CashFlowRE
Sign in Sign up
1815 S Picher Ave
D Composite 43.18
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 +14.7/30.0
  • ARV discount +7.5/15.0
  • Rent growth +5.0/5.0
  • DSCR +4.5/10.0
  • Livability +3.2/5.0
  • 1% rule +2.9/10.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$194,900

1815 S Picher Ave · Joplin, MO 64804
3 bd · 2.5 ba · 1,628 sqft · Other public records · 99 Days on market
Built 1930 6,098 sqft lot ↓ 13% since listing

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

Listing remarks

Fully remodeled and city inspected three bedroom, two and a half bath home in Joplin Missouri. This home features over 1600 sq ft of living space on the first and second floor along with 800 sq ft in the full basement. So many updates in this home including: paint, flooring, electrical, plumbing, HVAC, appliances, kitchen cabinets and so much more. Large backyard with oversized deck and two car carport are a plus with this home. Close to schools, shopping, dining and easy access to the city. Call for your showing today!

Key facts

  • Garbage disposal
  • Remodeled kitchen
  • Full basement

Tags

FULL BASEMENTREMODELED KITCHENSOFT-CLOSE CABINETRYFRIGIDAIRE APPLIANCESGARBAGE DISPOSALLUXURY VINYL PLANK FLOORING

Property features AI

Exterior

  • Parking: 2-car detached carport; Carport (2 spaces)
  • Security: Smoke detectors
  • Utilities: Public sewer
  • Home design: Single-family residence; Residential property; Single-family freestanding
  • Construction: Vinyl siding; Block foundation; Rolled/Hot Mop roof; Shingle roof; Built area above grade: 1,628
  • Exterior features: Covered patio/porch; Deck; Front porch; Chain link and wood fencing; Level lot

Interior

  • Kitchen: Electric range; Refrigerator; Dishwasher; Garbage disposal
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Electric heating; Ceiling fan cooling
  • Interior features: Ceiling fans; Walk-in closets; Full 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 3-bed/2.5-bath other listed at $195k.

Deal economics

  • At list price, monthly cash flow is $51 ($610/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 $153k (21.2% below list).
  • Recommended offer: $153k (21.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 5.1% in Joplin — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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; 13 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 99 days — a 9% lower offer ($177k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $153,485 (21.2% below list)

Questions for the listing agent

  1. It's been on market 99 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — 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
0.79%
Cap rate
6.61%
Cash-on-cash
1.12%
DSCR
1.05
GRM
10.6

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
-9.8%
Equity multiple
0.63×
Total profit
$-20,322
Equity at exit
$29,060
10-year hold
IRR
4.8%
Equity multiple
1.42×
Total profit
$23,025
Equity at exit
$16,851

Cash invested: $54,572 (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
10.6×

Monthly cashflow live

Estimated rent
$1,535 high interval (Pro) →
Mortgage (P&I)
$1,022
Tax from tax record
$58 /mo · $701/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$322
Net cashflow
$51

Break-even live

Break-even rent $1,470
Max offer price $194,900
Occupancy floor 92%

Sensitivity live

Price -10% $161 -5% $106 +0% $51 +5% $-4 +10% $-59
Rent -10% $-70 -5% $-10 +0% $51 +5% $111 +10% $172
Rate -1.0pp $149 -0.5pp $100 base $51 +0.5pp $0 +1.0pp $-51

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
$48,725
Closing costs
$5,847
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2012 S Connor Ave Joplin, MO 3.0 2.0 1379 $1,595 $1.16 23d 1 0.24mi
623 W Junge Blvd Joplin, MO 3.0 2.0 1217 $1,500 $1.23 23d 1 0.46mi
2226 S Moffet Ave Joplin, MO 4.0 2.0 1818 $1,600 $0.88 23d 1 0.51mi
2201 S Pearl Ave Joplin, MO 3.0 2.0 1487 $1,475 $0.99 23d 1 0.59mi
2602 S Moffet Ave Joplin, MO 3.0 2.0 1214 $1,300 $1.07 23d 1 0.74mi
1806 Pennsylvania Ave Joplin, MO 3.0 1.0 1295 $1,050 $0.81 23d 1 0.77mi
2521 S Tyler Ave Joplin, MO 3.0 2.0 1500 $1,700 $1.13 23d 1 0.87mi
2002 W 11th St Joplin, MO 3.0 1.0 1200 $1,200 $1.00 23d 1 0.92mi
2515 S Willard Ave Joplin, MO 3.0 2.0 1500 $1,600 $1.07 23d 1 0.97mi
2517 Ohio Ave Joplin, MO 3.0 2.0 1503 $1,695 $1.13 23d 1 1.30mi
120 /122 S Pearl Ave #122 Joplin, MO 3.0 2.0 1200 $1,250 $1.04 23d 1 1.34mi
306 N Connor Ave Joplin, MO 2.0 1.0 1072 $1,000 $0.93 23d 1 1.49mi
101 N Main Street Rd Unit 1806 Joplin, MO 3.0 2.0 1386 $1,300 $0.94 23d 1 1.50mi

Listing history 9 events

  1. 2026-05-06
    status Pending
  2. 2026-04-28
    price $194,900
  3. 2026-04-10
    price $197,900
  4. 2026-04-02
    status Active
  5. 2026-03-26
    status Pending
  6. 2026-03-10
    price $199,900
  7. 2026-01-21
    listed $209,500 Active
  8. 2025-12-12
    price $224,900
  9. 1996-05-21
    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
$701 · $58/mo
Projected year-2 tax
$1,891 · $158/mo
Expected delta
+$1,190/yr (+$99/mo · 169.8%)

ⓘ 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
$18,418
− Mortgage interest
−$10,917
− Property taxes
−$701
− Insurance
−$974
− Repairs & maintenance
−$1,473
− Management
−$1,473
− Depreciation
−$5,670
Taxable loss
−$2,791
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$670
After-tax cash flow
$1,280/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

-13.3% since first listed
9 events — show timeline
  • 2026-05-06 Pending OGAR
  • 2026-04-28 Price Changed $194,900 OGAR
  • 2026-04-10 Price Changed $197,900 OGAR
  • 2026-04-02 Relisted OGAR
  • 2026-03-26 Pending OGAR
  • 2026-03-10 Price Changed $199,900 OGAR
  • 2026-01-21 Listed $209,500 OGAR
  • 2025-12-12 Price Changed $224,900 OGAR
  • 1996-05-21 Sold (Public Records) Public Records

Property tax history

+1.6%/yr

Latest (2025): $701 · +12.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…