3 bd · 2.0 ba ·
1,404 sqft ·
Built 2001
· Other
· Pending
· 196 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,105/mo
Mortgage (P&I)
−$561
Tax + insurance
−$74
HOA
−$0
Vac / Maint / Mgmt
−$232
Net cashflow
$238/mo
Annual
$2,855/yr
Cap rate
8.96%
Cash-on-cash
9.53%
DSCR
1.42
1% rule
1.03%
Cash to close
$29,960
Investor read
This is a 3-bed/2.0-bath other listed at $107k.
At list price, monthly cash flow is $238 ($3k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $107k).
It's been on market 196 days — a 12% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $94k (12.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $740 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
Ste. Genevieve County R-II (town): math 46% / reading 50% proficiency, ranked #59 of 324 in MO (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Zoned schools: Ste. Genevieve Elem. (math 50% / reading 48%, grade D, #331 of 1,115 statewide, top 30%, 550 students, 44% FRL); Ste. Genevieve Sr. High (math 22% / reading 67%, grade F, #179 of 521 statewide, top 39%, 517 students, 34% FRL) — zoned schools at 39% FRL track the district average.
Market conditions: 54 active listings in the ZIP; 8 units permitted in Ste. Genevieve County in 2024 (0 in 5+ unit buildings).
Ste. Genevieve County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
5 sale attempts; this cycle's ask has dropped $58k (35%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Questions for listing agent
It's been on market 196 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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-WJH7APF9CDP1V8
· Data 6 days agocashflowre.app · 2026-05-29