CashFlowRE
Sign in Sign up
909 Michigan St
C- Composite 50.49
Why this score? — see what drove the C- 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 +19.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.2/10.0
  • 1% rule +5.0/10.0
  • Schools +3.8/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,000

909 Michigan St · Farmington, MO 63640
3 bd · 2.0 ba · 4,143 sqft · Other public records · 16 Days on market
Built 1950 0.54 ac lot $34/sqft · 58% below area

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

Listing remarks MLS

Brick home in nice mature neighborhood. Very spacious. Oversized 2 car garage with it's own furnace & workshop area. Main level has living room & family room. Lower level also has family room, 2 other rooms & baths. Lots of house for the money. Seller will pay up to $3000 of buyers closing costs.

Key facts

  • 0.54 acre lot
  • Garage
  • Built 1950

Property features AI

Exterior

  • Parking: Has garage
  • Utilities: Public water; Public sewer; Single-phase electric; Natural gas available
  • Home design: Single-family residence (Residential); One level
  • Construction: Brick veneer and frame construction
  • Exterior features: City lot

Interior

  • Bedrooms: 3 bedrooms (all on the main level)
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: 8 total rooms; Full basement with concrete construction

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/2.0-bath other listed at $139k.

Deal economics

  • At list price, monthly cash flow is $160 ($2k/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 $139k (0.0% below list).
  • Recommended offer: $137k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 2.8% in Farmington — 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 67/100 on livability (#217 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D+, crime D, amenities F.
  • Farmington R-VII (town): math 41% / reading 50% proficiency, ranked #93 of 324 in MO (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 122 active listings in the ZIP; 134 units permitted in St. Francois County in 2024 (32 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $961 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($137k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 14y 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 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $136,915 (1.5% below list)

Questions for the listing agent

  1. Built in 1950 — 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. Crime grade is D 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?
  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
1.00%
Cap rate
7.68%
Cash-on-cash
4.94%
DSCR
1.22
GRM
8.3

CMA / ARV

ARV (median comp)
$327,318
List price
$139,000
Delta
-57.53%
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
-8.6%
Equity multiple
0.68×
Total profit
$-12,309
Equity at exit
$20,725
10-year hold
IRR
0.9%
Equity multiple
1.06×
Total profit
$2,455
Equity at exit
$12,018

Cash invested: $38,920 (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 63640

Home prices YoY
-10.6%
Active inventory
122
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,390 medium interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$151 /mo · $1,808/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$160

Break-even live

Break-even rent $1,187
Max offer price $139,000
Occupancy floor 83%

Sensitivity live

Price -10% $239 -5% $200 +0% $160 +5% $121 +10% $82
Rent -10% $51 -5% $105 +0% $160 +5% $215 +10% $270
Rate -1.0pp $230 -0.5pp $196 base $160 +0.5pp $124 +1.0pp $88

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
$34,750
Closing costs
$4,170
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 9 events

  1. 2026-05-05
    listed $139,000 Active 214-char remark
  2. 2026-05-05
    historical $139,000 214-char remark
  3. 2020-01-29
    soldstatus
  4. 2016-08-21
    price $141,500
  5. 2013-03-22
    soldstatus
    Show marketing remark (309 chars)

    Brick home in nice mature neighborhood. Very spacious. Oversized 2 car garage with it's own furnace & workshop area. Main level has living room & family room. Lower level also has family room, 2 other rooms & baths. Lots of house for the money. Seller will pay up to $3000 of buyers closing costs.

  6. 2013-03-22
    soldstatus
    Show marketing remark (309 chars)

    Brick home in nice mature neighborhood. Very spacious. Oversized 2 car garage with it's own furnace & workshop area. Main level has living room & family room. Lower level also has family room, 2 other rooms & baths. Lots of house for the money. Seller will pay up to $3000 of buyers closing costs.

  7. 2012-11-12
    listed $129,900
    Show marketing remark (309 chars)

    Brick home in nice mature neighborhood. Very spacious. Oversized 2 car garage with it's own furnace & workshop area. Main level has living room & family room. Lower level also has family room, 2 other rooms & baths. Lots of house for the money. Seller will pay up to $3000 of buyers closing costs.

  8. 2012-11-05
    listed $129,900
  9. 2001-12-06
    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
$1,808 · $151/mo
Projected year-2 tax
$1,808 · $151/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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥104°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$16,676
− Mortgage interest
−$7,786
− Property taxes
−$1,808
− Insurance
−$695
− Repairs & maintenance
−$1,334
− Management
−$1,334
− Depreciation
−$4,044
Taxable loss
−$325
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$78
After-tax cash flow
$2,002/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
Farmington R-VII
NCES district ID
2911910
Math proficiency
41% ▼ -5.00%
Reading proficiency
50% ▼ -5.00%
Median HH income
$43,768
Composite
38.43/100
National rank
#4200
State rank
#93 of 324 in MO

Livability — Farmington

Score
67/100
State rank
#217
US rank
#10763

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Farmington, MO
Population (ZIP)
28,800

Population outlook (St. Francois County) Hauer SSP2

Today (2025)
68,683 people
By 2030
69,574 · +1.3%
By 2040
70,665 · +2.9%
By 2050
70,708 · +2.9%
By 2075
67,917 · -1.1%
By 2100
56,563 · -17.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Black 4% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Lithuanian 6% Italian 2% Iranian 2%
Foreign-born
2%

Political lean MEDSL · St. Francois

2024 margin
Solid R (+51.4) · D 23.8% · R 75.2%
2008→2024 swing
-46.8pp toward R · 2008: -4.6pp · 2024: -51.4pp
All cycles
2024: R+51.4 2020: R+48.1 2016: R+45.4 2012: R+19.5 2008: R+4.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -29.95%
Current HPI
253.0894
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

+7.0% since first listed
10 events — show timeline
  • 2026-05-21 Pending MARIS as Distributed by MLS Grid
  • 2026-05-05 Listed $139,000 MARIS as Distributed by MLS Grid
  • 2026-05-05 Coming Soon MARIS as Distributed by MLS Grid
  • 2020-01-29 Sold (Public Records) Public Records
  • 2016-08-21 Price Changed $141,500 MARIS as Distributed by MLS Grid
  • 2013-03-22 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2013-03-22 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2012-11-12 Listed $129,900 MARIS as Distributed by MLS Grid
  • 2012-11-05 Listed $129,900 MARIS as Distributed by MLS Grid
  • 2001-12-06 Sold (Public Records) Public Records

Property tax history

+2.4%/yr

Latest (2025): $1,808 · +7.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…