CashFlowRE
Sign in Sign up
1401 6th St
B- Composite 69.09
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.3/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$62,900

1401 6th St · Monett, MO 65708
3 bd · 1.0 ba · 2,472 sqft · Other public records
Built 1960 0.41 ac lot ↓ 2% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious 2400 sqft ranch in Monett with 4 bedrooms and 2 baths. This home boasts hardwood floors, fireplace and wood burning stove in kitchen. The lot is almost 1/2 an acre with mature trees for a park like setting.

Key facts

  • 0.41 acre lot
  • 2 parking spots
  • Built 1960

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 other listed at $63k.

Deal economics

  • At list price, monthly cash flow is $846 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $63k).
  • Cap rate 22.4% vs local median 4.8% in Monett — 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 (#252 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A-, housing B+; Watch: employment D, amenities F, commute F.
  • Monett R-I (town): math 33% / reading 45% proficiency, ranked #168 of 324 in MO (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Monett Elem. (471 students, 68% FRL); Monett Middle (math 35% / reading 46%, grade F, #180 of 391 statewide, top 47%, 504 students, 63% FRL) — zoned schools average 65% FRL vs 49% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 118 active listings in the ZIP; 67 units permitted in Lawrence County in 2024 (35 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $435 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Lawrence County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 0 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $135k (68%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $62,900

Questions for the listing agent

  1. Built in 1960 — 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. 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?
  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
2.63%
Cap rate
22.42%
Cash-on-cash
57.61%
DSCR
3.56
GRM
3.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
56.1%
Equity multiple
3.48×
Total profit
$43,701
Equity at exit
$9,379
10-year hold
IRR
61.1%
Equity multiple
7.11×
Total profit
$107,560
Equity at exit
$5,438

Cash invested: $17,612 (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 65708

Home prices YoY
-16.8%
Active inventory
118
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$1,651 medium interval (Pro) →
Mortgage (P&I)
$330
Tax from tax record
$103 /mo · $1,233/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$347
Net cashflow
$846

Break-even live

Break-even rent $581
Max offer price $62,900
Occupancy floor 44%

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
$15,725
Closing costs
$1,887
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. 2023-02-15
    soldstatus Closed 215-char remark
    Show marketing remark (215 chars)

    Spacious 2400 sqft ranch in Monett with 4 bedrooms and 2 baths. This home boasts hardwood floors, fireplace and wood burning stove in kitchen. The lot is almost 1/2 an acre with mature trees for a park like setting.

  2. 2023-02-15
    soldstatus
    Show marketing remark (215 chars)

    Spacious 2400 sqft ranch in Monett with 4 bedrooms and 2 baths. This home boasts hardwood floors, fireplace and wood burning stove in kitchen. The lot is almost 1/2 an acre with mature trees for a park like setting.

  3. 2023-01-06
    status Pending 215-char remark
    Show marketing remark (215 chars)

    Spacious 2400 sqft ranch in Monett with 4 bedrooms and 2 baths. This home boasts hardwood floors, fireplace and wood burning stove in kitchen. The lot is almost 1/2 an acre with mature trees for a park like setting.

  4. 2022-11-09
    status Active 215-char remark
    Show marketing remark (215 chars)

    Spacious 2400 sqft ranch in Monett with 4 bedrooms and 2 baths. This home boasts hardwood floors, fireplace and wood burning stove in kitchen. The lot is almost 1/2 an acre with mature trees for a park like setting.

  5. 2022-11-04
    historical 215-char remark
    Show marketing remark (215 chars)

    Spacious 2400 sqft ranch in Monett with 4 bedrooms and 2 baths. This home boasts hardwood floors, fireplace and wood burning stove in kitchen. The lot is almost 1/2 an acre with mature trees for a park like setting.

  6. 2022-09-30
    price $195,000 215-char remark
    Show marketing remark (215 chars)

    Spacious 2400 sqft ranch in Monett with 4 bedrooms and 2 baths. This home boasts hardwood floors, fireplace and wood burning stove in kitchen. The lot is almost 1/2 an acre with mature trees for a park like setting.

  7. 2022-08-22
    listed $197,800 Active 215-char remark
    Show marketing remark (215 chars)

    Spacious 2400 sqft ranch in Monett with 4 bedrooms and 2 baths. This home boasts hardwood floors, fireplace and wood burning stove in kitchen. The lot is almost 1/2 an acre with mature trees for a park like setting.

  8. 2022-06-29
    listed $200,000 Active
  9. 2021-08-27
    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
$1,233 · $103/mo
Projected year-2 tax
$1,233 · $103/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 5/10 Major 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$19,814
− Mortgage interest
−$3,523
− Property taxes
−$1,233
− Insurance
−$314
− Repairs & maintenance
−$1,585
− Management
−$1,585
− Depreciation
−$1,830
Taxable income
$9,742
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,338
After-tax cash flow
$7,808/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
Monett R-I
NCES district ID
2921120
Math proficiency
33% ▲ 2.00%
Reading proficiency
45% ▼ -1.00%
Median HH income
$42,139
Composite
32.87/100
National rank
#5609
State rank
#168 of 324 in MO

Livability — Monett

Score
66/100
State rank
#252
US rank
#12237

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Monett, MO
City population
12,690
Population (ZIP)
12,690

Population outlook (Lawrence County) Hauer SSP2

Today (2025)
37,142 people
By 2030
36,212 · -2.5%
By 2040
34,080 · -8.2%
By 2050
31,621 · -14.9%
By 2075
25,987 · -30.0%
By 2100
20,151 · -45.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Hispanic / Latino 25% Two or more races 13% Pacific Islander 2% Native American 2%
Hispanic origin (detail)
Mexican 17% Puerto Rican 2%
Common ancestry
Slovak 2% Lithuanian 2% Romanian 2%
Foreign-born
10% · Canada
Languages at home
78% English-only · Spanish 20% Other Asian/Pacific 2%

Political lean MEDSL · Lawrence

2024 margin
Solid R (+63.8) · D 17.6% · R 81.5%
2008→2024 swing
-26.8pp toward R · 2008: -37.1pp · 2024: -63.8pp
All cycles
2024: R+63.8 2020: R+62.6 2016: R+61.1 2012: R+47.0 2008: R+37.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -41.13%
Current HPI
204.0484
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

-2.5% since first listed
9 events — show timeline
  • 2023-02-15 Sold (Public Records) Public Records
  • 2023-02-15 Sold (MLS) SOMO
  • 2023-01-06 Pending SOMO
  • 2022-11-09 Relisted SOMO
  • 2022-11-04 Delisted SOMO
  • 2022-09-30 Price Changed $195,000 SOMO
  • 2022-08-22 Listed $197,800 SOMO
  • 2022-06-29 Listed $200,000 SOMO
  • 2021-08-27 Sold (Public Records) Public Records

Property tax history

+3.1%/yr

Latest (2025): $1,233 · +8.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…