CashFlowRE
Sign in Sign up
1724 S Wall Ave
B Composite 70.02
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
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • ARV discount +7.5/15.0
  • Rent growth +5.0/5.0
  • Livability +3.2/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,900

1724 S Wall Ave · Joplin, MO 64804
2 bd · 1.0 ba · 1,177 sqft · Other · 17 Days on market
Built 1930 6,534 sqft lot

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

Listing remarks MLS

Two bedroom, one bath home. Living room and kitchen are both nice size. Privacy fenced backyard with a 2 car garage.

Key facts

  • Dining area
  • Covered back deck
  • Large living room

Tags

BIG DEEP LOTMATURE TREESCOVERED BACK DECKWOOD PRIVACY FENCED YARDLARGE LIVING ROOMDINING AREA

Property features AI

Exterior

  • Parking: Attached 1-car garage; Detached 2-car garage
  • Utilities: Public sewer
  • Home design: Single-family residence; Residential property; Freestanding single-family
  • Construction: Vinyl siding; Stone foundation; Composition roof; Built with a crawl space
  • Exterior features: Covered patio/porch; Deck; Porch; Privacy fencing

Interior

  • Kitchen: Disposal
  • Flooring: Carpet
  • Bathrooms: One full bathroom
  • Heating & cooling: Central heating; Heat pump; Cooling system
  • Interior features: Disposal; Crawl space

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 other listed at $90k.

Deal economics

  • At list price, monthly cash flow is $431 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $89k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.1% 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: 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); Joplin High (math 32% / reading 46%, grade F, #287 of 521 statewide, top 55%, 2,233 students, 50% FRL).
  • Market conditions: Rents rising fast (+15.7%/yr); 355 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y 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 1930 — 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 $88,551 (1.5% below list)

Questions for the listing agent

  1. Built in 1930 — 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. 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
1.39%
Cap rate
12.05%
Cash-on-cash
20.57%
DSCR
1.92
GRM
6.0

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
18.1%
Equity multiple
1.78×
Total profit
$19,511
Equity at exit
$13,404
10-year hold
IRR
29.7%
Equity multiple
4.27×
Total profit
$82,431
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 64804

Rents YoY
15.7%
Active inventory
355
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,253 high interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$50 /mo · $596/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$431

Break-even live

Break-even rent $707
Max offer price $89,900
Occupancy floor 61%

Sensitivity live

Price -10% $482 -5% $457 +0% $431 +5% $406 +10% $381
Rent -10% $332 -5% $382 +0% $431 +5% $481 +10% $530
Rate -1.0pp $477 -0.5pp $454 base $431 +0.5pp $408 +1.0pp $384

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.

Rent comps 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1806 Pennsylvania Ave Joplin, MO 3.0 1.0 1295 $1,050 $0.81 22d 1 0.22mi
2010 S Moffet Ave Joplin, MO 2.0 1.0 1000 $950 $0.95 22d 1 0.30mi
2201 S Pearl Ave Joplin, MO 3.0 2.0 1487 $1,475 $0.99 22d 1 0.36mi
623 W Junge Blvd Joplin, MO 3.0 2.0 1217 $1,500 $1.23 22d 1 0.46mi
2012 S Connor Ave Joplin, MO 3.0 2.0 1379 $1,595 $1.16 22d 1 0.46mi
1907 S Picher Ave Joplin, MO 2.0 1.0 1032 $900 $0.87 22d 1 0.58mi
2602 S Moffet Ave Joplin, MO 3.0 2.0 1214 $1,300 $1.07 22d 1 0.73mi
1715 Wisconsin Ave #2 Joplin, MO 2.0 2.0 1000 $900 $0.90 22d 1 0.79mi
2830 S Pearl Ave Joplin, MO 2.0 2.0 1000 $1,200 $1.20 22d 1 0.92mi
524 S Moffet Ave Joplin, MO 3.0 1.0 900 $855 $0.95 22d 1 0.99mi
3117 S Wall Ave Joplin, MO 2.0 1.0 944 $1,095 $1.16 22d 1 1.14mi
1119 S Saint Louis Ave Joplin, MO 2.0 1.5 904 $1,100 $1.22 22d 1 1.24mi
120 /122 S Pearl Ave #122 Joplin, MO 3.0 2.0 1200 $1,250 $1.04 22d 1 1.25mi
2521 S Tyler Ave Joplin, MO 3.0 2.0 1500 $1,700 $1.13 22d 1 1.32mi
101 N Main Street Rd Unit 1806 Joplin, MO 3.0 2.0 1386 $1,300 $0.94 22d 1 1.32mi
211 S Galena Ave Joplin, MO 3.0 2.0 1200 $1,550 $1.29 22d 1 1.39mi
2002 W 11th St Joplin, MO 3.0 1.0 1200 $1,200 $1.00 22d 1 1.42mi
2515 S Willard Ave Joplin, MO 3.0 2.0 1500 $1,600 $1.07 22d 1 1.45mi
2019 W 26th St Joplin, MO 2.0 2.0 1000 $1,100 $1.10 22d 1 1.46mi

Listing history 23 events

  1. 2026-06-13
    statusdays on market $89,900 Pending 17 DOM
  2. 2026-06-10
    days on market $89,900 Active 15 DOM
  3. 2026-06-09
    days on market $89,900 Active 14 DOM
  4. 2026-06-08
    days on market $89,900 Active 13 DOM
  5. 2026-06-07
    days on market $89,900 Active 12 DOM
  6. 2026-06-05
    days on market $89,900 Active 9 DOM
  7. 2026-06-03
    days on market $89,900 Active 8 DOM
  8. 2026-06-02
    days on market $89,900 Active 7 DOM
  9. 2026-06-01
    days on market $89,900 Active 6 DOM
  10. 2026-05-31
    days on market $89,900 Active 5 DOM
  11. 2026-05-30
    days on market $89,900 Active 4 DOM
  12. 2026-05-23
    listed $89,900 Active
  13. 2022-06-01
    historical 116-char remark
    Show marketing remark (116 chars)

    Two bedroom, one bath home. Living room and kitchen are both nice size. Privacy fenced backyard with a 2 car garage.

  14. 2022-06-01
    soldstatus
    Show marketing remark (116 chars)

    Two bedroom, one bath home. Living room and kitchen are both nice size. Privacy fenced backyard with a 2 car garage.

  15. 2022-05-31
    soldstatus Closed 116-char remark
    Show marketing remark (116 chars)

    Two bedroom, one bath home. Living room and kitchen are both nice size. Privacy fenced backyard with a 2 car garage.

  16. 2022-04-22
    historical 116-char remark
    Show marketing remark (116 chars)

    Two bedroom, one bath home. Living room and kitchen are both nice size. Privacy fenced backyard with a 2 car garage.

  17. 2022-04-19
    listed $79,900 116-char remark
    Show marketing remark (116 chars)

    Two bedroom, one bath home. Living room and kitchen are both nice size. Privacy fenced backyard with a 2 car garage.

  18. 2019-12-13
    soldstatus 336-char remark
    Show marketing remark (336 chars)

    Super cute 2 bedroom 1 bath home with maintenance free siding. Updated Heritage roof and windows. New dishwasher & electric range. 2 car detached garage w/ opener. Fenced back yard with beautiful mature trees. Large living room. Walk-in closet in master. Convenient location. Cecil Floyd schools. Perfect starter home! owner/agent

  19. 2019-12-13
    soldstatus
    Show marketing remark (336 chars)

    Super cute 2 bedroom 1 bath home with maintenance free siding. Updated Heritage roof and windows. New dishwasher & electric range. 2 car detached garage w/ opener. Fenced back yard with beautiful mature trees. Large living room. Walk-in closet in master. Convenient location. Cecil Floyd schools. Perfect starter home! owner/agent

  20. 2019-12-13
    soldstatus
    Show marketing remark (336 chars)

    Super cute 2 bedroom 1 bath home with maintenance free siding. Updated Heritage roof and windows. New dishwasher & electric range. 2 car detached garage w/ opener. Fenced back yard with beautiful mature trees. Large living room. Walk-in closet in master. Convenient location. Cecil Floyd schools. Perfect starter home! owner/agent

  21. 2019-09-20
    listed $68,940
  22. 2019-09-19
    listed $68,940 336-char remark
    Show marketing remark (336 chars)

    Super cute 2 bedroom 1 bath home with maintenance free siding. Updated Heritage roof and windows. New dishwasher & electric range. 2 car detached garage w/ opener. Fenced back yard with beautiful mature trees. Large living room. Walk-in closet in master. Convenient location. Cecil Floyd schools. Perfect starter home! owner/agent

  23. 2002-10-25
    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
$596 · $50/mo
Projected year-2 tax
$872 · $73/mo
Expected delta
+$276/yr (+$23/mo · 46.4%)

ⓘ 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 ≥106°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
$15,037
− Mortgage interest
−$5,036
− Property taxes
−$596
− Insurance
−$450
− Repairs & maintenance
−$1,203
− Management
−$1,203
− Depreciation
−$2,615
Taxable income
$3,935
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$944
After-tax cash flow
$4,232/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

+30.4% since first listed
12 events — show timeline
  • 2026-05-23 Listed $89,900 OGAR
  • 2022-06-01 Delisted OGAR
  • 2022-06-01 Sold (Public Records) Public Records
  • 2022-05-31 Sold (MLS) OGAR
  • 2022-04-22 Delisted OGAR
  • 2022-04-19 Listed $79,900 OGAR
  • 2019-12-13 Sold (Public Records) Public Records
  • 2019-12-13 Sold (MLS) SOMO
  • 2019-12-13 Sold (MLS) OGAR
  • 2019-09-20 Listed $68,940 SOMO
  • 2019-09-19 Listed $68,940 OGAR
  • 2002-10-25 Sold (Public Records) Public Records

Property tax history

+1.8%/yr

Latest (2025): $596 · +12.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…