CashFlowRE
Sign in Sign up
308 N 16th St
D Composite 42.23
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).

  • ARV discount +15.0/15.0
  • Cash flow +10.8/30.0
  • Livability +3.3/5.0
  • 1% rule +3.2/10.0
  • DSCR +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$160,000

308 N 16th St · Lexington, MO 64067
4 bd · 2.0 ba · 1,622 sqft · SingleFamily public records · 66 Days on market
Built 1900 5,271 sqft lot $99/sqft · 20% below area Est $199k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 308 N 16th Street, a well-renovated two-story home in the heart of Lexington, MO! This charming property perfectly blends historic character with modern updates for a move-in-ready experience. Step inside to find gleaming, newly refinished hardwood floors in multiple rooms on the main level, new luxury vinyl in the kitchen, and new wood composite flooring upstairs. Crown molding further decorates the entire first floor. The spacious kitchen features brand-new stainless steel appliances, a nicely sized island, updated cabinetry, and stylish finishes — perfect for cooking and entertaining. Well-placed windows permit a view of greenery and the backyard. The home also features a small sunroom adjacent to the living room. Enjoy year-round comfort with a brand-new central A/C system and furnace. The home offers 3 bedrooms upstairs, 1 bedroom/multipurpose room on the first floor, and 2 full baths, one with a hot tub pump. Outside, the corner lot provides curb appeal with a welcoming front porch and cozy back porch that is ideal for morning coffee or evening gatherings. The unfinished basement offers excellent storage potential. Conveniently located near Lexington’s historic downtown, hospital, schools, and parks, this home combines small-town charm with modern comfort!

Key facts

  • New luxury vinyl
  • Well renovated
  • Nicely sized island

Tags

WELL RENOVATEDHISTORIC CHARACTERNEW LUXURY VINYLNEW WOOD COMPOSITE FLOORINGCROWN MOLDINGNICELY SIZED ISLAND

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 4-bed/2.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $-73 ($-872/yr) — negative.
  • To cash-flow at today's rent, offer at most $149k (6.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $131k (18.3% below list).
  • Recommended offer: $131k (18.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 4.1% in Lexington — 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 66/100 on livability (#233 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: schools D, amenities F, commute F.
  • Lexington R-V (town): math 18% / reading 23% proficiency, ranked #300 of 324 in MO (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 43 active listings in the ZIP; 112 units permitted in Lafayette County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Lafayette County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y ago; this cycle's ask has dropped $18k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $29k; list at $160k implies a 449% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $130,769 (18.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
0.82%
Cap rate
5.75%
Cash-on-cash
-1.95%
DSCR
0.91
GRM
10.2

CMA / ARV

ARV (median comp)
$198,999
List price
$160,000
Delta
-19.60%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
545 N 17th St 0.36mi 3/1.5 (-1) 1,656 (+2%) 1mo $285,000 $172 72
512 Country Club Rd 0.44mi 3/1.0 (-1) 1,592 (-2%) 2mo $220,000 $138 66
1924 Franklin Ave 0.37mi 3/2.0 (-1) 1,541 (-5%) 10mo $195,000 $127 62
2111 Franklin Ave 0.47mi 4/2.5 1,395 (-14%) 3mo $209,000 $150 50
2111 South St 0.50mi 3/2.0 (-1) 1,777 (+10%) 7mo $289,000 $163 50
510 Country Club Rd 0.43mi 3/1.5 (-1) 1,463 (-10%) 8mo $240,000 $164 49
10 Creekview Bend N/A 0.58mi 3/2.0 (-1) 1,540 (-5%) 13mo $279,000 $181 49
21 Country Club Ter 0.46mi 3/1.5 (-1) 1,755 (+8%) 12mo $264,900 $151 48
2119 South St 0.52mi 3/1.0 (-1) 1,455 (-10%) 3mo $115,000 $79 47
1 Creekview Bend N/A 0.64mi 3/2.0 (-1) 1,509 (-7%) 12mo $319,000 $211 44
1849 Oneida St 0.55mi 3/2.0 (-1) 1,400 (-14%) 10mo $230,000 $164 38
124 S 6th St 0.72mi 3/1.0 (-1) 1,450 (-11%) 3mo $139,900 $96 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-19.5%
Equity multiple
0.32×
Total profit
$-30,534
Equity at exit
$23,857
10-year hold
IRR
-12.2%
Equity multiple
0.28×
Total profit
$-32,467
Equity at exit
$13,834

Cash invested: $44,800 (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 64067

Home prices YoY
-20.3%
Active inventory
43
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,308 medium interval (Pro) →
Mortgage (P&I)
$839
Tax est. 1.5%
$200 /mo · $2,400/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$-73

Break-even live

Break-even rent $1,400
Max offer price $149,488
Occupancy floor

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
$40,000
Closing costs
$4,800
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 27 events

  1. 2026-06-18
    days on market $160,000 Active 66 DOM
  2. 2026-06-17
    days on market $160,000 Active 65 DOM
  3. 2026-06-16
    days on market $160,000 Active 64 DOM
  4. 2026-06-15
    days on market $160,000 Active 63 DOM
  5. 2026-06-13
    days on market $160,000 Active 61 DOM
  6. 2026-06-12
    days on market $160,000 Active 60 DOM
  7. 2026-06-09
    days on market $160,000 Active 57 DOM
  8. 2026-06-08
    days on market $160,000 Active 56 DOM
  9. 2026-06-07
    days on market $160,000 Active 55 DOM
  10. 2026-06-05
    days on market $160,000 Active 53 DOM
  11. 2026-06-04
    days on market $160,000 Active 51 DOM
  12. 2026-06-02
    days on market $160,000 Active 50 DOM
  13. 2026-06-01
    days on market $160,000 Active 49 DOM
  14. 2026-05-31
    days on market $160,000 Active 48 DOM
  15. 2026-05-17
    price $160,000 1305-char remark
    Show marketing remark (1305 chars)

    Welcome to 308 N 16th Street, a well-renovated two-story home in the heart of Lexington, MO! This charming property perfectly blends historic character with modern updates for a move-in-ready experience. Step inside to find gleaming, newly refinished hardwood floors in multiple rooms on the main level, new luxury vinyl in the kitchen, and new wood composite flooring upstairs. Crown molding further decorates the entire first floor. The spacious kitchen features brand-new stainless steel appliances, a nicely sized island, updated cabinetry, and stylish finishes — perfect for cooking and entertaining. Well-placed windows permit a view of greenery and the backyard. The home also features a small sunroom adjacent to the living room. Enjoy year-round comfort with a brand-new central A/C system and furnace. The home offers 3 bedrooms upstairs, 1 bedroom/multipurpose room on the first floor, and 2 full baths, one with a hot tub pump. Outside, the corner lot provides curb appeal with a welcoming front porch and cozy back porch that is ideal for morning coffee or evening gatherings. The unfinished basement offers excellent storage potential. Conveniently located near Lexington’s historic downtown, hospital, schools, and parks, this home combines small-town charm with modern comfort!

  16. 2026-04-22
    status Active 1305-char remark
    Show marketing remark (1305 chars)

    Welcome to 308 N 16th Street, a well-renovated two-story home in the heart of Lexington, MO! This charming property perfectly blends historic character with modern updates for a move-in-ready experience. Step inside to find gleaming, newly refinished hardwood floors in multiple rooms on the main level, new luxury vinyl in the kitchen, and new wood composite flooring upstairs. Crown molding further decorates the entire first floor. The spacious kitchen features brand-new stainless steel appliances, a nicely sized island, updated cabinetry, and stylish finishes — perfect for cooking and entertaining. Well-placed windows permit a view of greenery and the backyard. The home also features a small sunroom adjacent to the living room. Enjoy year-round comfort with a brand-new central A/C system and furnace. The home offers 3 bedrooms upstairs, 1 bedroom/multipurpose room on the first floor, and 2 full baths, one with a hot tub pump. Outside, the corner lot provides curb appeal with a welcoming front porch and cozy back porch that is ideal for morning coffee or evening gatherings. The unfinished basement offers excellent storage potential. Conveniently located near Lexington’s historic downtown, hospital, schools, and parks, this home combines small-town charm with modern comfort!

  17. 2026-04-16
    status Pending 1305-char remark
    Show marketing remark (1305 chars)

    Welcome to 308 N 16th Street, a well-renovated two-story home in the heart of Lexington, MO! This charming property perfectly blends historic character with modern updates for a move-in-ready experience. Step inside to find gleaming, newly refinished hardwood floors in multiple rooms on the main level, new luxury vinyl in the kitchen, and new wood composite flooring upstairs. Crown molding further decorates the entire first floor. The spacious kitchen features brand-new stainless steel appliances, a nicely sized island, updated cabinetry, and stylish finishes — perfect for cooking and entertaining. Well-placed windows permit a view of greenery and the backyard. The home also features a small sunroom adjacent to the living room. Enjoy year-round comfort with a brand-new central A/C system and furnace. The home offers 3 bedrooms upstairs, 1 bedroom/multipurpose room on the first floor, and 2 full baths, one with a hot tub pump. Outside, the corner lot provides curb appeal with a welcoming front porch and cozy back porch that is ideal for morning coffee or evening gatherings. The unfinished basement offers excellent storage potential. Conveniently located near Lexington’s historic downtown, hospital, schools, and parks, this home combines small-town charm with modern comfort!

  18. 2026-04-07
    listed $178,000 Active 1305-char remark
    Show marketing remark (1305 chars)

    Welcome to 308 N 16th Street, a well-renovated two-story home in the heart of Lexington, MO! This charming property perfectly blends historic character with modern updates for a move-in-ready experience. Step inside to find gleaming, newly refinished hardwood floors in multiple rooms on the main level, new luxury vinyl in the kitchen, and new wood composite flooring upstairs. Crown molding further decorates the entire first floor. The spacious kitchen features brand-new stainless steel appliances, a nicely sized island, updated cabinetry, and stylish finishes — perfect for cooking and entertaining. Well-placed windows permit a view of greenery and the backyard. The home also features a small sunroom adjacent to the living room. Enjoy year-round comfort with a brand-new central A/C system and furnace. The home offers 3 bedrooms upstairs, 1 bedroom/multipurpose room on the first floor, and 2 full baths, one with a hot tub pump. Outside, the corner lot provides curb appeal with a welcoming front porch and cozy back porch that is ideal for morning coffee or evening gatherings. The unfinished basement offers excellent storage potential. Conveniently located near Lexington’s historic downtown, hospital, schools, and parks, this home combines small-town charm with modern comfort!

  19. 2026-04-01
    historical
  20. 2026-03-13
    price $185,000
  21. 2026-01-14
    price $198,000
  22. 2025-11-06
    listed $208,000 Active
  23. 2024-01-24
    soldstatus $29,125
  24. 2024-01-23
    soldstatus Closed
  25. 2024-01-09
    status Pending
  26. 2023-12-16
    price $28,500
  27. 2023-11-06
    listed $35,400 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥107°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$15,692
− Mortgage interest
−$8,962
− Property taxes
−$2,400
− Insurance
−$800
− Repairs & maintenance
−$1,255
− Management
−$1,255
− Depreciation
−$4,655
Taxable loss
−$3,636
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$873
After-tax cash flow
$1/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
Lexington R-V
NCES district ID
2918480
Math proficiency
18% ▼ -6.00%
Reading proficiency
23% ▼ -15.00%
Median HH income
$46,816
Composite
18.01/100
National rank
#8983
State rank
#300 of 324 in MO

Livability — Lexington

Score
66/100
State rank
#233
US rank
#11311

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lexington, MO
Population (ZIP)
5,840

Population outlook (Lafayette County) Hauer SSP2

Today (2025)
31,118 people
By 2030
29,993 · -3.6%
By 2040
27,436 · -11.8%
By 2050
24,585 · -21.0%
By 2075
18,426 · -40.8%
By 2100
12,897 · -58.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 8% Two or more races 6% Black 2%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Serbian 2% Italian 1% Portuguese 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 6%

Political lean MEDSL · Lafayette

2024 margin
Solid R (+48.9) · D 24.9% · R 73.8% · Other 1.3%
2008→2024 swing
-33.6pp toward R · 2008: -15.3pp · 2024: -48.9pp
All cycles
2024: R+48.9 2020: R+45.7 2016: R+43.8 2012: R+26.3 2008: R+15.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -74.63%
Current HPI
292.3545
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

+352.0% since first listed
13 events — show timeline
  • 2026-05-17 Price Changed $160,000 Heartland MLS as Distributed by MLS Grid
  • 2026-04-22 Relisted Heartland MLS as Distributed by MLS Grid
  • 2026-04-16 Pending Heartland MLS as Distributed by MLS Grid
  • 2026-04-07 Listed $178,000 Heartland MLS as Distributed by MLS Grid
  • 2026-04-01 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2026-03-13 Price Changed $185,000 Heartland MLS as Distributed by MLS Grid
  • 2026-01-14 Price Changed $198,000 Heartland MLS as Distributed by MLS Grid
  • 2025-11-06 Listed $208,000 Heartland MLS as Distributed by MLS Grid
  • 2024-01-24 Sold (Public Records) $29,125 Public Records
  • 2024-01-23 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2024-01-09 Pending Heartland MLS as Distributed by MLS Grid
  • 2023-12-16 Price Changed $28,500 Heartland MLS as Distributed by MLS Grid
  • 2023-11-06 Listed $35,400 Heartland MLS as Distributed by MLS Grid

Property tax history

+0.2%/yr

Latest (2025): $302 · +11.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…