CashFlowRE
Sign in Sign up
No image
D Composite 42.15
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 +15.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.6/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • 1% rule +3.1/10.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,999

211 S Jackson Ave · Joplin, MO 64801
4 bd · 2.5 ba · 2,416 sqft · Other · 176 Days on market
Built 1900 6,250 sqft lot ↓ 14% since listing

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

Listing remarks

Step inside this beautifully preserved 4-bedroom, 2.5-bath two-story home built in 1900, where history and comfort come together in perfect balance. Just minutes from downtown Joplin, this home invites you to slow down and enjoy a simpler pace of life -- morning coffee on the round front porch, sunlight dancing across stained glass windows, and the warmth of original hardwood floors underfoot. Inside, you'll find spacious rooms, elegant pocket doors, and a built-in china cabinet that turns everyday dining into a nostalgic experience. Whether hosting friends for dinner or curling up with a book by the window, this home offers space and soul in equal measure. When it's time to unwind outdoors

Key facts

  • Large back deck
  • Round front porch
  • Leaded glass windows

Tags

ROUND FRONT PORCHLEADED GLASS WINDOWSORIGINAL HARDWOOD FLOORSELEGANT POCKET DOORSBUILT-IN CHINA CABINETLARGE BACK DECK

Property features AI

Exterior

  • Parking: Has garage; 2 garage spaces; 2-car detached garage and 1-car detached garage
  • Security: Smoke detector(s)
  • Utilities: Public sewer
  • Home design: Single family residence (freestanding); Residential property
  • Construction: Cement siding and brick exterior; Stone foundation; Rolled/hot mop roof; Shingle roof; Built above grade finished area 2,416
  • Exterior features: Covered porch; Deck; 50 x 125 lot dimensions

Interior

  • Kitchen: Electric range; Dishwasher
  • Flooring: Vinyl flooring; Wood flooring
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (natural gas); Ceiling fans; Attic fan; Has cooling
  • Interior features: Ceiling fans; Pantry; 8 total rooms; Has crawl space/partial unfinished basement

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 4-bed/2.5-bath other listed at $190k.

Deal economics

  • At list price, monthly cash flow is $62 ($740/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 $155k (18.7% below list).
  • Recommended offer: $155k (18.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% 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: Dover Hill Elementary (351 students, 73% FRL); North Middle (math 26% / reading 35%, grade F, #283 of 391 statewide, top 74%, 517 students, 65% FRL) — zoned schools average 69% FRL vs 54% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.0%/yr); 371 active listings in the ZIP; 602 units permitted in Jasper County in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($53k/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.

Negotiation context

  • It's been on market 176 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $32k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — 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 $154,537 (18.7% below list)

Questions for the listing agent

  1. It's been on market 176 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.81%
Cap rate
6.68%
Cash-on-cash
1.39%
DSCR
1.06
GRM
10.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.95% rent growth · sell at horizon

5-year hold
IRR
-14.2%
Equity multiple
0.49×
Total profit
$-27,009
Equity at exit
$28,329
10-year hold
IRR
-5.5%
Equity multiple
0.64×
Total profit
$-19,068
Equity at exit
$16,428

Cash invested: $53,200 (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 64801

Rents YoY
3.0%
Active inventory
371
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,545 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$84 /mo · $1,003/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$325
Net cashflow
$62

Break-even live

Break-even rent $1,467
Max offer price $189,999
Occupancy floor 91%

Sensitivity live

Price -10% $169 -5% $115 +0% $62 +5% $8 +10% $-46
Rent -10% $-60 -5% $1 +0% $62 +5% $123 +10% $184
Rate -1.0pp $157 -0.5pp $110 base $62 +0.5pp $12 +1.0pp $-38

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
$47,500
Closing costs
$5,700
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.

Listing history 21 events

  1. 2026-06-10
    days on market $189,999 Active 176 DOM
  2. 2026-06-09
    days on market $189,999 Active 175 DOM
  3. 2026-06-08
    days on market $189,999 Active 174 DOM
  4. 2026-06-07
    days on market $189,999 Active 173 DOM
  5. 2026-06-05
    days on market $189,999 Active 170 DOM
  6. 2026-06-03
    days on market $189,999 Active 169 DOM
  7. 2026-06-03
    status $189,999 Active 168 DOM
  8. 2026-05-09
    status Pending
  9. 2026-05-04
    status Active
  10. 2026-05-04
    status Pending
  11. 2026-03-30
    status Active
  12. 2026-03-15
    status Pending
  13. 2026-02-23
    price $189,999
  14. 2026-01-21
    price $199,000
  15. 2026-01-02
    price $205,000
  16. 2025-12-09
    price $211,000
  17. 2025-11-18
    price $217,000
  18. 2025-11-05
    listed $222,000 Active
  19. 2017-11-07
    soldstatus
  20. 2011-06-17
    soldstatus
  21. 2005-05-16
    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
$1,003 · $84/mo
Projected year-2 tax
$1,843 · $154/mo
Expected delta
+$840/yr (+$70/mo · 83.7%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$18,544
− Mortgage interest
−$10,643
− Property taxes
−$1,003
− Insurance
−$950
− Repairs & maintenance
−$1,484
− Management
−$1,484
− Depreciation
−$5,527
Taxable loss
−$2,546
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$611
After-tax cash flow
$1,351/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
Jasper County · 79,035 people
City population
73,303
Metro
Joplin, MO
Population (ZIP)
36,287
Household income
$52,620
Rent vs Own
46.7% rent · 53.3% own
Severe rent burden
1710.0

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 (82%)
Race & ethnicity
White 82% Two or more races 8% Hispanic / Latino 6% Black 3% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 2% Lithuanian 2% Italian 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 3% Other Asian/Pacific 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
▼ -174.15%
Current HPI
248.5056
Rent YoY
▲ 2.95%
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

-14.4% since first listed
14 events — show timeline
  • 2026-05-09 Pending OGAR
  • 2026-05-04 Relisted OGAR
  • 2026-05-04 Pending OGAR
  • 2026-03-30 Relisted OGAR
  • 2026-03-15 Pending OGAR
  • 2026-02-23 Price Changed $189,999 OGAR
  • 2026-01-21 Price Changed $199,000 OGAR
  • 2026-01-02 Price Changed $205,000 OGAR
  • 2025-12-09 Price Changed $211,000 OGAR
  • 2025-11-18 Price Changed $217,000 OGAR
  • 2025-11-05 Listed $222,000 OGAR
  • 2017-11-07 Sold (Public Records) Public Records
  • 2011-06-17 Sold (Public Records) Public Records
  • 2005-05-16 Sold (Public Records) Public Records

Property tax history

+3.8%/yr

Latest (2025): $1,003 · +13.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…