CashFlowRE
Sign in Sign up
2207 Carter St
D Composite 43.89
Why this score? — see what drove the D 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 +14.0/30.0
  • ARV discount +12.1/15.0
  • DSCR +4.2/10.0
  • Livability +3.0/5.0
  • 1% rule +2.9/10.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,000

2207 Carter St · Kennett, MO 63857
2 bd · 2.0 ba · 1,795 sqft · Other public records · 152 Days on market
Built 1958 0.34 ac lot $72/sqft · 10% below area Est $144k · 10% under ↓ 28% since listing

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

Listing remarks MLS

A white brick home with 2 large bedrooms, 2 bathrooms, a living area, a kitchen, a storage area, a 1 car carport, and detached garage. Home is located right next to a local park making it the perfect location for you and your family to get fresh air. It has a decent sized yard with a storm shelter in the back. With a little TLC this home could be just what you need! Lot Size 75*200 Shown by Appointment only.

Key facts

  • Decent sized yard
  • Storm shelter
  • White brick home

Tags

WHITE BRICK HOMEDECENT SIZED YARDSTORM SHELTER

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/2.0-bath other listed at $129k.

Deal economics

  • At list price, monthly cash flow is $17 ($200/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 $102k (20.7% below list).
  • Recommended offer: $102k (20.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 59/100 on livability (#561 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.
  • Kennett 39 (town): math 28% / reading 36% proficiency, ranked #262 of 324 in MO (top 81%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: H. Byron Masterson Elem. (451 students, 99% FRL); Kennett Middle (math 21% / reading 28%, grade F, #324 of 391 statewide, top 83%, 417 students, 99% FRL); Kennett High (math 27% / reading 52%, grade F, #247 of 521 statewide, top 55%, 497 students, 99% FRL) — zoned schools average 99% FRL vs 67% district-wide (33 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 59 active listings in the ZIP; 30 units permitted in Dunklin County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $892 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Dunklin County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 152 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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 1958 — 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 $102,233 (20.7% below list)

Questions for the listing agent

  1. It's been on market 152 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  2. Built in 1958 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.79%
Cap rate
6.45%
Cash-on-cash
0.55%
DSCR
1.02
GRM
10.5

CMA / ARV

ARV (median comp)
$143,865
List price
$129,000
Delta
-10.33%
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
-15.5%
Equity multiple
0.45×
Total profit
$-19,886
Equity at exit
$19,234
10-year hold
IRR
-7.0%
Equity multiple
0.55×
Total profit
$-16,136
Equity at exit
$11,154

Cash invested: $36,120 (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 63857

Home prices YoY
-12.7%
Active inventory
59
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,022 medium interval (Pro) →
Mortgage (P&I)
$676
Tax from tax record
$61 /mo · $728/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$215
Net cashflow
$17

Break-even live

Break-even rent $1,001
Max offer price $129,000
Occupancy floor 93%

Sensitivity live

Price -10% $90 -5% $53 +0% $17 +5% $-20 +10% $-56
Rent -10% $-64 -5% $-24 +0% $17 +5% $57 +10% $97
Rate -1.0pp $82 -0.5pp $50 base $17 +0.5pp $-17 +1.0pp $-51

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
$32,250
Closing costs
$3,870
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 25 events

  1. 2026-06-21
    days on market $129,000 Active 152 DOM
  2. 2026-06-21
    days on market $129,000 Active 151 DOM
  3. 2026-06-18
    days on market $129,000 Active 149 DOM
  4. 2026-06-17
    days on market $129,000 Active 148 DOM
  5. 2026-06-16
    days on market $129,000 Active 147 DOM
  6. 2026-06-15
    days on market $129,000 Active 146 DOM
  7. 2026-06-13
    days on market $129,000 Active 144 DOM
  8. 2026-06-12
    days on market $129,000 Active 143 DOM
  9. 2026-06-09
    days on market $129,000 Active 140 DOM
  10. 2026-06-08
    days on market $129,000 Active 139 DOM
  11. 2026-06-07
    days on market $129,000 Active 138 DOM
  12. 2026-06-05
    days on market $129,000 Active 136 DOM
  13. 2026-06-04
    days on market $129,000 Active 134 DOM
  14. 2026-06-02
    days on market $129,000 Active 133 DOM
  15. 2026-06-01
    days on market $129,000 Active 132 DOM
  16. 2026-05-31
    days on market $129,000 Active 131 DOM
  17. 2026-01-20
    listed $129,000 Active 411-char remark
    Show marketing remark (411 chars)

    A white brick home with 2 large bedrooms, 2 bathrooms, a living area, a kitchen, a storage area, a 1 car carport, and detached garage. Home is located right next to a local park making it the perfect location for you and your family to get fresh air. It has a decent sized yard with a storm shelter in the back. With a little TLC this home could be just what you need! Lot Size 75*200 Shown by Appointment only.

  18. 2023-08-18
    soldstatus Closed 345-char remark
    Show marketing remark (345 chars)

    Family-friendly residential neighborhood- This home has 2/3 bedrooms, 2 baths and an office space. The kitchen is opened with the living room area with a 1/2 wall & bar seating area. With a few updates, this could make you a great home. 30'x24' shop building, large backyard, storm shelter, and a covered patio area. A must-see! MLS 23040753

  19. 2023-07-17
    status Pending 345-char remark
    Show marketing remark (345 chars)

    Family-friendly residential neighborhood- This home has 2/3 bedrooms, 2 baths and an office space. The kitchen is opened with the living room area with a 1/2 wall & bar seating area. With a few updates, this could make you a great home. 30'x24' shop building, large backyard, storm shelter, and a covered patio area. A must-see! MLS 23040753

  20. 2023-07-12
    listed $115,000 Active 345-char remark
    Show marketing remark (345 chars)

    Family-friendly residential neighborhood- This home has 2/3 bedrooms, 2 baths and an office space. The kitchen is opened with the living room area with a 1/2 wall & bar seating area. With a few updates, this could make you a great home. 30'x24' shop building, large backyard, storm shelter, and a covered patio area. A must-see! MLS 23040753

  21. 2023-06-16
    historical
  22. 2023-01-25
    price $145,000
  23. 2023-01-05
    listed $180,000 Active
  24. 2005-10-12
    soldstatus
  25. 1968-10-11
    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
$728 · $61/mo
Projected year-2 tax
$1,251 · $104/mo
Expected delta
+$523/yr (+$44/mo · 71.8%)

ⓘ 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 ≥110°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$12,268
− Mortgage interest
−$7,226
− Property taxes
−$728
− Insurance
−$645
− Repairs & maintenance
−$981
− Management
−$981
− Depreciation
−$3,753
Taxable loss
−$2,047
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$491
After-tax cash flow
$692/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
Kennett 39
NCES district ID
2916500
Math proficiency
28% ▼ -16.00%
Reading proficiency
36% ▼ -5.00%
Median HH income
$32,065
Composite
26.12/100
National rank
#7284
State rank
#262 of 324 in MO

Livability — Kennett

Score
59/100
State rank
#561
US rank
#20397

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kennett, MO
Population (ZIP)
11,964

Population outlook (Dunklin County) Hauer SSP2

Today (2025)
28,599 people
By 2030
27,230 · -4.8%
By 2040
24,696 · -13.6%
By 2050
22,402 · -21.7%
By 2075
17,776 · -37.8%
By 2100
13,890 · -51.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Black 12% Two or more races 10% Hispanic / Latino 4%
Common ancestry
Slovak 3% Iranian 2% Serbian 2%
Foreign-born
2% · Canada
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · Dunklin

2024 margin
Solid R (+61.8) · D 18.8% · R 80.5%
2008→2024 swing
-40.5pp toward R · 2008: -21.3pp · 2024: -61.8pp
All cycles
2024: R+61.8 2020: R+57.0 2016: R+53.6 2012: R+30.2 2008: R+21.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -18.51%
Current HPI
127.6077
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

-28.3% since first listed
9 events — show timeline
  • 2026-01-20 Listed $129,000 MARIS as Distributed by MLS Grid
  • 2023-08-18 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2023-07-17 Pending MARIS as Distributed by MLS Grid
  • 2023-07-12 Listed $115,000 MARIS as Distributed by MLS Grid
  • 2023-06-16 Delisted MARIS as Distributed by MLS Grid
  • 2023-01-25 Price Changed $145,000 MARIS as Distributed by MLS Grid
  • 2023-01-05 Listed $180,000 MARIS as Distributed by MLS Grid
  • 2005-10-12 Sold (Public Records) Public Records
  • 1968-10-11 Sold (Public Records) Public Records

Property tax history

+0.5%/yr

Latest (2025): $728 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…