🏷️ Likely Rental
549 S West Ave · Springfield, MO
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,054 – $1,958
Heat risk 5/10 · Moderate
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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 +24.5/30.0
- ARV discount +15.0/15.0
- DSCR +7.9/10.0
- 1% rule +5.3/10.0
- Livability +3.8/5.0
- Rent growth +3.5/5.0
- Schools +3.2/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$110,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Investment opportunity in the heart of Springfield. Located at 549 S West Avenue, this 3-bedroom, 1-bath home offers 1,008 square feet of living space and immediate appeal for investors or buyers seeking an income-producing property. The home is currently tenant-occupied, and the tenant has expressed a desire to remain in place, creating an appealing opportunity for continued rental income. Conveniently situated near local amenities, dining, and everyday conveniences, this property blends location, functionality, and investment potential.
Key facts
- 7,405 sq ft lot
- Garage
- Built 1943
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $110k.
Deal economics
- At list price, monthly cash flow is $226 ($3k/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: $103k (6.0% below list) — sets the bar for market timing.
- Cap rate 8.8% vs local median 4.6% in Springfield — 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 75/100 on livability (#57 in MO, #4,121 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, employment F.
- Springfield R-XII (urban): math 32% / reading 46% proficiency, ranked #174 of 324 in MO (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: Rents rising fast (+4.2%/yr); 86 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,302 units permitted in Greene County in 2024 (250 in 5+ unit buildings).
- At $1,136/mo this rent would consume 48% of the median local household income ($28k/yr) (locally 1966% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
- Greene County population projected at +25% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 63 days — a 6% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts since 11y ago; this cycle's ask has dropped $19k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: built in 1943 — 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.
Questions for the listing agent
- It's been on market 63 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
- Built in 1943 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.03% ✓
- Cap rate
- 8.76%
- Cash-on-cash
- 8.80%
- DSCR
- 1.39
- GRM
- 8.1
CMA / ARV
- ARV (median comp)
- $138,824
- List price
- $110,000
- Delta
- -20.76%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2223 W Elm St | 0.24mi | 2/1.0 (-1) | 993 (-2%) | 1mo | $115,000 | $116 | 80 |
| 500 S Warren Ave | 0.21mi | 2/1.5 (-1) | 1,000 (-1%) | 4mo | $149,900 | $150 | 79 |
| 2041 W Elm St | 0.38mi | 2/1.0 (-1) | 1,028 (+2%) | 2mo | $125,000 | $122 | 72 |
| 541 S Warren Ave | 0.16mi | 2/1.5 (-1) | 903 (-10%) | 3mo | $155,000 | $172 | 66 |
| 2940 W Walnut St | 0.60mi | 3/2.0 | 1,008 (0%) | 3mo | $135,000 | $134 | 66 |
| 2634 W Phelps St | 0.58mi | 3/1.0 | 1,038 (+3%) | 3mo | $135,000 | $130 | 65 |
| 2830 W State St | 0.48mi | 2/1.0 (-1) | 970 (-4%) | 4mo | $164,900 | $170 | 62 |
| 2200 W Phelps St | 0.59mi | 3/1.0 | 936 (-7%) | 0mo | $135,900 | $145 | 60 |
| 2322 W Olive St | 0.33mi | 2/1.0 (-1) | 868 (-14%) | 3mo | $64,900 | $75 | 54 |
| 521 N Park Ave | 0.64mi | 3/1.0 | 910 (-10%) | 1mo | $85,000 | $93 | 53 |
| 2919 W Page St | 0.65mi | 3/2.0 | 1,096 (+9%) | 2mo | $176,500 | $161 | 49 |
| 717 N West Ave | 0.74mi | 2/1.0 (-1) | 909 (-10%) | 0mo | $125,000 | $138 | 44 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 4.17% rent growth · sell at horizon
- IRR
- -1.8%
- Equity multiple
- 0.93×
- Total profit
- $-2,126
- Equity at exit
- $16,401
- IRR
- 9.0%
- Equity multiple
- 1.72×
- Total profit
- $22,205
- Equity at exit
- $9,511
Cash invested: $30,800 (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
ZIP-level market 65806
- Home prices YoY
- -11.7%
- Rents YoY
- 4.2%
- Active inventory
- 86
- Price-to-rent
- 8.1×
Monthly cashflow live
- Estimated rent
- $1,136 high interval (Pro) →
- Mortgage (P&I)
- −$577
- Tax from tax record
- −$49 /mo · $589/yr
- Insurance
- −$46
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$239
- Net cashflow
- $226
Break-even live
Sensitivity live
| Price | -10% $288 | -5% $257 | +0% $226 | +5% $195 | +10% $164 |
|---|---|---|---|---|---|
| Rent | -10% $136 | -5% $181 | +0% $226 | +5% $271 | +10% $316 |
| Rate | -1.0pp $281 | -0.5pp $254 | base $226 | +0.5pp $197 | +1.0pp $168 |
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
- $27,500
- Closing costs
- $3,300
- 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 30 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2412 W Lincoln St Springfield, MO | 3.0 | 1.0 | 1260 | $1,295 | $1.03 | 24d | 1 | 0.05mi |
| 2541 W Lincoln St Springfield, MO | 2.0 | 1.0 | 1034 | $975 | $0.94 | 44d | 1 | 0.11mi |
| 2602 W College St Springfield, MO | 2.0 | 1.0 | 1350 | $995 | $0.74 | 14d | 1 | 0.30mi |
| 2204 W Madison St Springfield, MO | 3.0 | 1.0 | 960 | $1,095 | $1.14 | 14d | 1 | 0.37mi |
| 2854 W Walnut St Springfield, MO | 3.0 | 1.0 | 945 | $995 | $1.05 | 21d | 1 | 0.53mi |
| 1020 S Clifton Ave Springfield, MO | 2.0 | 2.0 | 1010 | $950 | $0.94 | 24d | 1 | 0.57mi |
| 1040 S Clifton Ave Springfield, MO | 2.0 | 2.0 | 1010 | $945 | $0.94 | 14d | 1 | 0.62mi |
| 3002 W Elm St Springfield, MO | 3.0 | 2.0 | 1128 | $1,295 | $1.15 | 21d | 1 | 0.65mi |
| 1740 W Olive St Springfield, MO | 3.0 | 1.0 | 736 | $1,195 | $1.62 | 14d | 1 | 0.66mi |
| 3028 W Walnut St Springfield, MO | 2.0 | 1.0 | 975 | $850 | $0.87 | 21d | 1 | 0.72mi |
| 741 N West Ave Springfield, MO | 2.0 | 1.0 | 912 | $950 | $1.04 | 44d | 1 | 0.81mi |
| 740 N West Ave Springfield, MO | 3.0 | 1.0 | 900 | $995 | $1.11 | 24d | 1 | 0.81mi |
| 547 S Hilton Ave Springfield, MO | 3.0 | 1.0 | 1008 | $1,175 | $1.17 | 44d | 1 | 0.94mi |
| 250 N Hilton Ave Springfield, MO | 2.0 | 2.0 | 1153 | $628 | $0.54 | 14d | 1 | 0.94mi |
| 539 S Fort Ave Springfield, MO | 2.0 | 1.0 | 1500 | $1,025 | $0.68 | 14d | 1 | 0.99mi |
| 1152 S Hillcrest Ave Springfield, MO | 3.0 | 1.5 | 1240 | $1,300 | $1.05 | 44d | 1 | 0.99mi |
| 627 S Fort Ave Springfield, MO | 2.0 | 1.0 | 880 | $895 | $1.02 | 24d | 1 | 0.99mi |
| 1500 W Grand St Springfield, MO | 2.0–3.0 | 1.0–1.5 | 1365 | $1,395 | $1.02 | 14d | 3 | 1.00mi |
| 1365 S Scenic Ave Springfield, MO | 3.0 | 2.0 | 1328 | $1,550 | $1.17 | 14d | 1 | 1.02mi |
| 922 N Glenn Ave Springfield, MO | 2.0 | 1.0 | 780 | $1,100 | $1.41 | 44d | 1 | 1.06mi |
| 1200 W Walnut St Springfield, MO | 2.0 | 2.0 | 1000 | $995 | $0.99 | 14d | 3 | 1.07mi |
| 1036 W Monroe Ter Springfield, MO | 2.0 | 1.0 | 812 | $795 | $0.98 | 24d | 1 | 1.19mi |
| 513 S Broadway Ave Springfield, MO | 2.0 | 1.0 | 800 | $855 | $1.07 | 44d | 1 | 1.23mi |
| 930 W Harrison St Springfield, MO | 3.0 | 2.0 | 1046 | $1,150 | $1.10 | 14d | 1 | 1.28mi |
| 1625 S Marion Ave Springfield, MO | 1.0–2.0 | 1.0–2.0 | 900 | $1,321 | $1.47 | 14d | 5 | 1.35mi |
| 1634 S Marion Ave Springfield, MO | 3.0 | 1.0–2.0 | 845 | $1,662 | $1.97 | 14d | 23 | 1.41mi |
| 865 S Douglas Ave Springfield, MO | 2.0 | 2.0 | 850 | $895 | $1.05 | 14d | 4 | 1.41mi |
| 710 W Walnut St Springfield, MO | 3.0 | 2.0 | 1350 | $1,695 | $1.26 | 44d | 1 | 1.48mi |
| 1406 W Calhoun St Unit B Springfield, MO | 2.0 | 1.0 | 885 | $865 | $0.98 | 24d | 1 | 1.50mi |
| 3016 W Hovey St Springfield, MO | 3.0 | 2.0 | 1059 | $1,350 | $1.27 | 44d | 1 | 1.50mi |
Listing history 17 events
-
2026-06-10status $110,000 Pending 63 DOM
-
2026-06-09days on market $110,000 Active 63 DOM
-
2026-06-08days on market $110,000 Active 62 DOM
-
2026-06-07days on market $110,000 Active 61 DOM
-
2026-06-03days on market $110,000 Active 57 DOM
-
2026-06-02days on market $110,000 Active 56 DOM
-
2026-06-01days on market $110,000 Active 55 DOM
-
2026-05-31days on market $110,000 Active 54 DOM
-
2026-05-30days on market $110,000 Active 53 DOM
-
2026-05-11price $110,000 544-char remark
Show marketing remark (544 chars)
Investment opportunity in the heart of Springfield. Located at 549 S West Avenue, this 3-bedroom, 1-bath home offers 1,008 square feet of living space and immediate appeal for investors or buyers seeking an income-producing property. The home is currently tenant-occupied, and the tenant has expressed a desire to remain in place, creating an appealing opportunity for continued rental income. Conveniently situated near local amenities, dining, and everyday conveniences, this property blends location, functionality, and investment potential.
-
2026-04-25price $115,000 544-char remark
Show marketing remark (544 chars)
Investment opportunity in the heart of Springfield. Located at 549 S West Avenue, this 3-bedroom, 1-bath home offers 1,008 square feet of living space and immediate appeal for investors or buyers seeking an income-producing property. The home is currently tenant-occupied, and the tenant has expressed a desire to remain in place, creating an appealing opportunity for continued rental income. Conveniently situated near local amenities, dining, and everyday conveniences, this property blends location, functionality, and investment potential.
-
2026-04-17price $119,900 544-char remark
Show marketing remark (544 chars)
Investment opportunity in the heart of Springfield. Located at 549 S West Avenue, this 3-bedroom, 1-bath home offers 1,008 square feet of living space and immediate appeal for investors or buyers seeking an income-producing property. The home is currently tenant-occupied, and the tenant has expressed a desire to remain in place, creating an appealing opportunity for continued rental income. Conveniently situated near local amenities, dining, and everyday conveniences, this property blends location, functionality, and investment potential.
-
2026-04-07$129,000 Active 544-char remark
Show marketing remark (544 chars)
Investment opportunity in the heart of Springfield. Located at 549 S West Avenue, this 3-bedroom, 1-bath home offers 1,008 square feet of living space and immediate appeal for investors or buyers seeking an income-producing property. The home is currently tenant-occupied, and the tenant has expressed a desire to remain in place, creating an appealing opportunity for continued rental income. Conveniently situated near local amenities, dining, and everyday conveniences, this property blends location, functionality, and investment potential.
-
2016-01-13soldstatus
-
2016-01-11soldstatus 152-char remark
Show marketing remark (152 chars)
Beautifully remodeled home with gorgeous hard wood and tile floors. Lovely open floor plan. Charming fenced in front and back yards. Must see in person!
-
2015-06-25$54,900 152-char remark
Show marketing remark (152 chars)
Beautifully remodeled home with gorgeous hard wood and tile floors. Lovely open floor plan. Charming fenced in front and back yards. Must see in person!
-
2005-06-13soldstatus
ⓘ 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
- $589 · $49/mo
- Projected year-2 tax
- $1,067 · $89/mo
- Expected delta
- +$478/yr (+$40/mo · 81.2%)
ⓘ 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 ≥104°F today · 20 d/yr by 30 yrs out
- Wind 2/10 Low
- Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
- $13,634
- − Mortgage interest
- −$6,162
- − Property taxes
- −$589
- − Insurance
- −$550
- − Repairs & maintenance
- −$1,091
- − Management
- −$1,091
- − Depreciation
- −$3,200
- Taxable income
- $952
- Est. tax owed @ 24.0%
- −$229
- After-tax cash flow
- $2,481/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
- Springfield R-XII
- NCES district ID
- 2928860
- Math proficiency
- 32% ▼ -2.00%
- Reading proficiency
- 46% ▼ -3.00%
- Median HH income
- $37,886
- Composite
- 32.45/100
- National rank
- #5717
- State rank
- #174 of 324 in MO
Livability — Springfield
- Score
- 75/100
- State rank
- #57
- US rank
- #4121
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Springfield, MO
- County
- Greene County · 244,327 people
- City population
- 223,044
- Metro
- Springfield, MO
- Population (ZIP)
- 13,692
- Household income
- $28,165
- Rent vs Own
- Severe rent burden
- 1966.0
Population outlook (Greene County) Hauer SSP2
- Today (2025)
- 319,054 people
- By 2030
- 335,135 · +5.0%
- By 2040
- 366,186 · +14.8%
- By 2050
- 397,431 · +24.6%
- By 2075
- 477,035 · +49.5%
- By 2100
- 520,828 · +63.2%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (75%)
- Race & ethnicity
- White 75% Two or more races 8% Hispanic / Latino 7% Black 6% Asian 3%
- Hispanic origin (detail)
- Mexican 4%
- Common ancestry
- Slovak 2% Italian 1% Scotch-Irish 1%
- Foreign-born
- 7% · Canada, China, Vietnam
- Languages at home
- 91% English-only · Spanish 4% Other Indo-European 2% Other Asian/Pacific 1%
Political lean MEDSL · Greene
- 2024 margin
- Strong R (+20.8) · D 38.9% · R 59.7% · Other 1.4%
- 2008→2024 swing
- -5.0pp toward R · 2008: -15.8pp · 2024: -20.8pp
- All cycles
- 2024: R+20.8 2020: R+20.1 2016: R+27.4 2012: R+24.4 2008: R+15.8
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -27.72%
- Current HPI
- 208.8156
- Rent YoY
- ▲ 4.17%
- Metro
- Springfield, MO
- State GDP YoY
- ▲ 1.84%
- F500 in state
- 20
Industry mix (Fortune 500 HQ in MO)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Healthcare | 1 | $163B |
|
||
| Insurance | 1 | $21B |
|
||
| Industrial Technology | 1 | $17B |
|
||
| Retail | 1 | $16B |
|
||
| Industrial Distribution | 1 | $10B |
|
||
| Utilities | 1 | $9B |
|
||
Price history
+100.4% since first listed8 events — show timeline
- 2026-05-11 Price Changed $110,000 SOMO
- 2026-04-25 Price Changed $115,000 SOMO
- 2026-04-17 Price Changed $119,900 SOMO
- 2026-04-07 Listed $129,000 SOMO
- 2016-01-13 Sold (Public Records) — Public Records
- 2016-01-11 Sold (MLS) — SOMO
- 2015-06-25 Listed $54,900 SOMO
- 2005-06-13 Sold (Public Records) — Public Records
Property tax history
+2.5%/yrLatest (2025): $589 · +8.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…