CashFlowRE
Sign in Sign up
2519 E 15th St
C+ Composite 61.32
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 +25.8/30.0
  • DSCR +8.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.8/10.0
  • Rent growth +5.0/5.0
  • Livability +3.2/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,750

2519 E 15th St · Joplin, MO 64804
3 bd · 2.0 ba · 1,667 sqft · Other · 6 Days on market
Built 1953 0.37 ac lot

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

Listing remarks

Welcome to 2519 E 15th, a charming 3 bedroom, 2 bathroom home offering 1,667 sq ft of space filled with natural light and timeless character! Beautiful hardwood floors run throughout the main living areas, while the large windows create a bright and inviting atmosphere. The spacious layout offers flexibility with an additional bonus area that would make a great dining room, home office, sitting area, or creative space. Outside, you'll find a covered front porch, mature trees, and a generously sized yard with plenty of room to enjoy. Whether you're searching for a place to make your own or looking for a potential investment property, this home offers great opportunity and endless potential.

Key facts

  • Large windows
  • Covered front porch
  • Bonus area

Tags

HARDWOOD FLOORSLARGE WINDOWSCOVERED FRONT PORCHMATURE TREESGENEROUSLY SIZED YARDBONUS AREA

Property features AI

Exterior

  • Parking: Attached 1-car garage; Driveway parking
  • Utilities: Public sewer
  • Home design: Single-family residence (freestanding)
  • Construction: Vinyl siding and brick exterior; Block foundation; Composition roof; Built in 1 story above grade
  • Exterior features: Covered patio and porch; Porch; Chain link fencing

Interior

  • Kitchen: Electric range; Refrigerator; Microwave; Dishwasher
  • Bedrooms: Total rooms: 7
  • Flooring: Wood flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas); Ceiling fans
  • Interior features: Ceiling fans; Eat-in kitchen; Wood-burning fireplace

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 $190k.

Deal economics

  • At list price, monthly cash flow is $462 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Cap rate 9.2% vs local median 5.1% in Joplin — 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 (#318 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Joplin Schools (urban): math 30% / reading 39% proficiency, ranked #231 of 324 in MO (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Eastmorland Elem. (math 37% / reading 42%, grade F, #537 of 1,115 statewide, top 53%, 244 students, 68% FRL); East Middle (math 22% / reading 40%, grade F, #279 of 391 statewide, top 72%, 597 students, 66% FRL).
  • Market conditions: Rents rising fast (+15.7%/yr); 353 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 602 units permitted in Jasper County in 2024 (0 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($63k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $53k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $189,750

Questions for the listing agent

  1. Built in 1953 — 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. Crime grade is F 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?
  5. 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.
  6. 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.
  7. 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
1.08%
Cap rate
9.21%
Cash-on-cash
10.43%
DSCR
1.46
GRM
7.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
4.4%
Equity multiple
1.18×
Total profit
$9,406
Equity at exit
$28,292
10-year hold
IRR
17.7%
Equity multiple
2.79×
Total profit
$94,998
Equity at exit
$16,406

Cash invested: $53,130 (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 64804

Rents YoY
15.7%
Active inventory
353
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,046 high interval (Pro) →
Mortgage (P&I)
$995
Tax from tax record
$80 /mo · $962/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$430
Net cashflow
$462

Break-even live

Break-even rent $1,461
Max offer price $189,750
Occupancy floor 72%

Sensitivity live

Price -10% $569 -5% $515 +0% $462 +5% $408 +10% $354
Rent -10% $300 -5% $381 +0% $462 +5% $543 +10% $623
Rate -1.0pp $557 -0.5pp $510 base $462 +0.5pp $413 +1.0pp $363

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
$47,438
Closing costs
$5,692
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.

Rent comps 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2528 E 15th St Joplin, MO 3.0 2.5 1800 $2,750 $1.53 22d 1 0.07mi
2811 E 15th St Joplin, MO 3.0 1.5 1500 $1,500 $1.00 22d 1 0.32mi
2114 S Patterson Ave Joplin, MO 3.0 2.0 1715 $1,700 $0.99 22d 1 0.54mi
220 S Florida Ave Joplin, MO 3.0 2.0 1180 $1,400 $1.19 22d 1 0.96mi
120 S Brownell Ave Joplin, MO 3.0 1.0 1092 $900 $0.82 22d 1 1.06mi
815 Greenwood Dr Joplin, MO 2.0 2.0 1250 $1,275 $1.02 22d 1 1.06mi
801 Greenwood Dr Joplin, MO 3.0 2.0 1050 $1,400 $1.33 22d 1 1.08mi
2517 Ohio Ave Joplin, MO 3.0 2.0 1503 $1,695 $1.13 22d 1 1.34mi
1012 Central St Joplin, MO 3.0 2.0 1100 $1,395 $1.27 22d 1 1.37mi
1806 Pennsylvania Ave Joplin, MO 3.0 1.0 1295 $1,050 $0.81 22d 1 1.41mi

Listing history 5 events

  1. 2026-05-20
    listed $189,750 Active
  2. 2015-10-20
    soldstatus
  3. 2010-12-08
    soldstatus
  4. 2007-07-13
    soldstatus
  5. 1995-04-27
    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
$962 · $80/mo
Projected year-2 tax
$1,841 · $153/mo
Expected delta
+$878/yr (+$73/mo · 91.2%)

ⓘ 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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥106°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
$24,548
− Mortgage interest
−$10,629
− Property taxes
−$962
− Insurance
−$949
− Repairs & maintenance
−$1,964
− Management
−$1,964
− Depreciation
−$5,520
Taxable income
$2,560
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$614
After-tax cash flow
$4,926/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
Joplin Schools
NCES district ID
2916350
Math proficiency
30% ▼ -3.00%
Reading proficiency
39% ▼ -3.00%
Median HH income
$38,648
Composite
28.82/100
National rank
#6657
State rank
#231 of 324 in MO

Livability — Joplin

Score
64/100
State rank
#318
US rank
#14578

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Joplin, MO
County
Newton County · 37,016 people
City population
73,303
Metro
Joplin, MO
Population (ZIP)
37,016
Household income
$62,574
Rent vs Own
32.6% rent · 67.4% own
Severe rent burden
1082.0

Population outlook (Jasper County) Hauer SSP2

Today (2025)
120,033 people
By 2030
120,091 · +0.0%
By 2040
119,297 · -0.6%
By 2050
117,705 · -1.9%
By 2075
110,402 · -8.0%
By 2100
99,719 · -16.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 9% Hispanic / Latino 6% Black 2% Asian 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 3% Italian 2% Lithuanian 2%
Foreign-born
3% · Canada, Vietnam
Languages at home
96% English-only · Spanish 1% Other Indo-European 1% Vietnamese 1%

Political lean MEDSL · Jasper

2024 margin
Solid R (+46.8) · D 25.9% · R 72.7% · Other 1.4%
2008→2024 swing
-13.6pp toward R · 2008: -33.2pp · 2024: -46.8pp
All cycles
2024: R+46.8 2020: R+46.2 2016: R+50.8 2012: R+41.0 2008: R+33.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -204.80%
Current HPI
279.4471
Rent YoY
▲ 15.66%
Metro
Joplin, MO
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

5 events — show timeline
  • 2026-05-20 Listed $189,750 OGAR
  • 2015-10-20 Sold (Public Records) Public Records
  • 2010-12-08 Sold (Public Records) Public Records
  • 2007-07-13 Sold (Public Records) Public Records
  • 1995-04-27 Sold (Public Records) Public Records

Property tax history

+2.2%/yr

Latest (2025): $962 · +12.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…