CashFlowRE
Sign in Sign up
307 Benson
B- Composite 68.82
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
  • Schools +3.3/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$49,500

307 Benson · Fredericktown, MO 63645
2 bd · 1.0 ba · 840 sqft · Other public records · 19 Days on market
Built 1965 0.45 ac lot ↓ 28% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking to buy your next home or buy an investment property? Situated on a level lot with just under half an acre of land, this 2-bedroom, 1-bath home offers 1,112 sq ft of living space with an attached garage and partial walk-up basement. This property also offers an additional shop building with potential for living space inside, and a spacious backyard. This versatile property has endless possibilities whether you are an investor or just looking to buy your next home. Currently being used as a rental property, this could be a great opportunity for investors looking to expand their rental portfolio.

Key facts

  • 0.45 acre lot
  • Garage
  • Built 1965

Property features AI

Finance

  • Other: Lot approximately 0.45 acre (100 x 200)
  • Financial info: Lease not considered; No second mortgage on record

Exterior

  • Parking: Attached garage (1-car); Asphalt driveway
  • Utilities: Public water; Public sewer; 220 volt electric; Cable available
  • Home design: Residential mobile home; Attached property; One level
  • Construction: Vinyl siding; Basement; Year built: per assessor
  • Exterior features: Back yard

Interior

  • Kitchen: Microwave; Free-Standing Gas Range; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Microwave; Free-Standing Gas Range; Refrigerator; Basement with 8 ft+ poured floor

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 $50k.

Deal economics

  • At list price, monthly cash flow is $549 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $49k (1.5% below list) — sets the bar for market timing.
  • Cap rate 19.6% vs local median 5.0% in Fredericktown — 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 60/100 on livability (#493 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing B+; Watch: amenities F, commute F, employment D-.
  • Fredericktown R-I (town): math 35% / reading 45% proficiency, ranked #164 of 324 in MO (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Fredericktown Elem. (411 students, 60% FRL); Fredericktown High (math 32% / reading 47%, grade F, #247 of 521 statewide, top 55%, 588 students, 50% FRL) — zoned schools at 55% FRL track the district average.
  • Market conditions: 192 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $342 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($49k) is reasonable based on typical stale-listing flexibility.
  • 4 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

  • 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 $48,757 (1.5% below list)

Questions for the listing agent

  1. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
2.25%
Cap rate
19.60%
Cash-on-cash
47.52%
DSCR
3.11
GRM
3.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
44.9%
Equity multiple
2.94×
Total profit
$26,947
Equity at exit
$7,381
10-year hold
IRR
50.8%
Equity multiple
5.94×
Total profit
$68,518
Equity at exit
$4,280

Cash invested: $13,860 (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 63645

Home prices YoY
-8.1%
Active inventory
192
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,113 medium interval (Pro) →
Mortgage (P&I)
$260
Tax from tax record
$50 /mo · $598/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$549

Break-even live

Break-even rent $418
Max offer price $49,500
Occupancy floor 46%

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
$12,375
Closing costs
$1,485
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 33 events

  1. 2026-06-18
    status $49,500 Pending 19 DOM
  2. 2026-06-17
    days on market $49,500 Active Under Contract 19 DOM
  3. 2026-06-16
    days on market $49,500 Active Under Contract 18 DOM
  4. 2026-06-15
    days on market $49,500 Active Under Contract 17 DOM
  5. 2026-06-13
    days on market $49,500 Active Under Contract 15 DOM
  6. 2026-06-12
    days on market $49,500 Active Under Contract 14 DOM
  7. 2026-06-09
    days on market $49,500 Active Under Contract 11 DOM
  8. 2026-06-08
    days on market $49,500 Active Under Contract 10 DOM
  9. 2026-06-07
    days on market $49,500 Active Under Contract 9 DOM
  10. 2026-06-07
    days on market $49,500 Active Under Contract 8 DOM
  11. 2026-06-04
    days on market $49,500 Active Under Contract 5 DOM
  12. 2026-06-03
    status $49,500 Active Under Contract 4 DOM
  13. 2026-06-02
    days on market $49,500 Active 4 DOM
  14. 2026-06-01
    days on market $49,500 Active 3 DOM
  15. 2026-05-31
    days on market $49,500 Active 2 DOM
  16. 2026-05-30
    listed $49,500 Active
  17. 2026-05-28
    historical $49,500
  18. 2026-04-23
    soldstatus
  19. 2026-04-17
    soldstatus Closed 610-char remark
    Show marketing remark (610 chars)

    Looking to buy your next home or buy an investment property? Situated on a level lot with just under half an acre of land, this 2-bedroom, 1-bath home offers 1,112 sq ft of living space with an attached garage and partial walk-up basement. This property also offers an additional shop building with potential for living space inside, and a spacious backyard. This versatile property has endless possibilities whether you are an investor or just looking to buy your next home. Currently being used as a rental property, this could be a great opportunity for investors looking to expand their rental portfolio.

  20. 2026-03-24
    historical Active Under Contract 610-char remark
    Show marketing remark (610 chars)

    Looking to buy your next home or buy an investment property? Situated on a level lot with just under half an acre of land, this 2-bedroom, 1-bath home offers 1,112 sq ft of living space with an attached garage and partial walk-up basement. This property also offers an additional shop building with potential for living space inside, and a spacious backyard. This versatile property has endless possibilities whether you are an investor or just looking to buy your next home. Currently being used as a rental property, this could be a great opportunity for investors looking to expand their rental portfolio.

  21. 2026-03-22
    status Active 610-char remark
    Show marketing remark (610 chars)

    Looking to buy your next home or buy an investment property? Situated on a level lot with just under half an acre of land, this 2-bedroom, 1-bath home offers 1,112 sq ft of living space with an attached garage and partial walk-up basement. This property also offers an additional shop building with potential for living space inside, and a spacious backyard. This versatile property has endless possibilities whether you are an investor or just looking to buy your next home. Currently being used as a rental property, this could be a great opportunity for investors looking to expand their rental portfolio.

  22. 2026-03-22
    price $46,000 610-char remark
    Show marketing remark (610 chars)

    Looking to buy your next home or buy an investment property? Situated on a level lot with just under half an acre of land, this 2-bedroom, 1-bath home offers 1,112 sq ft of living space with an attached garage and partial walk-up basement. This property also offers an additional shop building with potential for living space inside, and a spacious backyard. This versatile property has endless possibilities whether you are an investor or just looking to buy your next home. Currently being used as a rental property, this could be a great opportunity for investors looking to expand their rental portfolio.

  23. 2026-03-18
    historical Active Under Contract 610-char remark
    Show marketing remark (610 chars)

    Looking to buy your next home or buy an investment property? Situated on a level lot with just under half an acre of land, this 2-bedroom, 1-bath home offers 1,112 sq ft of living space with an attached garage and partial walk-up basement. This property also offers an additional shop building with potential for living space inside, and a spacious backyard. This versatile property has endless possibilities whether you are an investor or just looking to buy your next home. Currently being used as a rental property, this could be a great opportunity for investors looking to expand their rental portfolio.

  24. 2026-02-23
    price $49,000 610-char remark
    Show marketing remark (610 chars)

    Looking to buy your next home or buy an investment property? Situated on a level lot with just under half an acre of land, this 2-bedroom, 1-bath home offers 1,112 sq ft of living space with an attached garage and partial walk-up basement. This property also offers an additional shop building with potential for living space inside, and a spacious backyard. This versatile property has endless possibilities whether you are an investor or just looking to buy your next home. Currently being used as a rental property, this could be a great opportunity for investors looking to expand their rental portfolio.

  25. 2026-01-06
    price $53,000 610-char remark
    Show marketing remark (610 chars)

    Looking to buy your next home or buy an investment property? Situated on a level lot with just under half an acre of land, this 2-bedroom, 1-bath home offers 1,112 sq ft of living space with an attached garage and partial walk-up basement. This property also offers an additional shop building with potential for living space inside, and a spacious backyard. This versatile property has endless possibilities whether you are an investor or just looking to buy your next home. Currently being used as a rental property, this could be a great opportunity for investors looking to expand their rental portfolio.

  26. 2025-12-09
    price $55,000 610-char remark
    Show marketing remark (610 chars)

    Looking to buy your next home or buy an investment property? Situated on a level lot with just under half an acre of land, this 2-bedroom, 1-bath home offers 1,112 sq ft of living space with an attached garage and partial walk-up basement. This property also offers an additional shop building with potential for living space inside, and a spacious backyard. This versatile property has endless possibilities whether you are an investor or just looking to buy your next home. Currently being used as a rental property, this could be a great opportunity for investors looking to expand their rental portfolio.

  27. 2025-11-10
    listed $59,900 Active 610-char remark
    Show marketing remark (610 chars)

    Looking to buy your next home or buy an investment property? Situated on a level lot with just under half an acre of land, this 2-bedroom, 1-bath home offers 1,112 sq ft of living space with an attached garage and partial walk-up basement. This property also offers an additional shop building with potential for living space inside, and a spacious backyard. This versatile property has endless possibilities whether you are an investor or just looking to buy your next home. Currently being used as a rental property, this could be a great opportunity for investors looking to expand their rental portfolio.

  28. 2023-12-07
    soldstatus
  29. 2023-12-06
    status Pending 508-char remark
    Show marketing remark (508 chars)

    Nestled on just under half an acre, this beautiful two-bedroom, one bath, big level lot property is located just outside of town just a short drive from memorial park, the local Walmart, and Main St where you will find shops, restaurants, and much more. This well-kept property also includes an extra shop building with additional living space inside, a garage attached to the home, a partial basement, and much more. Looking to live close to town in a desirable area, this could be the perfect home for you!

  30. 2023-12-06
    soldstatus Closed 508-char remark
    Show marketing remark (508 chars)

    Nestled on just under half an acre, this beautiful two-bedroom, one bath, big level lot property is located just outside of town just a short drive from memorial park, the local Walmart, and Main St where you will find shops, restaurants, and much more. This well-kept property also includes an extra shop building with additional living space inside, a garage attached to the home, a partial basement, and much more. Looking to live close to town in a desirable area, this could be the perfect home for you!

  31. 2023-11-07
    historical Active Under Contract 508-char remark
    Show marketing remark (508 chars)

    Nestled on just under half an acre, this beautiful two-bedroom, one bath, big level lot property is located just outside of town just a short drive from memorial park, the local Walmart, and Main St where you will find shops, restaurants, and much more. This well-kept property also includes an extra shop building with additional living space inside, a garage attached to the home, a partial basement, and much more. Looking to live close to town in a desirable area, this could be the perfect home for you!

  32. 2023-11-03
    price $62,500 508-char remark
    Show marketing remark (508 chars)

    Nestled on just under half an acre, this beautiful two-bedroom, one bath, big level lot property is located just outside of town just a short drive from memorial park, the local Walmart, and Main St where you will find shops, restaurants, and much more. This well-kept property also includes an extra shop building with additional living space inside, a garage attached to the home, a partial basement, and much more. Looking to live close to town in a desirable area, this could be the perfect home for you!

  33. 2023-10-25
    listed $68,500 Active 508-char remark
    Show marketing remark (508 chars)

    Nestled on just under half an acre, this beautiful two-bedroom, one bath, big level lot property is located just outside of town just a short drive from memorial park, the local Walmart, and Main St where you will find shops, restaurants, and much more. This well-kept property also includes an extra shop building with additional living space inside, a garage attached to the home, a partial basement, and much more. Looking to live close to town in a desirable area, this could be the perfect home for you!

ⓘ 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
$598 · $50/mo
Projected year-2 tax
$598 · $50/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$13,351
− Mortgage interest
−$2,773
− Property taxes
−$598
− Insurance
−$248
− Repairs & maintenance
−$1,068
− Management
−$1,068
− Depreciation
−$1,440
Taxable income
$6,156
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,478
After-tax cash flow
$5,109/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
Fredericktown R-I
NCES district ID
2912540
Math proficiency
35% ▲ 2.00%
Reading proficiency
45% ▼ -7.00%
Median HH income
$36,484
Composite
33.16/100
National rank
#5550
State rank
#164 of 324 in MO

Livability — Fredericktown

Score
60/100
State rank
#493
US rank
#19165

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fredericktown, MO
Population (ZIP)
11,514

Population outlook (Madison County) Hauer SSP2

Today (2025)
12,728 people
By 2030
12,838 · +0.9%
By 2040
12,913 · +1.5%
By 2050
12,744 · +0.1%
By 2075
12,073 · -5.1%
By 2100
10,940 · -14.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Lithuanian 4% Italian 3% Slovak 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Madison

2024 margin
Solid R (+64.9) · D 17.1% · R 82.1%
2008→2024 swing
-47.9pp toward R · 2008: -17.0pp · 2024: -64.9pp
All cycles
2024: R+64.9 2020: R+62.8 2016: R+58.2 2012: R+33.2 2008: R+17.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -16.52%
Current HPI
188.2207
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

-27.7% since first listed
18 events — show timeline
  • 2026-05-30 Listed $49,500 MARIS as Distributed by MLS Grid
  • 2026-05-28 Coming Soon $49,500 MARIS as Distributed by MLS Grid
  • 2026-04-23 Sold (Public Records) Public Records
  • 2026-04-17 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2026-03-24 Contingent MARIS as Distributed by MLS Grid
  • 2026-03-22 Relisted MARIS as Distributed by MLS Grid
  • 2026-03-22 Price Changed $46,000 MARIS as Distributed by MLS Grid
  • 2026-03-18 Contingent MARIS as Distributed by MLS Grid
  • 2026-02-23 Price Changed $49,000 MARIS as Distributed by MLS Grid
  • 2026-01-06 Price Changed $53,000 MARIS as Distributed by MLS Grid
  • 2025-12-09 Price Changed $55,000 MARIS as Distributed by MLS Grid
  • 2025-11-10 Listed $59,900 MARIS as Distributed by MLS Grid
  • 2023-12-07 Sold (Public Records) Public Records
  • 2023-12-06 Pending MARIS as Distributed by MLS Grid
  • 2023-12-06 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2023-11-07 Contingent MARIS as Distributed by MLS Grid
  • 2023-11-03 Price Changed $62,500 MARIS as Distributed by MLS Grid
  • 2023-10-25 Listed $68,500 MARIS as Distributed by MLS Grid

Property tax history

+0.6%/yr

Latest (2025): $598 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…