  14. 2026-05-31
    days on market $140,000 Active 13 DOM
  15. 2026-05-18
    listed $140,000 Active
  16. 2026-04-26
    price $160,000
  17. 2026-02-16
    price $170,000
  18. 2025-09-30
    price $190,000
  19. 2025-09-02
    listed $200,000 Active
  20. 2024-01-18
    soldstatus
  21. 2024-01-09
    soldstatus Closed 1325-char remark
    Show marketing remark (1325 chars)

    What an amazing opportunity this property has to offer. A residential home on an over sized lot, a commercial building and just steps away from Sac River. This unique home built in 1920 has 1 bedroom, 2 non-conforming bedrooms, a full bath with cast iron tub, large kitchen & dining area and a mud room. The sellers have done some amazing things to this home including; metal roof, fresh paint, adding a driveway with a spot to park a trailer, and built a chicken coop in the back part of the metal building outside that includes a run. Along with all the fruit bushes and trees they have planted and grown. Next door you will find the 2,800 sqft M/L commercial building that until recently was being used as a Law Office. Also built in 1920 with 1 bathroom and has updated HVAC, this building is ready for its next owner. Within just walking distance to the Historic Caplinger Mills Dam and Steel Span Bridge that over looks the breathtaking Sac River this is a one in a million property with so much potential. This area has experienced a lot of growth in the recent years, from camping and fishing to floating the river. You would be purchasing your own river oasis and the option to have your own storefront for your business as well. Being only 10 minuets from Stockton, the options with this property are endless.

  22. 2024-01-09
    soldstatus
    Show marketing remark (1325 chars)

    What an amazing opportunity this property has to offer. A residential home on an over sized lot, a commercial building and just steps away from Sac River. This unique home built in 1920 has 1 bedroom, 2 non-conforming bedrooms, a full bath with cast iron tub, large kitchen & dining area and a mud room. The sellers have done some amazing things to this home including; metal roof, fresh paint, adding a driveway with a spot to park a trailer, and built a chicken coop in the back part of the metal building outside that includes a run. Along with all the fruit bushes and trees they have planted and grown. Next door you will find the 2,800 sqft M/L commercial building that until recently was being used as a Law Office. Also built in 1920 with 1 bathroom and has updated HVAC, this building is ready for its next owner. Within just walking distance to the Historic Caplinger Mills Dam and Steel Span Bridge that over looks the breathtaking Sac River this is a one in a million property with so much potential. This area has experienced a lot of growth in the recent years, from camping and fishing to floating the river. You would be purchasing your own river oasis and the option to have your own storefront for your business as well. Being only 10 minuets from Stockton, the options with this property are endless.

  23. 2023-11-30
    status Pending 1325-char remark
    Show marketing remark (1325 chars)

    What an amazing opportunity this property has to offer. A residential home on an over sized lot, a commercial building and just steps away from Sac River. This unique home built in 1920 has 1 bedroom, 2 non-conforming bedrooms, a full bath with cast iron tub, large kitchen & dining area and a mud room. The sellers have done some amazing things to this home including; metal roof, fresh paint, adding a driveway with a spot to park a trailer, and built a chicken coop in the back part of the metal building outside that includes a run. Along with all the fruit bushes and trees they have planted and grown. Next door you will find the 2,800 sqft M/L commercial building that until recently was being used as a Law Office. Also built in 1920 with 1 bathroom and has updated HVAC, this building is ready for its next owner. Within just walking distance to the Historic Caplinger Mills Dam and Steel Span Bridge that over looks the breathtaking Sac River this is a one in a million property with so much potential. This area has experienced a lot of growth in the recent years, from camping and fishing to floating the river. You would be purchasing your own river oasis and the option to have your own storefront for your business as well. Being only 10 minuets from Stockton, the options with this property are endless.

  24. 2023-08-29
    status Active 1325-char remark
    Show marketing remark (1325 chars)

    What an amazing opportunity this property has to offer. A residential home on an over sized lot, a commercial building and just steps away from Sac River. This unique home built in 1920 has 1 bedroom, 2 non-conforming bedrooms, a full bath with cast iron tub, large kitchen & dining area and a mud room. The sellers have done some amazing things to this home including; metal roof, fresh paint, adding a driveway with a spot to park a trailer, and built a chicken coop in the back part of the metal building outside that includes a run. Along with all the fruit bushes and trees they have planted and grown. Next door you will find the 2,800 sqft M/L commercial building that until recently was being used as a Law Office. Also built in 1920 with 1 bathroom and has updated HVAC, this building is ready for its next owner. Within just walking distance to the Historic Caplinger Mills Dam and Steel Span Bridge that over looks the breathtaking Sac River this is a one in a million property with so much potential. This area has experienced a lot of growth in the recent years, from camping and fishing to floating the river. You would be purchasing your own river oasis and the option to have your own storefront for your business as well. Being only 10 minuets from Stockton, the options with this property are endless.

  25. 2023-08-29
    price $180,000 1325-char remark
    Show marketing remark (1325 chars)

    What an amazing opportunity this property has to offer. A residential home on an over sized lot, a commercial building and just steps away from Sac River. This unique home built in 1920 has 1 bedroom, 2 non-conforming bedrooms, a full bath with cast iron tub, large kitchen & dining area and a mud room. The sellers have done some amazing things to this home including; metal roof, fresh paint, adding a driveway with a spot to park a trailer, and built a chicken coop in the back part of the metal building outside that includes a run. Along with all the fruit bushes and trees they have planted and grown. Next door you will find the 2,800 sqft M/L commercial building that until recently was being used as a Law Office. Also built in 1920 with 1 bathroom and has updated HVAC, this building is ready for its next owner. Within just walking distance to the Historic Caplinger Mills Dam and Steel Span Bridge that over looks the breathtaking Sac River this is a one in a million property with so much potential. This area has experienced a lot of growth in the recent years, from camping and fishing to floating the river. You would be purchasing your own river oasis and the option to have your own storefront for your business as well. Being only 10 minuets from Stockton, the options with this property are endless.

  26. 2023-08-08
    historical 1325-char remark
    Show marketing remark (1325 chars)

    What an amazing opportunity this property has to offer. A residential home on an over sized lot, a commercial building and just steps away from Sac River. This unique home built in 1920 has 1 bedroom, 2 non-conforming bedrooms, a full bath with cast iron tub, large kitchen & dining area and a mud room. The sellers have done some amazing things to this home including; metal roof, fresh paint, adding a driveway with a spot to park a trailer, and built a chicken coop in the back part of the metal building outside that includes a run. Along with all the fruit bushes and trees they have planted and grown. Next door you will find the 2,800 sqft M/L commercial building that until recently was being used as a Law Office. Also built in 1920 with 1 bathroom and has updated HVAC, this building is ready for its next owner. Within just walking distance to the Historic Caplinger Mills Dam and Steel Span Bridge that over looks the breathtaking Sac River this is a one in a million property with so much potential. This area has experienced a lot of growth in the recent years, from camping and fishing to floating the river. You would be purchasing your own river oasis and the option to have your own storefront for your business as well. Being only 10 minuets from Stockton, the options with this property are endless.

  27. 2023-07-07
    listed $210,000 Active 1325-char remark
    Show marketing remark (1325 chars)

    What an amazing opportunity this property has to offer. A residential home on an over sized lot, a commercial building and just steps away from Sac River. This unique home built in 1920 has 1 bedroom, 2 non-conforming bedrooms, a full bath with cast iron tub, large kitchen & dining area and a mud room. The sellers have done some amazing things to this home including; metal roof, fresh paint, adding a driveway with a spot to park a trailer, and built a chicken coop in the back part of the metal building outside that includes a run. Along with all the fruit bushes and trees they have planted and grown. Next door you will find the 2,800 sqft M/L commercial building that until recently was being used as a Law Office. Also built in 1920 with 1 bathroom and has updated HVAC, this building is ready for its next owner. Within just walking distance to the Historic Caplinger Mills Dam and Steel Span Bridge that over looks the breathtaking Sac River this is a one in a million property with so much potential. This area has experienced a lot of growth in the recent years, from camping and fishing to floating the river. You would be purchasing your own river oasis and the option to have your own storefront for your business as well. Being only 10 minuets from Stockton, the options with this property are endless.

  28. 2023-03-16
    status Active
  29. 2023-03-09
    status Pending
  30. 2023-01-18
    price $145,000
  31. 2023-01-02
    status Active
  32. 2023-01-01
    historical
  33. 2022-10-19
    price $144,500
  34. 2022-08-20
    listed $149,500 Active
  35. 2022-08-17
    listed $149,500 Active
  36. 2021-11-29
    soldstatus
  37. 2021-11-29
    soldstatus
  38. 2021-01-14
    listed $119,900
  39. 2017-05-19
    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
$449 · $37/mo
Projected year-2 tax
$1,358 · $113/mo
Expected delta
+$909/yr (+$76/mo · 202.7%)

ⓘ 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 ≥108°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 · 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
$14,883
− Mortgage interest
−$7,842
− Property taxes
−$449
− Insurance
−$700
− Repairs & maintenance
−$1,191
− Management
−$1,191
− Depreciation
−$4,073
Taxable loss
−$562
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$135
After-tax cash flow
$1,934/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
Stockton R-I
NCES district ID
2929520
Math proficiency
45% ▲ 2.00%
Reading proficiency
50% ▼ -1.00%
Median HH income
$35,609
Composite
39.32/100
National rank
#3989
State rank
#77 of 324 in MO

Livability — Stockton

Score
61/100
State rank
#456
US rank
#18379

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
5,538

Population outlook (Cedar County) Hauer SSP2

Today (2025)
13,424 people
By 2030
13,080 · -2.6%
By 2040
12,434 · -7.4%
By 2050
11,841 · -11.8%
By 2075
10,171 · -24.2%
By 2100
7,744 · -42.3%

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
Italian 4% Lithuanian 2% Serbian 2%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Cedar

2024 margin
Solid R (+69.6) · D 14.8% · R 84.4%
2008→2024 swing
-36.0pp toward R · 2008: -33.6pp · 2024: -69.6pp
All cycles
2024: R+69.6 2020: R+65.9 2016: R+63.9 2012: R+47.0 2008: R+33.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 16.72%
Current HPI
293.8984
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

+16.8% since first listed
25 events — show timeline
  • 2026-05-18 Listed $140,000 SOMO
  • 2026-04-26 Price Changed $160,000 SOMO
  • 2026-02-16 Price Changed $170,000 SOMO
  • 2025-09-30 Price Changed $190,000 SOMO
  • 2025-09-02 Listed $200,000 SOMO
  • 2024-01-18 Sold (Public Records) Public Records
  • 2024-01-09 Sold (Public Records) Public Records
  • 2024-01-09 Sold (MLS) SOMO
  • 2023-11-30 Pending SOMO
  • 2023-08-29 Relisted SOMO
  • 2023-08-29 Price Changed $180,000 SOMO
  • 2023-08-08 Delisted SOMO
  • 2023-07-07 Listed $210,000 SOMO
  • 2023-03-16 Relisted SOMO
  • 2023-03-09 Pending SOMO
  • 2023-01-18 Price Changed $145,000 SOMO
  • 2023-01-02 Relisted SOMO
  • 2023-01-01 Delisted SOMO
  • 2022-10-19 Price Changed $144,500 WCAR
  • 2022-08-20 Listed $149,500 SOMO
  • 2022-08-17 Listed $149,500 WCAR
  • 2021-11-29 Sold (Public Records) Public Records
  • 2021-11-29 Sold (MLS) SOMO
  • 2021-01-14 Listed $119,900 SOMO
  • 2017-05-19 Sold (Public Records) Public Records

Property tax history

-2.3%/yr

Latest (2024): $449 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…