3 bd · 1.0 ba ·
1,872 sqft ·
Built 1955
· SingleFamily
· Active
· 34 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,225/mo
Mortgage (P&I)
−$0
Tax + insurance
−$0
HOA
−$0
Vac / Maint / Mgmt
−$257
Net cashflow
$968/mo
Annual
$11,614/yr
Cap rate
1161373.84%
Cash-on-cash
4147741.24%
DSCR
184552.15
1% rule
122508.00%
Cash to close
$0
Investor read
This is a 3-bed/1.0-bath single-family listed at $1.
At list price, monthly cash flow is $968 ($12k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $1).
It's been on market 34 days — a 3% lower offer ($0) is reasonable based on typical stale-listing flexibility.
Location reads 49/100 on livability (#913 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B; Watch: crime F, amenities F, commute F.
Union R-XI (town): math 38% / reading 45% proficiency, ranked #119 of 324 in MO (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Zoned schools: Beaufort Elem. (math 47% / reading 47%, grade D-, #347 of 1,115 statewide, top 35%, 341 students, 33% FRL); Union High (math 27% / reading 52%, grade F, #247 of 521 statewide, top 55%, 1,011 students, 32% FRL) — zoned schools at 32% FRL track the district average.
Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 7 active listings in the ZIP; 614 units permitted in Franklin County in 2024 (100 in 5+ unit buildings).
Franklin County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
At projected returns (5.1% appreciation + 3.0% rent growth), your $0 cash investment doubles in ~1 year — after that, you're playing with house money.
Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
It's been on market 34 days. Have you received any prior offers? Is the seller open to a 5% concession, seller financing, or rate buy-down credit?
Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
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.
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.
CashFlowRE · CFR-WAP065E3X8HF0Q
· Data 2 days agocashflowre.app · 2026-05-29