CashFlowRE
Sign in Sign up
1719 S Maple St
B- Composite 69.19
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.5/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,900

1719 S Maple St · Carthage, MO 64836
4 bd · 2.0 ba · 2,450 sqft · Other · 3 Days on market
Built 1895 0.40 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step into a piece of history with this spacious Carthage home full of timeless character and original charm. Situated on an oversized shaded lot, this property offers room to grow with oversized rooms, two inviting living areas, and four bedrooms, including one conveniently located on the main level. A stunning foyer and beautiful staircase create a grand first impression, while original features throughout add warmth and personality. An additional attic area offers exciting potential for future finishing or extra living space. If you've been searching for a home with history, space, and endless possibilities, this one is ready to welcome you home.

Key facts

  • Oversized shaded lot
  • Beautiful staircase
  • Stunning foyer

Tags

OVERSIZED SHADED LOTTWO INVITING LIVING AREASSTUNNING FOYERBEAUTIFUL STAIRCASEORIGINAL FEATURESADDITIONAL ATTIC AREA

Property features AI

Exterior

  • Parking: 3-car garage; 2-car detached carport; 1-car detached garage
  • Utilities: Public sewer
  • Home design: Single-family residence; Freestanding single-family property
  • Construction: Metal siding; Wood siding; Asphalt roof
  • Exterior features: Landscaped lot

Interior

  • Bedrooms: Total rooms: 8
  • Flooring: Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Electric heating; Window unit cooling
  • Interior features: Wood flooring; Wood-burning fireplace; Crawl space 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/2.0-bath other listed at $90k.

Deal economics

  • At list price, monthly cash flow is $533 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).

Location & tenants

  • Location reads 70/100 on livability (#131 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: amenities F, commute F, employment F.
  • Carthage R-IX (town): math 37% / reading 39% proficiency, ranked #183 of 324 in MO (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mark Twain Elem. (math 44% / reading 44%, grade F, #413 of 1,115 statewide, top 42%, 166 students, 71% FRL); Carthage Jr. High (math 38% / reading 41%, grade F, #189 of 391 statewide, top 51%, 752 students, 64% FRL).
  • Market conditions: 195 active listings in the ZIP; 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 $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 6y 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 1895 — 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 $89,900

Questions for the listing agent

  1. Built in 1895 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  5. 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.
  6. 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
1.62%
Cap rate
13.41%
Cash-on-cash
25.42%
DSCR
2.13
GRM
5.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
19.0%
Equity multiple
1.77×
Total profit
$19,411
Equity at exit
$13,404
10-year hold
IRR
27.3%
Equity multiple
3.41×
Total profit
$60,704
Equity at exit
$7,773

Cash invested: $25,172 (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 64836

Home prices YoY
-18.2%
Active inventory
195
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,452 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$105 /mo · $1,264/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$305
Net cashflow
$533

Break-even live

Break-even rent $778
Max offer price $89,900
Occupancy floor 58%

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
$22,475
Closing costs
$2,697
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.

Listing history 4 events

  1. 2026-06-09
    status $89,900 Pending 3 DOM
  2. 2026-06-08
    days on market $89,900 Active 3 DOM
  3. 2026-06-07
    remarks 656-char remark
  4. 2026-06-07
    listed $89,900 Active 2 DOM

ⓘ 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
$1,264 · $105/mo
Projected year-2 tax
$1,264 · $105/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$17,430
− Mortgage interest
−$5,036
− Property taxes
−$1,264
− Insurance
−$450
− Repairs & maintenance
−$1,394
− Management
−$1,394
− Depreciation
−$2,615
Taxable income
$5,276
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,266
After-tax cash flow
$5,132/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
Carthage R-IX
NCES district ID
2907460
Math proficiency
37% ▲ 3.00%
Reading proficiency
39% ▲ 1.00%
Median HH income
$39,696
Composite
31.85/100
National rank
#5874
State rank
#183 of 324 in MO

Livability — Carthage

Score
70/100
State rank
#131
US rank
#7646

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carthage, MO
County
Jasper County · 79,035 people
City population
26,562
Metro
Joplin, MO
Population (ZIP)
26,562
Household income
$61,335
Rent vs Own
33.3% rent · 66.7% own
Severe rent burden
800.0

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 (68%)
Race & ethnicity
White 68% Hispanic / Latino 25% Two or more races 10% Black 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Slovak 2% Serbian 1% Lithuanian 1%
Foreign-born
10% · Canada
Languages at home
82% English-only · Spanish 18%

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
▼ -55.61%
Current HPI
250.499
Rent YoY
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

+5.9% since first listed
5 events — show timeline
  • 2026-06-02 Listed $89,900 SOMO
  • 2026-06-02 Listed $89,900 OGAR
  • 2020-01-16 Listed $84,900 SOMO
  • 2020-01-15 Listed $84,900 OGAR
  • 2004-11-17 Sold (Public Records) Public Records

Property tax history

+3.5%/yr

Latest (2025): $1,264 · +22.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…