CashFlowRE
Sign in Sign up
715 N Oak St
B+ Composite 77.53
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.3/10.0
  • Schools +4.8/10.0
  • Livability +3.9/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,500

715 N Oak St · Webb City, MO 64870
3 bd · 1.0 ba · 1,244 sqft · Other · 42 Days on market
Built 1910 5,750 sqft lot $88/sqft · 30% below area Est $157k · 30% under

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

Listing remarks

Great Webb City home! This 3 bed, 1 bath home offers 1,244 square feet of comfortable living space with spacious rooms throughout. Perfectly situated within walking distance to Webb City High School and just minutes from highway access, this home blends convenience with everyday comfort. Whether you're a first-time buyer or looking to downsize, this well-located property is a must see! Schedule a private tour today!

Key facts

  • 5,750 sq ft lot
  • Built 1910
  • Listed 41 days

Tags

MINUTES FROM HIGHWAY ACCESS

Property features AI

Exterior

  • Parking: No dedicated parking
  • Security: Smoke detector(s)
  • Utilities: Public sewer
  • Home design: Single-family residence (freestanding); Residential property; Level topography
  • Construction: Composition roof; Block foundation; Built with standard residential construction
  • Exterior features: Covered patio and porch; Porch

Interior

  • Kitchen: Gas range
  • Bedrooms: 6 total rooms (includes bedrooms and living spaces)
  • Flooring: Carpet; Vinyl; Wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (natural gas); Ceiling fan(s)
  • Interior features: Ceiling fan(s); Smoke detector(s)
  • Laundry & utility: Crawl space foundation / access

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 $110k.

Deal economics

  • At list price, monthly cash flow is $493 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $106k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 77/100 on livability (#35 in MO, #3,062 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, amenities D-, commute F.
  • Webb City R-VII (suburban): math 53% / reading 60% proficiency, ranked #21 of 324 in MO (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Webb City Middle (math 53% / reading 55%, grade B-, #46 of 391 statewide, top 12%, 696 students, 47% FRL).
  • Market conditions: Rents rising (+2.5%/yr); 122 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 71% of comp listings sitting > 30 days — soft ceiling on asking rent; 602 units permitted in Jasper County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $757 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 2.5% rent growth), your $31k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y 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 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $106,215 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.33%
Cap rate
11.70%
Cash-on-cash
19.31%
DSCR
1.86
GRM
6.3

CMA / ARV

ARV (median comp)
$157,485
List price
$109,500
Delta
-30.47%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.49% rent growth · sell at horizon

5-year hold
IRR
10.7%
Equity multiple
1.42×
Total profit
$12,900
Equity at exit
$16,327
10-year hold
IRR
19.4%
Equity multiple
2.58×
Total profit
$48,520
Equity at exit
$9,468

Cash invested: $30,660 (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 64870

Home prices YoY
-8.3%
Rents YoY
2.5%
Active inventory
122
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,455 high interval (Pro) →
Mortgage (P&I)
$574
Tax from tax record
$36 /mo · $436/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$306
Net cashflow
$493

Break-even live

Break-even rent $831
Max offer price $109,500
Occupancy floor 61%

Sensitivity live

Price -10% $555 -5% $524 +0% $493 +5% $462 +10% $431
Rent -10% $378 -5% $436 +0% $493 +5% $551 +10% $608
Rate -1.0pp $549 -0.5pp $521 base $493 +0.5pp $465 +1.0pp $436

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
$27,375
Closing costs
$3,285
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
737 N Oak St Webb City, MO 3.0 2.0 1180 $1,400 $1.19 44d 1 0.05mi
1405 W Aylor St Webb City, MO 4.0 2.0 1460 $1,450 $0.99 44d 1 0.12mi
618 N Hall St Unit A Webb City, MO 3.0 2.0 1250 $1,400 $1.12 22d 1 0.88mi
1302 N Main Street Rd Webb City, MO 1.0–2.0 1.0–2.0 750 $895 $1.19 22d 2 0.92mi
1407 S Jefferson Ave Webb City, MO 3.0 2.0 1424 $1,650 $1.16 44d 1 1.41mi
1411 S Jefferson Ave Webb City, MO 3.0 2.0 1424 $1,650 $1.16 44d 1 1.41mi
1301 S Jefferson St Webb City, MO 3.0 2.0 1424 $1,650 $1.16 44d 1 1.43mi

Listing history 25 events

  1. 2026-06-19
    days on market $109,500 Active 42 DOM
  2. 2026-06-18
    days on market $109,500 Active 41 DOM
  3. 2026-06-17
    days on market $109,500 Active 40 DOM
  4. 2026-06-16
    days on market $109,500 Active 39 DOM
  5. 2026-06-15
    days on market $109,500 Active 38 DOM
  6. 2026-06-14
    days on market $109,500 Active 36 DOM
  7. 2026-06-13
    days on market $109,500 Active 35 DOM
  8. 2026-06-10
    days on market $109,500 Active 33 DOM
  9. 2026-06-09
    days on market $109,500 Active 32 DOM
  10. 2026-06-08
    days on market $109,500 Active 31 DOM
  11. 2026-06-07
    days on market $109,500 Active 30 DOM
  12. 2026-06-05
    days on market $109,500 Active 27 DOM
  13. 2026-06-02
    days on market $109,500 Active 25 DOM
  14. 2026-06-01
    days on market $109,500 Active 24 DOM
  15. 2026-05-31
    days on market $109,500 Active 23 DOM
  16. 2026-05-30
    days on market $109,500 Active 22 DOM
  17. 2026-05-08
    listed $109,500 Active 419-char remark
  18. 2025-11-18
    price $109,500
  19. 2024-07-25
    historical $950
  20. 2024-07-09
    price $950
  21. 2024-05-25
    listed $1,050
  22. 2022-12-05
    soldstatus
  23. 2022-11-08
    price $99,000
  24. 2021-09-02
    soldstatus
  25. 1968-03-25
    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
$436 · $36/mo
Projected year-2 tax
$1,062 · $89/mo
Expected delta
+$626/yr (+$52/mo · 143.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$17,462
− Mortgage interest
−$6,134
− Property taxes
−$436
− Insurance
−$548
− Repairs & maintenance
−$1,397
− Management
−$1,397
− Depreciation
−$3,185
Taxable income
$4,366
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,048
After-tax cash flow
$4,873/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
Webb City R-VII
NCES district ID
2931500
Math proficiency
53% ▼ -1.00%
Reading proficiency
60% ▼ -1.00%
Median HH income
$45,022
Composite
47.68/100
National rank
#2244
State rank
#21 of 324 in MO

Livability — Webb City

Score
77/100
State rank
#35
US rank
#3062

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Webb City, MO
County
Jasper County · 79,035 people
City population
16,186
Metro
Joplin, MO
Population (ZIP)
16,186
Household income
$68,300
Rent vs Own
35.4% rent · 64.6% own
Severe rent burden
427.0

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 (86%)
Race & ethnicity
White 86% Two or more races 8% Hispanic / Latino 4% Asian 2% Black 2%
Common ancestry
Lithuanian 2% Slovak 2% Italian 2%
Foreign-born
2% · Canada, China
Languages at home
98% English-only · Spanish 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
▼ -24.29%
Current HPI
267.5318
Rent YoY
▲ 2.49%
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

+10.6% since first listed
9 events — show timeline
  • 2026-05-08 Listed $109,500 OGAR
  • 2025-11-18 Price Changed $109,500 OGAR
  • 2024-07-25 Rental Removed $950 APPFOLIO
  • 2024-07-09 Price Changed $950 APPFOLIO
  • 2024-05-25 Listed for Rent $1,050 APPFOLIO
  • 2022-12-05 Sold (Public Records) Public Records
  • 2022-11-08 Price Changed $99,000 OGAR
  • 2021-09-02 Sold (Public Records) Public Records
  • 1968-03-25 Sold (Public Records) Public Records

Property tax history

+1.1%/yr

Latest (2025): $436 · +11.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…