CashFlowRE
Sign in Sign up
75 Slingshot Ln
B- Composite 69.94
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 +26.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.1/10.0
  • 1% rule +7.2/10.0
  • Schools +3.5/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$98,000

75 Slingshot Ln · Poplar Bluff, MO 63901
3 bd · 1.0 ba · 1,120 sqft · SingleFamily · 9 Days on market
Built 1966 Est $128k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bed 1 bath home with steel siding. Property has original hardwood floors attached carport fenced yard, deck and 24x24 insulated shop

Key facts

  • Primary residence
  • Detached shop
  • 2 garage spots

Tags

DETACHED SHOPINVESTMENT OPPORTUNITYPRIMARY RESIDENCE

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 single-family listed at $98k.

Deal economics

  • At list price, monthly cash flow is $264 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $98k).
  • Cap rate 9.5% vs local median 4.4% in Poplar Bluff — 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 70/100 on livability (#143 in MO) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Poplar Bluff R-I (town): math 38% / reading 47% proficiency, ranked #127 of 324 in MO (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Eugene Field Elem. (math 57% / reading 77%, grade B+, #46 of 1,115 statewide, top 5%, 272 students, 99% FRL); Poplar Bluff High (math 22% / reading 42%, grade F, #356 of 521 statewide, top 71%, 1,504 students, 56% FRL) — zoned schools average 78% FRL vs 56% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 274 active listings in the ZIP; 63 units permitted in Butler County in 2024 (48 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $678 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Butler County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 13y 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 $98,000

Questions for the listing agent

  1. Built in 1966 — 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. 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.
  4. 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.
  5. 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
1.22%
Cap rate
9.52%
Cash-on-cash
11.52%
DSCR
1.51
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$127,680
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2106 County Road 607 0.40mi 3/2.0 1,144 (+2%) 23mo $129,900 $114 55

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
0.9%
Equity multiple
1.03×
Total profit
$922
Equity at exit
$14,612
10-year hold
IRR
10.5%
Equity multiple
1.82×
Total profit
$22,489
Equity at exit
$8,473

Cash invested: $27,440 (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 63901

Home prices YoY
-22.4%
Active inventory
274
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,191 medium interval (Pro) →
Mortgage (P&I)
$514
Tax est. 1.5%
$122 /mo · $1,470/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$250
Net cashflow
$264

Break-even live

Break-even rent $857
Max offer price $98,000
Occupancy floor 73%

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
$24,500
Closing costs
$2,940
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 14 events

  1. 2025-12-26
    status Pending
  2. 2025-12-17
    listed $98,000 Active
  3. 2025-03-01
    historical
  4. 2025-02-21
    status Active
  5. 2024-12-20
    historical Active Under Contract
  6. 2024-12-17
    status Active
  7. 2024-11-15
    historical Active Under Contract
  8. 2024-11-08
    status Active
  9. 2024-10-25
    historical Active Under Contract
  10. 2024-10-24
    listed $89,000 Active
  11. 2018-09-13
    soldstatus 135-char remark
    Show marketing remark (135 chars)

    3 bed 1 bath home with steel siding. Property has original hardwood floors attached carport fenced yard, deck and 24x24 insulated shop

  12. 2017-12-02
    listed $38,500 135-char remark
    Show marketing remark (135 chars)

    3 bed 1 bath home with steel siding. Property has original hardwood floors attached carport fenced yard, deck and 24x24 insulated shop

  13. 2014-01-31
    soldstatus
  14. 2013-08-28
    listed $69,500

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 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 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
$14,290
− Mortgage interest
−$5,490
− Property taxes
−$1,470
− Insurance
−$490
− Repairs & maintenance
−$1,143
− Management
−$1,143
− Depreciation
−$2,851
Taxable income
$1,704
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$409
After-tax cash flow
$2,754/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
Poplar Bluff R-I
NCES district ID
2925450
Math proficiency
38% ▼ -4.00%
Reading proficiency
47% ▼ -3.00%
Median HH income
$35,761
Composite
35.17/100
National rank
#5001
State rank
#127 of 324 in MO

Livability — Poplar Bluff

Score
70/100
State rank
#143
US rank
#8135

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
34,920
Population (ZIP)
34,920

Population outlook (Butler County) Hauer SSP2

Today (2025)
42,648 people
By 2030
42,329 · -0.7%
By 2040
41,498 · -2.7%
By 2050
40,308 · -5.5%
By 2075
36,168 · -15.2%
By 2100
28,893 · -32.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 6% Black 5% Hispanic / Latino 2%
Common ancestry
Slovak 2% Lithuanian 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Butler

2024 margin
Solid R (+63.8) · D 17.7% · R 81.5%
2008→2024 swing
-26.4pp toward R · 2008: -37.4pp · 2024: -63.8pp
All cycles
2024: R+63.8 2020: R+62.3 2016: R+61.6 2012: R+46.7 2008: R+37.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -50.64%
Current HPI
175.3008
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

+41.0% since first listed
14 events — show timeline
  • 2025-12-26 Pending MARIS as Distributed by MLS Grid
  • 2025-12-17 Listed $98,000 MARIS as Distributed by MLS Grid
  • 2025-03-01 Delisted MARIS as Distributed by MLS Grid
  • 2025-02-21 Relisted MARIS as Distributed by MLS Grid
  • 2024-12-20 Contingent MARIS as Distributed by MLS Grid
  • 2024-12-17 Relisted MARIS as Distributed by MLS Grid
  • 2024-11-15 Contingent MARIS as Distributed by MLS Grid
  • 2024-11-08 Relisted MARIS as Distributed by MLS Grid
  • 2024-10-25 Contingent MARIS as Distributed by MLS Grid
  • 2024-10-24 Listed $89,000 MARIS as Distributed by MLS Grid
  • 2018-09-13 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2017-12-02 Listed $38,500 MARIS as Distributed by MLS Grid
  • 2014-01-31 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2013-08-28 Listed $69,500 MARIS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…