CashFlowRE
Sign in Sign up
1333 N Concord Ave
B- Composite 65.81
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 +25.7/30.0
  • ARV discount +12.4/15.0
  • DSCR +8.6/10.0
  • 1% rule +6.0/10.0
  • Livability +3.8/5.0
  • Rent growth +3.7/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$115,000

1333 N Concord Ave · Springfield, MO 65802
2 bd · 1.0 ba · 1,512 sqft · SingleFamily public records · 35 Days on market
Built 1912 6,534 sqft lot $76/sqft · 11% below area Est $129k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

1333 N. Concord Ave. , Springfield MO 65802 has 2 bedrooms on main floor additional rooms in basement. New Dishwasher, New furnace & high efficient air unit installed in 08. Original hardwood floors & built -ins will be very handy and are beautiful. A huge hard maple tree that towers over the home gracing it with shade in the summer time and beauty in the fall with its golden leaves a splendor. The main level has 2 bedrooms one being a master suite. You will enjoy entertaining with a huge open dining / living area. Finished Basement boasts a 2nd living area/recreation room with vent-less heater and 3 additional rooms and storage area. Upstairs level is unfinished storage space with a full staircase leading up to it. You will find a large back deck to enjoy BBQ and a mature shade tree.

Key facts

  • 6,534 sq ft lot
  • Built 1912
  • Listed 35 days

Property features AI

Finance

  • Other: Annual tax amount: $844.45

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property
  • Construction: 1,512 above-grade finished square feet
  • Exterior features: 0.15-acre lot; Subdivision: Hendricks & Jones; Directions: From Kearney St, turn south on N Concord Ave; go about 0.2 miles; property will be on the right

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Has heating; No cooling
  • Interior features: Has heating; Heating type: Other

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 2-bed/1.0-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $276 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $112k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% 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.
  • Zoned schools: Robberson Elem. (math 27% / reading 32%, grade F, #813 of 1,115 statewide, top 75%, 166 students, 89% FRL); Central High (math 42% / reading 62%, grade D+, #92 of 521 statewide, top 20%, 1,464 students, 51% FRL) — zoned schools average 70% FRL vs 46% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.8%/yr); 512 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,302 units permitted in Greene County in 2024 (250 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 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.
  • At projected returns (-3.0% appreciation + 4.8% rent growth), your $32k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($112k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y 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 1912 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $111,550 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1912 — 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
1.10%
Cap rate
9.17%
Cash-on-cash
10.27%
DSCR
1.46
GRM
7.6

CMA / ARV

ARV (median comp)
$128,943
List price
$115,000
Delta
-10.81%
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
1344 N Grant Ave 0.04mi 2/1.0 1,454 (-4%) 19mo $120,000 $83 76
637 W Scott St 0.20mi 3/2.5 (+1) 1,508 (-0%) 15mo $189,900 $126 67
628 W Lynn St 0.04mi 3/2.0 (+1) 1,352 (-11%) 9mo $199,900 $148 64
1534 N Grant Ave 0.28mi 3/1.0 (+1) 1,349 (-11%) 4mo $80,000 $59 61
1120 N Concord Ave 0.18mi 3/1.0 (+1) 1,331 (-12%) 14mo $149,900 $113 55
606 W Locust St 0.28mi 2/2.0 1,713 (+13%) 10mo $150,000 $88 52
758 N Grant Ave 0.47mi 3/2.0 (+1) 1,392 (-8%) 4mo $154,900 $111 52
1156 W Lynn St 0.49mi 3/1.0 (+1) 1,383 (-8%) 10mo $170,000 $123 50
1322 N Benton Ave 0.58mi 2/2.0 1,386 (-8%) 13mo $209,900 $151 44
1107 W Nichols St 0.51mi 3/1.5 (+1) 1,302 (-14%) 9mo $145,000 $111 38
1209 N Jefferson Ave 0.46mi 3/2.0 (+1) 1,298 (-14%) 16mo $300,000 $231 33
1871 N Douglas Ave 0.59mi 3/2.0 (+1) 1,738 (+15%) 11mo $219,500 $126 30

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 · 4.82% rent growth · sell at horizon

5-year hold
IRR
1.0%
Equity multiple
1.04×
Total profit
$1,242
Equity at exit
$17,147
10-year hold
IRR
12.2%
Equity multiple
2.04×
Total profit
$33,595
Equity at exit
$9,943

Cash invested: $32,200 (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 65802

Home prices YoY
-31.9%
Rents YoY
4.8%
Active inventory
512
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,262 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$70 /mo · $844/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$265
Net cashflow
$276

Break-even live

Break-even rent $913
Max offer price $115,000
Occupancy floor 73%

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
$28,750
Closing costs
$3,450
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
616 W Webster St Springfield, MO 2.0 1.5 1178 $1,050 $0.89 13d 1 0.16mi
1530 N Robberson Ave Springfield, MO 3.0 2.0 1122 $1,425 $1.27 43d 1 0.51mi
235 N Market Ave Springfield, MO 1.0–4.0 1.0–2.0 1350 $1,267 $0.94 13d 4 0.94mi
235 N Market Ave Springfield, MO 1.0–4.0 1.0–2.0 1350 $1,267 $0.94 23d 5 0.94mi
520 W Olive St Springfield, MO 3.0 2.0 1445 $1,538 $1.06 13d 5 0.94mi
138 Park Central Sq Springfield, MO 1.0–2.0 1.0–2.0 1083 $2,489 $2.30 13d 8 0.98mi
518 W College St Unit UBL 106 Springfield, MO 2.0 2.0 1200 $1,375 $1.15 43d 1 1.00mi
211 S Market Ave Springfield, MO 2.0–4.0 1.0–2.0 1442 $1,425 $0.99 23d 5 1.02mi
211 S Market Ave Springfield, MO 2.0–4.0 1.0–2.0 1442 $1,425 $0.99 21d 5 1.02mi
1442 N Texas Ave Springfield, MO 3.0 2.0 1626 $1,400 $0.86 43d 1 1.05mi
535 W Walnut St Springfield, MO 2.0 2.0 1096 $1,495 $1.36 43d 1 1.06mi
623 W Walnut St Springfield, MO 2.0 2.0 1180 $1,300 $1.10 43d 1 1.06mi
2230 N Campbell Ave Springfield, MO 2.0 1.0 1084 $1,095 $1.01 43d 1 1.07mi
1306 N Frisco Ave Apt A Springfield, MO 2.0 1.5–2.0 970 $995 $1.03 13d 19 1.09mi
710 W Walnut St Springfield, MO 3.0 2.0 1350 $1,695 $1.26 43d 1 1.11mi
630 S Market Ave Springfield, MO 3.0 2.0 1758 $2,150 $1.22 43d 1 1.37mi
539 S Fort Ave Springfield, MO 2.0 1.0 1500 $1,025 $0.68 13d 1 1.39mi
1339 E Division St Springfield, MO 3.0 2.0 1186 $1,350 $1.14 23d 1 1.44mi

Listing history 21 events

  1. 2026-06-18
    days on market $115,000 Active 35 DOM
  2. 2026-06-17
    days on market $115,000 Active 34 DOM
  3. 2026-06-16
    days on market $115,000 Active 33 DOM
  4. 2026-06-15
    days on market $115,000 Active 32 DOM
  5. 2026-06-14
    days on market $115,000 Active 30 DOM
  6. 2026-06-10
    days on market $115,000 Active 27 DOM
  7. 2026-06-09
    days on market $115,000 Active 26 DOM
  8. 2026-06-08
    days on market $115,000 Active 25 DOM
  9. 2026-06-07
    days on market $115,000 Active 24 DOM
  10. 2026-06-03
    days on market $115,000 Active 20 DOM
  11. 2026-06-02
    days on market $115,000 Active 19 DOM
  12. 2026-06-01
    days on market $115,000 Active 18 DOM
  13. 2026-05-31
    days on market $115,000 Active 17 DOM
  14. 2026-05-30
    days on market $115,000 Active 16 DOM
  15. 2026-05-14
    listed $115,000 Active 25-char remark
  16. 2023-09-10
    historical $925
  17. 2023-09-04
    listed $925
  18. 2017-07-12
    listed $84,900
  19. 2016-06-17
    soldstatus
  20. 2016-06-16
    soldstatus
    Show marketing remark (807 chars)

    1333 N. Concord Ave. , Springfield MO 65802 has 2 bedrooms on main floor additional rooms in basement. New Dishwasher, New furnace & high efficient air unit installed in 08. Original hardwood floors & built -ins will be very handy and are beautiful. A huge hard maple tree that towers over the home gracing it with shade in the summer time and beauty in the fall with its golden leaves a splendor. The main level has 2 bedrooms one being a master suite. You will enjoy entertaining with a huge open dining / living area. Finished Basement boasts a 2nd living area/recreation room with vent-less heater and 3 additional rooms and storage area. Upstairs level is unfinished storage space with a full staircase leading up to it. You will find a large back deck to enjoy BBQ and a mature shade tree.

  21. 2016-01-08
    listed $83,000
    Show marketing remark (807 chars)

    1333 N. Concord Ave. , Springfield MO 65802 has 2 bedrooms on main floor additional rooms in basement. New Dishwasher, New furnace & high efficient air unit installed in 08. Original hardwood floors & built -ins will be very handy and are beautiful. A huge hard maple tree that towers over the home gracing it with shade in the summer time and beauty in the fall with its golden leaves a splendor. The main level has 2 bedrooms one being a master suite. You will enjoy entertaining with a huge open dining / living area. Finished Basement boasts a 2nd living area/recreation room with vent-less heater and 3 additional rooms and storage area. Upstairs level is unfinished storage space with a full staircase leading up to it. You will find a large back deck to enjoy BBQ and a mature shade tree.

ⓘ 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
$844 · $70/mo
Projected year-2 tax
$1,116 · $93/mo
Expected delta
+$271/yr (+$23/mo · 32.1%)

ⓘ 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 · 18 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
$15,143
− Mortgage interest
−$6,442
− Property taxes
−$844
− Insurance
−$575
− Repairs & maintenance
−$1,211
− Management
−$1,211
− Depreciation
−$3,345
Taxable income
$1,513
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$363
After-tax cash flow
$2,943/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

Census place
Springfield, MO
County
Greene County · 244,327 people
City population
223,044
Metro
Springfield, MO
Population (ZIP)
46,739
Household income
$55,019
Rent vs Own
41.4% rent · 58.6% own
Severe rent burden
1818.0

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 5% Black 4% Asian 2%
Common ancestry
Slovak 2% Lithuanian 2% Italian 2%
Foreign-born
3% · Canada, Vietnam
Languages at home
95% English-only · Spanish 2% Vietnamese 1% Other Indo-European 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
▼ -99.72%
Current HPI
212.9826
Rent YoY
▲ 4.82%
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

+38.6% since first listed
7 events — show timeline
  • 2026-05-14 Listed $115,000 SOMO
  • 2023-09-10 Rental Removed $925 APPFOLIO
  • 2023-09-04 Listed for Rent $925 APPFOLIO
  • 2017-07-12 Listed $84,900 SOMO
  • 2016-06-17 Sold (Public Records) Public Records
  • 2016-06-16 Sold (MLS) SOMO
  • 2016-01-08 Listed $83,000 SOMO

Property tax history

+3.1%/yr

Latest (2025): $844 · +17.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…