CashFlowRE
Sign in Sign up
507 Hope St 🔨 Auction
C- Composite 51.71
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.9/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.1/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$1

507 Hope St · Monroe City, MO 63456
3 bd · 1.5 ba · 1,600 sqft · Other · 7 Days on market
Built 1972 0.38 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

AUCTION LISTING - List price is not indicative of Seller’s final reserve amount. This listing is part of an online bidding event. This sale will be executed with a no-contingency contract provided by brokerage representing the Seller. See MLS Supplement Document for complete details. WHY IS THIS HOME BEING AUCTIONED? The seller has chosen to sell their home by auction because they want a defined timeline and a clean close, not because they have something to hide. We are providing a full inspection report, seller's disclosure, home warranty, new survey and many other options to offer full transparency and provide comfort to the prospective buyer. Located on a quiet cul-de-sac street in

Key facts

  • Quiet cul-de-sac
  • Unfinished basement
  • Large yard

Tags

QUIET CUL-DE-SACLARGE GARAGE/SHOPUNFINISHED BASEMENTLARGE YARD

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer; 220-volt electric service; Electricity, sewer and water connected
  • Home design: Single-family residence; One level
  • Construction: Frame construction
  • Exterior features: Front yard and back yard; Located on a cul-de-sac; Paved lot access

Interior

  • Kitchen: Kitchen on main level (approx. 22 x 12)
  • Bedrooms: 3 bedrooms (all on the main level)
  • Bathrooms: 1 full bathroom (main level); 1 half bathroom (main level)
  • Heating & cooling: Central air; Other type of heating
  • Interior features: Basement; Wood-burning fireplace

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $1 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $1 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.5-bath other listed at $1.

Deal economics

  • At list price, monthly cash flow is $880 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1).
  • Cap rate 1055785.6% vs local median 4.0% in Monroe City — 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 64/100 on livability (#303 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: employment C-, amenities F, commute F.
  • Monroe City R-I (rural): math 47% / reading 50% proficiency, ranked #58 of 324 in MO (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Monroe City Elem. (math 57% / reading 47%, grade C-, #231 of 1,115 statewide, top 24%, 316 students, 57% FRL); Monroe City R-I High (math 42% / reading 47%, grade F, #179 of 521 statewide, top 39%, 257 students, 37% FRL) — zoned schools at 47% FRL track the district average.
  • Market conditions: 64 active listings in the ZIP; 2 units permitted in Monroe County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Monroe County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.8% appreciation + 3.0% rent growth), your $0 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $1

Questions for the listing agent

  1. Built in 1972 — 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
111370.00%
Cap rate
1055785.60%
Cash-on-cash
3770640.38%
DSCR
167773.28
GRM
0.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.84% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
200190.01×
Total profit
$56,053
Equity at exit
$0
10-year hold
IRR
Equity multiple
432264.58×
Total profit
$121,034
Equity at exit
$1

Cash invested: $0 (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 63456

Home prices YoY
1.8%
Active inventory
64

Monthly cashflow live

Estimated rent
$1,114 medium interval (Pro) →
Mortgage (P&I)
$0
Tax est. 1.5%
$0 /mo · $0/yr
Insurance
$0
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$880

Break-even live

Break-even rent
Max offer price $1
Occupancy floor 16%

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
$0
Closing costs
$0
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 7 events

  1. 2026-06-18
    days on market $1 Active 7 DOM
  2. 2026-06-17
    days on market $1 Active 6 DOM
  3. 2026-06-16
    days on market $1 Active 5 DOM
  4. 2026-06-15
    days on market $1 Active 4 DOM
  5. 2026-06-13
    days on market $1 Active 2 DOM
  6. 2026-06-12
    remarks 693-char remark
  7. 2026-06-12
    listed $1 Active 1 DOM

ⓘ 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 2/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥107°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$13,364
− Mortgage interest
−$0
− Property taxes
−$0
− Insurance
−$0
− Repairs & maintenance
−$1,069
− Management
−$1,069
− Depreciation
−$0
Taxable income
$11,226
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,694
After-tax cash flow
$7,864/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
Monroe City R-I
NCES district ID
2921210
Math proficiency
47% ▲ 4.00%
Reading proficiency
50% ▲ 4.00%
Median HH income
$43,684
Composite
40.93/100
National rank
#3610
State rank
#58 of 324 in MO

Livability — Monroe City

Score
64/100
State rank
#303
US rank
#13875

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Monroe City, MO
City population
4,938
Population (ZIP)
4,938

Population outlook (Monroe County) Hauer SSP2

Today (2025)
7,974 people
By 2030
7,588 · -4.8%
By 2040
6,815 · -14.5%
By 2050
6,089 · -23.6%
By 2075
4,812 · -39.7%
By 2100
3,737 · -53.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Black 7% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Lithuanian 3% Slovak 2% Iranian 1%
Foreign-born
1%
Languages at home
99% English-only · Spanish 0%

Political lean MEDSL · Monroe

2024 margin
Solid R (+59.9) · D 19.6% · R 79.4%
2008→2024 swing
-40.6pp toward R · 2008: -19.2pp · 2024: -59.9pp
All cycles
2024: R+59.9 2020: R+56.7 2016: R+55.6 2012: R+28.7 2008: R+19.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.84%
Current HPI
216.0874
Rent YoY
Metro
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Property tax history

+3.0%/yr

Latest (2025): $1,151 · +9.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…