CashFlowRE
Sign in Sign up
2101 S Sergeant Ave
D- Composite 37.91
Why this score? — see what drove the D- 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 +11.5/30.0
  • ARV discount +7.5/15.0
  • Rent growth +5.0/5.0
  • DSCR +3.4/10.0
  • Livability +3.2/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.0/10.0
  • Appreciation +0.0/10.0

$189,900

2101 S Sergeant Ave · Joplin, MO 64804
3 bd · 2.0 ba · 1,120 sqft · Other · 7 Days on market
Built 2024 6,375 sqft lot

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

Listing remarks MLS

Offering nearly 1,200 sq ft of living space, this spectacular home holds 3 bedrooms, 2 bathrooms, and a spacious living area that meets the kitchen and dining areas with grace in an open floor plan perfect for any entertainer! Granite counters and custom cabinets throughout. Walk-in closets, stainless appliances, and covered front porch round out this property perfectly.

Key facts

  • 6,375 sq ft lot
  • 2 garage spots
  • Built 2024

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 $-63 ($-761/yr) — negative.
  • To cash-flow at today's rent, offer at most $179k (5.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $133k (30.1% below list).
  • Recommended offer: $133k (30.1% below list) — sets the bar for 1% rule.

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: Cecil Floyd Elem. (math 28% / reading 33%, grade F, #806 of 1,115 statewide, top 72%, 497 students, 66% FRL); North Middle (math 26% / reading 35%, grade F, #283 of 391 statewide, top 74%, 517 students, 65% FRL).
  • Market conditions: Rents rising fast (+15.7%/yr); 353 active listings in the ZIP; 15 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).

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.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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

  • 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 $132,790 (30.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.70%
Cap rate
5.89%
Cash-on-cash
-1.43%
DSCR
0.94
GRM
11.9

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
-14.1%
Equity multiple
0.48×
Total profit
$-27,895
Equity at exit
$28,315
10-year hold
IRR
0.5%
Equity multiple
1.04×
Total profit
$2,034
Equity at exit
$16,419

Cash invested: $53,172 (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
11.9×

Monthly cashflow live

Estimated rent
$1,328 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$37 /mo · $449/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$279
Net cashflow
$-63

Break-even live

Break-even rent $1,408
Max offer price $178,702
Occupancy floor 100%

Sensitivity live

Price -10% $44 -5% $-10 +0% $-63 +5% $-117 +10% $-171
Rent -10% $-168 -5% $-116 +0% $-63 +5% $-11 +10% $42
Rate -1.0pp $32 -0.5pp $-15 base $-63 +0.5pp $-113 +1.0pp $-163

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
$47,475
Closing costs
$5,697
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2010 S Moffet Ave Joplin, MO 2.0 1.0 1000 $950 $0.95 21d 1 0.10mi
2012 S Connor Ave Joplin, MO 3.0 2.0 1379 $1,595 $1.16 21d 1 0.16mi
2201 S Pearl Ave Joplin, MO 3.0 2.0 1487 $1,475 $0.99 21d 1 0.21mi
1907 S Picher Ave Joplin, MO 2.0 1.0 1032 $900 $0.87 21d 1 0.34mi
2602 S Moffet Ave Joplin, MO 3.0 2.0 1214 $1,300 $1.07 21d 1 0.40mi
1806 Pennsylvania Ave Joplin, MO 3.0 1.0 1295 $1,050 $0.81 21d 1 0.55mi
623 W Junge Blvd Joplin, MO 3.0 2.0 1217 $1,500 $1.23 21d 1 0.64mi
2830 S Pearl Ave Joplin, MO 2.0 2.0 1000 $1,200 $1.20 21d 1 0.65mi
3117 S Wall Ave Joplin, MO 2.0 1.0 944 $1,095 $1.16 21d 1 0.89mi
2521 S Tyler Ave Joplin, MO 3.0 2.0 1500 $1,700 $1.13 21d 1 0.95mi
2515 S Willard Ave Joplin, MO 3.0 2.0 1500 $1,600 $1.07 21d 1 1.09mi
2019 W 26th St Joplin, MO 2.0 2.0 1000 $1,100 $1.10 21d 1 1.10mi
1715 Wisconsin Ave #2 Joplin, MO 2.0 2.0 1000 $900 $0.90 21d 1 1.10mi
524 S Moffet Ave Joplin, MO 3.0 1.0 900 $855 $0.95 21d 1 1.25mi
2002 W 11th St Joplin, MO 3.0 1.0 1200 $1,200 $1.00 21d 1 1.31mi

Listing history 11 events

  1. 2026-04-27
    status Pending
  2. 2026-04-20
    listed $189,900 Active
  3. 2024-11-21
    soldstatus Closed 373-char remark
    Show marketing remark (373 chars)

    Offering nearly 1,200 sq ft of living space, this spectacular home holds 3 bedrooms, 2 bathrooms, and a spacious living area that meets the kitchen and dining areas with grace in an open floor plan perfect for any entertainer! Granite counters and custom cabinets throughout. Walk-in closets, stainless appliances, and covered front porch round out this property perfectly.

  4. 2024-10-14
    status Pending 373-char remark
    Show marketing remark (373 chars)

    Offering nearly 1,200 sq ft of living space, this spectacular home holds 3 bedrooms, 2 bathrooms, and a spacious living area that meets the kitchen and dining areas with grace in an open floor plan perfect for any entertainer! Granite counters and custom cabinets throughout. Walk-in closets, stainless appliances, and covered front porch round out this property perfectly.

  5. 2024-09-25
    status Active 373-char remark
    Show marketing remark (373 chars)

    Offering nearly 1,200 sq ft of living space, this spectacular home holds 3 bedrooms, 2 bathrooms, and a spacious living area that meets the kitchen and dining areas with grace in an open floor plan perfect for any entertainer! Granite counters and custom cabinets throughout. Walk-in closets, stainless appliances, and covered front porch round out this property perfectly.

  6. 2024-07-12
    status Pending 373-char remark
    Show marketing remark (373 chars)

    Offering nearly 1,200 sq ft of living space, this spectacular home holds 3 bedrooms, 2 bathrooms, and a spacious living area that meets the kitchen and dining areas with grace in an open floor plan perfect for any entertainer! Granite counters and custom cabinets throughout. Walk-in closets, stainless appliances, and covered front porch round out this property perfectly.

  7. 2024-06-25
    listed $186,950 Active 373-char remark
    Show marketing remark (373 chars)

    Offering nearly 1,200 sq ft of living space, this spectacular home holds 3 bedrooms, 2 bathrooms, and a spacious living area that meets the kitchen and dining areas with grace in an open floor plan perfect for any entertainer! Granite counters and custom cabinets throughout. Walk-in closets, stainless appliances, and covered front porch round out this property perfectly.

  8. 2011-10-13
    soldstatus
  9. 2007-08-13
    soldstatus
  10. 2006-05-02
    soldstatus
  11. 1957-07-14
    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
$449 · $37/mo
Projected year-2 tax
$1,842 · $154/mo
Expected delta
+$1,393/yr (+$116/mo · 309.9%)

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°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
$15,935
− Mortgage interest
−$10,637
− Property taxes
−$449
− Insurance
−$950
− Repairs & maintenance
−$1,275
− Management
−$1,275
− Depreciation
−$5,524
Taxable loss
−$4,175
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,002
After-tax cash flow
$241/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

+1.6% since first listed
11 events — show timeline
  • 2026-04-27 Pending OGAR
  • 2026-04-20 Listed $189,900 OGAR
  • 2024-11-21 Sold (MLS) OGAR
  • 2024-10-14 Pending OGAR
  • 2024-09-25 Relisted OGAR
  • 2024-07-12 Pending OGAR
  • 2024-06-25 Listed $186,950 OGAR
  • 2011-10-13 Sold (Public Records) Public Records
  • 2007-08-13 Sold (Public Records) Public Records
  • 2006-05-02 Sold (Public Records) Public Records
  • 1957-07-14 Sold (Public Records) Public Records

Property tax history

+19.2%/yr

Latest (2025): $449 · +449.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…