CashFlowRE
Sign in Sign up
1237 S Brite Ave
C- Composite 51.32
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 +16.1/30.0
  • ARV discount +14.0/15.0
  • DSCR +5.0/10.0
  • Livability +3.8/5.0
  • 1% rule +3.6/10.0
  • Rent growth +3.2/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

1237 S Brite Ave · Springfield, MO 65807
3 bd · 1.5 ba · 1,558 sqft · SingleFamily public records · 49 Days on market
Built 1978 0.34 ac lot $112/sqft · 14% below area Est $204k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

1237 S Brite Ave offers 3 bedrooms, 1.5 baths, 2 living areas, a wood burning fireplace, a formal dining room, & a 2 car garage. The spacious layout provides flexibility for everyday living, entertaining, or creating a separate second living space, office, or hobby area. The formal dining room adds charm & functionality, while the fireplace brings warmth & character to the home. Outside, you will find a large fenced yard, a covered back porch, & a storage shed that adds extra room for tools, lawn equipment, or seasonal items. With a little TLC, this home has the potential to offer instant equity for the next owner. Conveniently located near shopping, dining, schools, parks, & other Springfield amenities, this property would be a great fit for a first time home buyer, someone looking to downsize, or an investor seeking opportunity!

Key facts

  • 0.34 acre lot
  • 2 garage spots
  • Built 1978

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/1.5-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $90 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $150k (14.1% below list).
  • Recommended offer: $150k (14.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% 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 (+2.6%/yr); 249 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 1,302 units permitted in Greene County in 2024 (250 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($54k/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 $5k 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 49 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 9y ago; this cycle's ask has dropped $15k (8%) 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→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $150,306 (14.1% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — 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. 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
0.86%
Cap rate
6.91%
Cash-on-cash
2.21%
DSCR
1.10
GRM
9.7

CMA / ARV

ARV (median comp)
$204,492
List price
$175,000
Delta
-14.42%
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
3224 W Lombard St 0.43mi 3/2.0 1,360 (-13%) 0mo $179,900 $132 57
1048 S Overhill Ave 0.32mi 3/2.0 1,394 (-10%) 12mo $225,900 $162 56
1044 S Overhill Ave 0.33mi 3/2.0 1,394 (-10%) 15mo $229,900 $165 53
3644 W Page St 0.66mi 3/2.0 1,624 (+4%) 10mo $260,000 $160 52
3825 W Parkridge Cir 0.71mi 3/2.0 1,452 (-7%) 4mo $244,000 $168 51
3245 W Lombard St 0.44mi 3/2.0 1,357 (-13%) 6mo $210,000 $155 50
915 S Oak Park Ave 0.72mi 3/2.0 1,662 (+7%) 4mo $219,000 $132 50
3240 W Page St 0.50mi 3/2.0 1,375 (-12%) 12mo $250,000 $182 45
3747 W Lombard St 0.71mi 3/2.0 1,433 (-8%) 14mo $246,000 $172 40
835 S Suburban Ave 0.62mi 3/2.0 1,334 (-14%) 12mo $215,000 $161 35
3645 W Page St 0.68mi 3/2.0 1,333 (-14%) 12mo $230,000 $173 32
1124 S Homewood Ave 0.74mi 3/2.0 1,328 (-15%) 12mo $184,900 $139 28

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 · 2.6% rent growth · sell at horizon

5-year hold
IRR
-13.2%
Equity multiple
0.53×
Total profit
$-23,263
Equity at exit
$26,093
10-year hold
IRR
-4.9%
Equity multiple
0.68×
Total profit
$-15,503
Equity at exit
$15,131

Cash invested: $49,000 (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 65807

Rents YoY
2.6%
Active inventory
249
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,503 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$107 /mo · $1,279/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$90

Break-even live

Break-even rent $1,389
Max offer price $175,000
Occupancy floor 89%

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
$43,750
Closing costs
$5,250
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
1152 S Hillcrest Ave Springfield, MO 3.0 1.5 1240 $1,300 $1.05 44d 1 0.46mi
1365 S Scenic Ave Springfield, MO 3.0 2.0 1328 $1,550 $1.17 13d 1 0.80mi
1623 S Burks Ave Springfield, MO 3.0 2.0 1656 $1,895 $1.14 44d 1 0.94mi
3002 W Elm St Springfield, MO 3.0 2.0 1128 $1,295 $1.15 21d 1 1.06mi
1015 S Meteor Ave Springfield, MO 3.0 2.0 1310 $1,800 $1.37 14d 1 1.08mi
412 S Duke Ave Springfield, MO 3.0 1.0 1400 $1,585 $1.13 13d 1 1.13mi
250 N Hilton Ave Springfield, MO 2.0 2.0 1153 $628 $0.54 13d 1 1.18mi
2412 W Lincoln St Springfield, MO 3.0 1.0 1260 $1,295 $1.03 23d 1 1.43mi
2602 W College St Springfield, MO 2.0 1.0 1350 $995 $0.74 13d 1 1.45mi
1969 S Bryson Cir Unit 1967 Springfield, MO 3.0 2.0 1250 $1,300 $1.04 14d 1 1.45mi

Listing history 12 events

  1. 2026-06-07
    statusdays on market $175,000 Pending 49 DOM
  2. 2026-06-03
    days on market $175,000 Active 47 DOM
  3. 2026-06-02
    days on market $175,000 Active 46 DOM
  4. 2026-06-01
    days on market $175,000 Active 45 DOM
  5. 2026-06-01
    price $175,000 Active 44 DOM
  6. 2026-05-31
    days on market $185,000 Active 44 DOM
  7. 2026-05-30
    days on market $185,000 Active 43 DOM
  8. 2026-05-15
    price $185,000 869-char remark
    Show marketing remark (869 chars)

    1237 S Brite Ave offers 3 bedrooms, 1.5 baths, 2 living areas, a wood burning fireplace, a formal dining room, & a 2 car garage. The spacious layout provides flexibility for everyday living, entertaining, or creating a separate second living space, office, or hobby area. The formal dining room adds charm & functionality, while the fireplace brings warmth & character to the home. Outside, you will find a large fenced yard, a covered back porch, & a storage shed that adds extra room for tools, lawn equipment, or seasonal items. With a little TLC, this home has the potential to offer instant equity for the next owner. Conveniently located near shopping, dining, schools, parks, & other Springfield amenities, this property would be a great fit for a first time home buyer, someone looking to downsize, or an investor seeking opportunity!

  9. 2026-04-17
    listed $190,000 Active 869-char remark
    Show marketing remark (869 chars)

    1237 S Brite Ave offers 3 bedrooms, 1.5 baths, 2 living areas, a wood burning fireplace, a formal dining room, & a 2 car garage. The spacious layout provides flexibility for everyday living, entertaining, or creating a separate second living space, office, or hobby area. The formal dining room adds charm & functionality, while the fireplace brings warmth & character to the home. Outside, you will find a large fenced yard, a covered back porch, & a storage shed that adds extra room for tools, lawn equipment, or seasonal items. With a little TLC, this home has the potential to offer instant equity for the next owner. Conveniently located near shopping, dining, schools, parks, & other Springfield amenities, this property would be a great fit for a first time home buyer, someone looking to downsize, or an investor seeking opportunity!

  10. 2018-03-13
    soldstatus
  11. 2018-03-12
    soldstatus 149-char remark
    Show marketing remark (149 chars)

    Great find on this 3 Bedroom 1.5 bath 2 car garage with large 2nd living area and formal dining room. Call for a showing today, this won't last long.

  12. 2017-10-13
    listed $109,900 149-char remark
    Show marketing remark (149 chars)

    Great find on this 3 Bedroom 1.5 bath 2 car garage with large 2nd living area and formal dining room. Call for a showing today, this won't last long.

ⓘ 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
$1,279 · $107/mo
Projected year-2 tax
$1,698 · $141/mo
Expected delta
+$418/yr (+$35/mo · 32.7%)

ⓘ 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 · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 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
$18,037
− Mortgage interest
−$9,803
− Property taxes
−$1,279
− Insurance
−$875
− Repairs & maintenance
−$1,443
− Management
−$1,443
− Depreciation
−$5,091
Taxable loss
−$1,897
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$455
After-tax cash flow
$1,537/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

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Greene County · 244,327 people
City population
223,044
Metro
Springfield, MO
Population (ZIP)
56,659
Household income
$53,870
Rent vs Own
55.5% rent · 44.5% own
Severe rent burden
3420.0

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 (81%)
Race & ethnicity
White 81% Two or more races 8% Hispanic / Latino 7% Black 4% Asian 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 3% Lithuanian 2% Slovak 2%
Foreign-born
4% · Canada, South Korea
Languages at home
94% English-only · Spanish 2% Other Asian/Pacific 1% Arabic 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
▼ -205.97%
Current HPI
210.4358
Rent YoY
▲ 2.60%
Metro
Springfield, MO
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

+68.3% since first listed
5 events — show timeline
  • 2026-05-15 Price Changed $185,000 SOMO
  • 2026-04-17 Listed $190,000 SOMO
  • 2018-03-13 Sold (Public Records) Public Records
  • 2018-03-12 Sold (MLS) SOMO
  • 2017-10-13 Listed $109,900 SOMO

Property tax history

+3.5%/yr

Latest (2025): $1,279 · +15.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…