CashFlowRE
Sign in Sign up
405 Branum St
B- Composite 68.48
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
  • Livability +3.2/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$24,900

405 Branum St · Sikeston, MO 63801
2 bd · 1.0 ba · 1,116 sqft · Other public records · 108 Days on market
Built 1930 6,098 sqft lot $22/sqft · 64% below area ↓ 24% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Special in Sikeston! Opportunity awaits at 405 Branum St. This property has been partially gutted and is ready for your vision to bring it back to life. Major demo work has already been completed, saving you time and upfront labor. Whether you’re looking for your next fix-and-flip project, rental property, or long-term hold, this is a blank canvas with serious upside potential. Convenient location with easy access to local amenities. Property is being sold as-is. Bring your contractor and your creativity—this one is ready for transformation.

Key facts

  • 6,098 sq ft lot
  • Built 1930
  • Listed 107 days

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 $25k.

Deal economics

  • At list price, monthly cash flow is $544 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($890 rent vs $25k).
  • Recommended offer: $23k (9.0% below list) — sets the bar for market timing.
  • Cap rate 32.5% vs local median 4.0% in Sikeston — 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 64/100 on livability (#319 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, schools D-, crime F.
  • Sikeston R-6 (town): math 33% / reading 34% proficiency, ranked #243 of 324 in MO (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 168 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 123 units permitted in Scott County in 2024 (32 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $172 of loan paydown is wiped out by about $747 of value loss. Plan a longer hold.
  • Scott County population projected at -16% 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 $7k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 108 days — a 9% lower offer ($23k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 4y ago; this cycle's ask has dropped $9k (27%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1930 — 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 $22,659 (9.0% below list)

Questions for the listing agent

  1. It's been on market 108 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 1930 — 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 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?
  7. 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.
  8. 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.
  9. 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
3.57%
Cap rate
32.51%
Cash-on-cash
93.63%
DSCR
5.17
GRM
2.3

CMA / ARV

ARV (median comp)
$68,754
List price
$24,900
Delta
-63.78%
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
94.4%
Equity multiple
5.39×
Total profit
$30,616
Equity at exit
$3,713
10-year hold
IRR
97.2%
Equity multiple
11.23×
Total profit
$71,293
Equity at exit
$2,153

Cash invested: $6,972 (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 63801

Home prices YoY
-11.6%
Active inventory
168
Price-to-rent
2.3×

Monthly cashflow live

Estimated rent
$890 medium interval (Pro) →
Mortgage (P&I)
$131
Tax from tax record
$18 /mo · $218/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$187
Net cashflow
$544

Break-even live

Break-even rent $201
Max offer price $24,900
Occupancy floor 34%

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
$6,225
Closing costs
$747
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1203 - 1207 Lawrence Sikeston, MO 2.0 1.5 1100 $890 $0.81 44d 1 1.13mi

Listing history 42 events

  1. 2026-06-19
    days on market $24,900 Active 108 DOM
  2. 2026-06-18
    days on market $24,900 Active 107 DOM
  3. 2026-06-17
    days on market $24,900 Active 106 DOM
  4. 2026-06-16
    days on market $24,900 Active 105 DOM
  5. 2026-06-15
    days on market $24,900 Active 104 DOM
  6. 2026-06-14
    days on market $24,900 Active 102 DOM
  7. 2026-06-13
    days on market $24,900 Active 101 DOM
  8. 2026-06-10
    days on market $24,900 Active 99 DOM
  9. 2026-06-09
    days on market $24,900 Active 98 DOM
  10. 2026-06-08
    days on market $24,900 Active 97 DOM
  11. 2026-06-07
    days on market $24,900 Active 96 DOM
  12. 2026-06-05
    days on market $24,900 Active 93 DOM
  13. 2026-06-03
    days on market $24,900 Active 92 DOM
  14. 2026-06-02
    days on market $24,900 Active 91 DOM
  15. 2026-06-01
    days on market $24,900 Active 90 DOM
  16. 2026-05-31
    days on market $24,900 Active 89 DOM
  17. 2026-05-30
    days on market $24,900 Active 88 DOM
  18. 2026-03-24
    price $27,500 568-char remark
    Show marketing remark (568 chars)

    Investor Special in Sikeston! Opportunity awaits at 405 Branum St. This property has been partially gutted and is ready for your vision to bring it back to life. Major demo work has already been completed, saving you time and upfront labor. Whether you’re looking for your next fix-and-flip project, rental property, or long-term hold, this is a blank canvas with serious upside potential. Convenient location with easy access to local amenities. Property is being sold as-is. Bring your contractor and your creativity—this one is ready for transformation.

  19. 2026-03-10
    price $32,000 568-char remark
    Show marketing remark (568 chars)

    Investor Special in Sikeston! Opportunity awaits at 405 Branum St. This property has been partially gutted and is ready for your vision to bring it back to life. Major demo work has already been completed, saving you time and upfront labor. Whether you’re looking for your next fix-and-flip project, rental property, or long-term hold, this is a blank canvas with serious upside potential. Convenient location with easy access to local amenities. Property is being sold as-is. Bring your contractor and your creativity—this one is ready for transformation.

  20. 2026-03-04
    listed $34,000 Active 568-char remark
    Show marketing remark (568 chars)

    Investor Special in Sikeston! Opportunity awaits at 405 Branum St. This property has been partially gutted and is ready for your vision to bring it back to life. Major demo work has already been completed, saving you time and upfront labor. Whether you’re looking for your next fix-and-flip project, rental property, or long-term hold, this is a blank canvas with serious upside potential. Convenient location with easy access to local amenities. Property is being sold as-is. Bring your contractor and your creativity—this one is ready for transformation.

  21. 2025-01-23
    soldstatus Closed 513-char remark
    Show marketing remark (513 chars)

    This 2 bedroom, 1 bath house is a diamond in the rough, waiting for someone with a vision. While it may require some TLC, it presents an excellent opportunity for investors or those looking to expand their rental portfolio. The cozy layout offers two bedrooms, providing comfortable living space. With a little renovation and care, this property has the potential to shine for a first-time home buyer or generate a steady rental income. Don't miss the chance to turn this fixer-upper into a profitable investment.

  22. 2025-01-23
    soldstatus
    Show marketing remark (513 chars)

    This 2 bedroom, 1 bath house is a diamond in the rough, waiting for someone with a vision. While it may require some TLC, it presents an excellent opportunity for investors or those looking to expand their rental portfolio. The cozy layout offers two bedrooms, providing comfortable living space. With a little renovation and care, this property has the potential to shine for a first-time home buyer or generate a steady rental income. Don't miss the chance to turn this fixer-upper into a profitable investment.

  23. 2024-11-12
    status Pending 513-char remark
    Show marketing remark (513 chars)

    This 2 bedroom, 1 bath house is a diamond in the rough, waiting for someone with a vision. While it may require some TLC, it presents an excellent opportunity for investors or those looking to expand their rental portfolio. The cozy layout offers two bedrooms, providing comfortable living space. With a little renovation and care, this property has the potential to shine for a first-time home buyer or generate a steady rental income. Don't miss the chance to turn this fixer-upper into a profitable investment.

  24. 2024-11-05
    price $36,500 513-char remark
    Show marketing remark (513 chars)

    This 2 bedroom, 1 bath house is a diamond in the rough, waiting for someone with a vision. While it may require some TLC, it presents an excellent opportunity for investors or those looking to expand their rental portfolio. The cozy layout offers two bedrooms, providing comfortable living space. With a little renovation and care, this property has the potential to shine for a first-time home buyer or generate a steady rental income. Don't miss the chance to turn this fixer-upper into a profitable investment.

  25. 2024-06-26
    status Active 513-char remark
    Show marketing remark (513 chars)

    This 2 bedroom, 1 bath house is a diamond in the rough, waiting for someone with a vision. While it may require some TLC, it presents an excellent opportunity for investors or those looking to expand their rental portfolio. The cozy layout offers two bedrooms, providing comfortable living space. With a little renovation and care, this property has the potential to shine for a first-time home buyer or generate a steady rental income. Don't miss the chance to turn this fixer-upper into a profitable investment.

  26. 2024-06-26
    price $41,500 513-char remark
    Show marketing remark (513 chars)

    This 2 bedroom, 1 bath house is a diamond in the rough, waiting for someone with a vision. While it may require some TLC, it presents an excellent opportunity for investors or those looking to expand their rental portfolio. The cozy layout offers two bedrooms, providing comfortable living space. With a little renovation and care, this property has the potential to shine for a first-time home buyer or generate a steady rental income. Don't miss the chance to turn this fixer-upper into a profitable investment.

  27. 2024-06-01
    historical 513-char remark
    Show marketing remark (513 chars)

    This 2 bedroom, 1 bath house is a diamond in the rough, waiting for someone with a vision. While it may require some TLC, it presents an excellent opportunity for investors or those looking to expand their rental portfolio. The cozy layout offers two bedrooms, providing comfortable living space. With a little renovation and care, this property has the potential to shine for a first-time home buyer or generate a steady rental income. Don't miss the chance to turn this fixer-upper into a profitable investment.

  28. 2024-01-26
    price $44,000 513-char remark
    Show marketing remark (513 chars)

    This 2 bedroom, 1 bath house is a diamond in the rough, waiting for someone with a vision. While it may require some TLC, it presents an excellent opportunity for investors or those looking to expand their rental portfolio. The cozy layout offers two bedrooms, providing comfortable living space. With a little renovation and care, this property has the potential to shine for a first-time home buyer or generate a steady rental income. Don't miss the chance to turn this fixer-upper into a profitable investment.

  29. 2024-01-26
    status Active 513-char remark
    Show marketing remark (513 chars)

    This 2 bedroom, 1 bath house is a diamond in the rough, waiting for someone with a vision. While it may require some TLC, it presents an excellent opportunity for investors or those looking to expand their rental portfolio. The cozy layout offers two bedrooms, providing comfortable living space. With a little renovation and care, this property has the potential to shine for a first-time home buyer or generate a steady rental income. Don't miss the chance to turn this fixer-upper into a profitable investment.

  30. 2024-01-25
    historical 513-char remark
    Show marketing remark (513 chars)

    This 2 bedroom, 1 bath house is a diamond in the rough, waiting for someone with a vision. While it may require some TLC, it presents an excellent opportunity for investors or those looking to expand their rental portfolio. The cozy layout offers two bedrooms, providing comfortable living space. With a little renovation and care, this property has the potential to shine for a first-time home buyer or generate a steady rental income. Don't miss the chance to turn this fixer-upper into a profitable investment.

  31. 2023-12-18
    price $45,000 513-char remark
    Show marketing remark (513 chars)

    This 2 bedroom, 1 bath house is a diamond in the rough, waiting for someone with a vision. While it may require some TLC, it presents an excellent opportunity for investors or those looking to expand their rental portfolio. The cozy layout offers two bedrooms, providing comfortable living space. With a little renovation and care, this property has the potential to shine for a first-time home buyer or generate a steady rental income. Don't miss the chance to turn this fixer-upper into a profitable investment.

  32. 2023-10-29
    historical $657
  33. 2023-10-26
    listed $50,000 Active 513-char remark
    Show marketing remark (513 chars)

    This 2 bedroom, 1 bath house is a diamond in the rough, waiting for someone with a vision. While it may require some TLC, it presents an excellent opportunity for investors or those looking to expand their rental portfolio. The cozy layout offers two bedrooms, providing comfortable living space. With a little renovation and care, this property has the potential to shine for a first-time home buyer or generate a steady rental income. Don't miss the chance to turn this fixer-upper into a profitable investment.

  34. 2023-09-25
    soldstatus
  35. 2023-08-17
    listed $657
  36. 2023-02-02
    soldstatus
  37. 2023-02-02
    soldstatus
  38. 2023-02-01
    soldstatus Closed
  39. 2023-01-19
    status Pending
  40. 2022-11-21
    listed $36,000 Active
  41. 2016-02-11
    soldstatus
  42. 2006-10-01
    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
$218 · $18/mo
Projected year-2 tax
$242 · $20/mo
Expected delta
+$23/yr (+$2/mo · 10.7%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$10,680
− Mortgage interest
−$1,395
− Property taxes
−$218
− Insurance
−$124
− Repairs & maintenance
−$854
− Management
−$854
− Depreciation
−$724
Taxable income
$6,509
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,562
After-tax cash flow
$4,965/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
Sikeston R-6
NCES district ID
2928260
Math proficiency
33% ▼ -4.00%
Reading proficiency
34% ▼ -2.00%
Median HH income
$36,800
Composite
27.85/100
National rank
#6879
State rank
#243 of 324 in MO

Livability — Sikeston

Score
64/100
State rank
#319
US rank
#14606

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sikeston, MO
Population (ZIP)
22,121

Population outlook (Scott County) Hauer SSP2

Today (2025)
37,964 people
By 2030
36,963 · -2.6%
By 2040
34,632 · -8.8%
By 2050
32,024 · -15.6%
By 2075
25,250 · -33.5%
By 2100
18,078 · -52.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 19% Two or more races 6% Hispanic / Latino 2%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Scott

2024 margin
Solid R (+58.9) · D 20.2% · R 79.2%
2008→2024 swing
-29.5pp toward R · 2008: -29.4pp · 2024: -58.9pp
All cycles
2024: R+58.9 2020: R+56.5 2016: R+55.6 2012: R+38.2 2008: R+29.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -18.54%
Current HPI
141.0868
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

-23.6% since first listed
25 events — show timeline
  • 2026-03-24 Price Changed $27,500 MARIS as Distributed by MLS Grid
  • 2026-03-10 Price Changed $32,000 MARIS as Distributed by MLS Grid
  • 2026-03-04 Listed $34,000 MARIS as Distributed by MLS Grid
  • 2025-01-23 Sold (Public Records) Public Records
  • 2025-01-23 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2024-11-12 Pending MARIS as Distributed by MLS Grid
  • 2024-11-05 Price Changed $36,500 MARIS as Distributed by MLS Grid
  • 2024-06-26 Relisted MARIS as Distributed by MLS Grid
  • 2024-06-26 Price Changed $41,500 MARIS as Distributed by MLS Grid
  • 2024-06-01 Delisted MARIS as Distributed by MLS Grid
  • 2024-01-26 Price Changed $44,000 MARIS as Distributed by MLS Grid
  • 2024-01-26 Relisted MARIS as Distributed by MLS Grid
  • 2024-01-25 Delisted MARIS as Distributed by MLS Grid
  • 2023-12-18 Price Changed $45,000 MARIS as Distributed by MLS Grid
  • 2023-10-29 Rental Removed $657 APPFOLIO
  • 2023-10-26 Listed $50,000 MARIS as Distributed by MLS Grid
  • 2023-09-25 Sold (Public Records) Public Records
  • 2023-08-17 Listed for Rent $657 APPFOLIO
  • 2023-02-02 Sold (Public Records) Public Records
  • 2023-02-02 Sold (Public Records) Public Records
  • 2023-02-01 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2023-01-19 Pending MARIS as Distributed by MLS Grid
  • 2022-11-21 Listed $36,000 MARIS as Distributed by MLS Grid
  • 2016-02-11 Sold (Public Records) Public Records
  • 2006-10-01 Sold (Public Records) Public Records

Property tax history

+4.1%/yr

Latest (2025): $218 · +28.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…