CashFlowRE
Sign in Sign up
304 N Anderson Ave
B- Composite 65.59
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
  • Appreciation +5.0/10.0
  • Livability +2.9/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$69,900

304 N Anderson Ave · Gideon, MO 63848
3 bd · 1.0 ba · 2,145 sqft · Other public records · 56 Days on market
Built 1942 $33/sqft · 41% below area Est $60k · 17% over ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This affordable home was completely updated three years ago. Here are a few of the recent updates: new water heater, new dishwasher, and new flooring. This charming 3-bedroom home has one full bathroom, spacious laundry room, and a partially fenced yard. This home is low maintenance, updated, and priced to move.

Key facts

  • New flooring
  • New water heater
  • New dishwasher

Tags

NEW WATER HEATERNEW DISHWASHERNEW FLOORINGPARTIALLY FENCED YARDSPACIOUS LAUNDRY ROOM

Property features AI

Finance

  • Financial info: Lease not considered

Exterior

  • Parking: Carport with space for 1 vehicle
  • Utilities: Community water; Public sewer; Electric service by Ameren; Natural gas available
  • Home design: Single-family residence; One level
  • Construction: Vinyl siding
  • Exterior features: City lot

Interior

  • Bedrooms: 3 bedrooms (all on the main level)
  • Bathrooms: 1 full bathroom (on the main level)
  • Heating & cooling: Natural gas heating; Wall/window unit air conditioning
  • Interior features: Natural gas heating; Wall/window air conditioning units

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 $70k.

Deal economics

  • At list price, monthly cash flow is $448 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $68k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 57/100 on livability (#654 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime F, amenities F.
  • Gideon 37 (rural): math 25% / reading 35% proficiency, ranked #469 of 535 in MO (top 88%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Gideon Elem. (math 32% / reading 42%, grade F, #611 of 1,115 statewide, top 59%, 114 students, 97% FRL); Gideon High (math 22% / reading 32%, grade F, #420 of 521 statewide, top 82%, 101 students, 97% FRL) — zoned schools average 97% FRL vs 52% district-wide (45 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 8 active listings in the ZIP; 11 units permitted in New Madrid County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($483 loan paydown + $2k appreciation (3.0% local appreciation)).
  • New Madrid County population projected at -25% 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 $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $5k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1942 — 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 $67,803 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 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 1942 — 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
1.64%
Cap rate
13.99%
Cash-on-cash
27.50%
DSCR
2.22
GRM
5.1

CMA / ARV

ARV (median comp)
$59,588
List price
$69,900
Delta
17.31%
Verdict
OVERPRICED
Comps
8 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
33.5%
Equity multiple
2.89×
Total profit
$36,988
Equity at exit
$31,430
10-year hold
IRR
33.7%
Equity multiple
5.68×
Total profit
$91,655
Equity at exit
$48,437

Cash invested: $19,572 (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 63848

Active inventory
8
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,149 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$63 /mo · $762/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$241
Net cashflow
$448

Break-even live

Break-even rent $581
Max offer price $69,900
Occupancy floor 56%

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
$17,475
Closing costs
$2,097
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 18 events

  1. 2026-06-18
    days on market $69,900 Active 56 DOM
  2. 2026-06-17
    days on market $69,900 Active 55 DOM
  3. 2026-06-16
    days on market $69,900 Active 54 DOM
  4. 2026-06-15
    days on market $69,900 Active 53 DOM
  5. 2026-06-13
    days on market $69,900 Active 51 DOM
  6. 2026-06-12
    days on market $69,900 Active 50 DOM
  7. 2026-06-09
    days on market $69,900 Active 47 DOM
  8. 2026-06-08
    days on market $69,900 Active 46 DOM
  9. 2026-06-07
    days on market $69,900 Active 45 DOM
  10. 2026-06-07
    days on market $69,900 Active 44 DOM
  11. 2026-06-04
    days on market $69,900 Active 41 DOM
  12. 2026-06-02
    days on market $69,900 Active 40 DOM
  13. 2026-06-01
    days on market $69,900 Active 39 DOM
  14. 2026-05-31
    days on market $69,900 Active 38 DOM
  15. 2026-05-06
    listed $74,900 Active 313-char remark
    Show marketing remark (313 chars)

    This affordable home was completely updated three years ago. Here are a few of the recent updates: new water heater, new dishwasher, and new flooring. This charming 3-bedroom home has one full bathroom, spacious laundry room, and a partially fenced yard. This home is low maintenance, updated, and priced to move.

  16. 2026-04-23
    listed $74,900 Active 316-char remark
    Show marketing remark (313 chars)

    This affordable home was completely updated three years ago. Here are a few of the recent updates: new water heater, new dishwasher, and new flooring. This charming 3-bedroom home has one full bathroom, spacious laundry room, and a partially fenced yard. This home is low maintenance, updated, and priced to move.

  17. 2026-04-23
    historical $74,900 316-char remark
    Show marketing remark (313 chars)

    This affordable home was completely updated three years ago. Here are a few of the recent updates: new water heater, new dishwasher, and new flooring. This charming 3-bedroom home has one full bathroom, spacious laundry room, and a partially fenced yard. This home is low maintenance, updated, and priced to move.

  18. 2026-04-23
    listed $74,900 New Listing
    Show marketing remark (313 chars)

    This affordable home was completely updated three years ago. Here are a few of the recent updates: new water heater, new dishwasher, and new flooring. This charming 3-bedroom home has one full bathroom, spacious laundry room, and a partially fenced yard. This home is low maintenance, updated, and priced to move.

ⓘ 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
$762 · $63/mo
Projected year-2 tax
$762 · $63/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 · 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 4/10 Moderate 7% 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
$13,787
− Mortgage interest
−$3,915
− Property taxes
−$762
− Insurance
−$350
− Repairs & maintenance
−$1,103
− Management
−$1,103
− Depreciation
−$2,033
Taxable income
$4,521
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,085
After-tax cash flow
$4,297/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
Gideon 37
NCES district ID
2912780
Math proficiency
25% ▼ -15.00%
Reading proficiency
35% ▬ 0.00%
Median HH income
$32,669
Composite
27.36/100
National rank
#12407
State rank
#469 of 535 in MO

Livability — Gideon

Score
57/100
State rank
#654
US rank
#22041

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gideon, MO
Population (ZIP)
1,058

Population outlook (New Madrid County) Hauer SSP2

Today (2025)
16,712 people
By 2030
15,845 · -5.2%
By 2040
14,152 · -15.3%
By 2050
12,604 · -24.6%
By 2075
9,478 · -43.3%
By 2100
7,157 · -57.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 10% Hispanic / Latino 3%
Common ancestry
Iranian 3% Scandinavian 2% Slovak 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · New Madrid

2024 margin
Solid R (+53.5) · D 22.9% · R 76.4%
2008→2024 swing
-38.4pp toward R · 2008: -15.1pp · 2024: -53.5pp
All cycles
2024: R+53.5 2020: R+51.0 2016: R+45.4 2012: R+20.3 2008: R+15.1

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

-6.7% since first listed
7 events — show timeline
  • 2026-05-28 Price Changed $69,900 CARMLS
  • 2026-05-27 Price Changed $69,900 NEABOR MLS
  • 2026-05-27 Price Changed $69,900 MARIS as Distributed by MLS Grid
  • 2026-05-06 Listed $74,900 NEABOR MLS
  • 2026-04-23 Listed $74,900 MARIS as Distributed by MLS Grid
  • 2026-04-23 Coming Soon $74,900 MARIS as Distributed by MLS Grid
  • 2026-04-23 Listed $74,900 CARMLS

Property tax history

+4.1%/yr

Latest (2025): $762 · +8.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…