CashFlowRE
Sign in Sign up
1507 W Meadow St
D+ Composite 48.76
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 +17.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.3/10.0
  • Schools +5.2/10.0
  • Rent growth +3.8/5.0
  • 1% rule +3.7/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$210,000

1507 W Meadow St · Ozark, MO 65721
4 bd · 2.0 ba · 1,053 sqft · Other public records · 20 Days on market
Built 1994 10,019 sqft lot

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

Listing remarks MLS

Welcome Home to South Ozark Living!Step into spacious comfort in this generously sized 4-bedroom, 2-bath home located on a quiet, family-friendly street in desirable Ozark, MO. This inviting residence offers over 2,000 sq. ft. of living space -- perfect for everyday living and entertaining alike. Enjoy two distinct living areas, providing plenty of room for relaxation and gatherings, along with a thoughtful layout. Please note this house does need some work. The seller is definitely willing to make some repairs.

Key facts

  • 0.23 acre lot
  • Garage
  • Built 1994

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 $210k.

Deal economics

  • At list price, monthly cash flow is $90 ($1k/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 $182k (13.2% below list).
  • Recommended offer: $182k (13.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 2.8% in Ozark — 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 72/100 on livability (#94 in MO) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Ozark R-VI (rural): math 60% / reading 62% proficiency, ranked #10 of 324 in MO (top 3%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Ozark High (math 47% / reading 64%, grade C, #64 of 521 statewide, top 12%, 1,838 students, 33% FRL) — zoned schools at 33% FRL track the district average.
  • Market conditions: Rents rising fast (+5.3%/yr); 379 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 537 units permitted in Christian 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.
  • Christian County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y 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: flood insurance adds $56/mo.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $182,313 (13.2% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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?
  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
0.87%
Cap rate
7.13%
Cash-on-cash
2.97%
DSCR
1.13
GRM
9.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.34% rent growth · sell at horizon

5-year hold
IRR
-11.0%
Equity multiple
0.59×
Total profit
$-23,931
Equity at exit
$31,312
10-year hold
IRR
1.2%
Equity multiple
1.09×
Total profit
$5,321
Equity at exit
$18,157

Cash invested: $58,800 (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 65721

Rents YoY
5.3%
Active inventory
379
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,823 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$106 /mo · $1,270/yr
Insurance
$88
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$383
Net cashflow
$90

Break-even live

Break-even rent $1,709
Max offer price $210,000
Occupancy floor 90%

Sensitivity live

Price -10% $209 -5% $150 +0% $90 +5% $31 +10% $-29
Rent -10% $-54 -5% $18 +0% $90 +5% $162 +10% $234
Rate -1.0pp $196 -0.5pp $144 base $90 +0.5pp $36 +1.0pp $-20

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
$52,500
Closing costs
$6,300
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1352 W Kirkwood St Ozark, MO 3.0 2.0 1500 $1,695 $1.13 15d 1 0.63mi
1431 S Treetop Ct Ozark, MO 3.0 2.0 1362 $1,795 $1.32 25d 1 0.67mi
1420 S Treetop Ct Ozark, MO 3.0 2.0 1484 $1,625 $1.10 25d 1 0.72mi
707 E Watermill Cir Ozark, MO 3.0 2.0 1300 $1,495 $1.15 15d 1 1.00mi

Listing history 17 events

  1. 2026-05-05
    status Pending 517-char remark
    Show marketing remark (517 chars)

    Welcome Home to South Ozark Living!Step into spacious comfort in this generously sized 4-bedroom, 2-bath home located on a quiet, family-friendly street in desirable Ozark, MO. This inviting residence offers over 2,000 sq. ft. of living space -- perfect for everyday living and entertaining alike. Enjoy two distinct living areas, providing plenty of room for relaxation and gatherings, along with a thoughtful layout. Please note this house does need some work. The seller is definitely willing to make some repairs.

  2. 2026-05-04
    price $210,000 517-char remark
    Show marketing remark (517 chars)

    Welcome Home to South Ozark Living!Step into spacious comfort in this generously sized 4-bedroom, 2-bath home located on a quiet, family-friendly street in desirable Ozark, MO. This inviting residence offers over 2,000 sq. ft. of living space -- perfect for everyday living and entertaining alike. Enjoy two distinct living areas, providing plenty of room for relaxation and gatherings, along with a thoughtful layout. Please note this house does need some work. The seller is definitely willing to make some repairs.

  3. 2026-04-16
    status Active 517-char remark
    Show marketing remark (517 chars)

    Welcome Home to South Ozark Living!Step into spacious comfort in this generously sized 4-bedroom, 2-bath home located on a quiet, family-friendly street in desirable Ozark, MO. This inviting residence offers over 2,000 sq. ft. of living space -- perfect for everyday living and entertaining alike. Enjoy two distinct living areas, providing plenty of room for relaxation and gatherings, along with a thoughtful layout. Please note this house does need some work. The seller is definitely willing to make some repairs.

  4. 2026-01-22
    status Pending 517-char remark
    Show marketing remark (517 chars)

    Welcome Home to South Ozark Living!Step into spacious comfort in this generously sized 4-bedroom, 2-bath home located on a quiet, family-friendly street in desirable Ozark, MO. This inviting residence offers over 2,000 sq. ft. of living space -- perfect for everyday living and entertaining alike. Enjoy two distinct living areas, providing plenty of room for relaxation and gatherings, along with a thoughtful layout. Please note this house does need some work. The seller is definitely willing to make some repairs.

  5. 2026-01-21
    listed $220,000 Active 517-char remark
    Show marketing remark (517 chars)

    Welcome Home to South Ozark Living!Step into spacious comfort in this generously sized 4-bedroom, 2-bath home located on a quiet, family-friendly street in desirable Ozark, MO. This inviting residence offers over 2,000 sq. ft. of living space -- perfect for everyday living and entertaining alike. Enjoy two distinct living areas, providing plenty of room for relaxation and gatherings, along with a thoughtful layout. Please note this house does need some work. The seller is definitely willing to make some repairs.

  6. 2024-05-01
    historical $1,450
  7. 2024-04-24
    listed $1,450
  8. 2024-04-17
    historical $1,450
  9. 2024-04-11
    listed $1,450
  10. 2024-04-10
    historical $1,450
  11. 2024-03-13
    listed $1,450
  12. 2020-09-30
    soldstatus
  13. 2020-09-28
    soldstatus
  14. 2020-09-28
    soldstatus
  15. 2020-08-19
    soldstatus
  16. 2012-12-26
    soldstatus
  17. 2005-08-25
    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
$1,270 · $106/mo
Projected year-2 tax
$2,037 · $170/mo
Expected delta
+$767/yr (+$64/mo · 60.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 76% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$21,878
− Mortgage interest
−$11,763
− Property taxes
−$1,270
− Insurance
−$1,716
− Repairs & maintenance
−$1,750
− Management
−$1,750
− Depreciation
−$6,109
Taxable loss
−$2,482
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$596
After-tax cash flow
$1,677/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
Ozark R-VI
NCES district ID
2923430
Math proficiency
60% ▼ -1.00%
Reading proficiency
62% ▼ -3.00%
Median HH income
$54,408
Composite
52.33/100
National rank
#1590
State rank
#10 of 324 in MO

Livability — Ozark

Score
72/100
State rank
#94
US rank
#6242

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ozark, MO
County
Christian County · 70,465 people
City population
33,452
Metro
Springfield, MO
Population (ZIP)
33,452
Household income
$77,507
Rent vs Own
27.5% rent · 72.5% own
Severe rent burden
673.0

Population outlook (Christian County) Hauer SSP2

Today (2025)
95,071 people
By 2030
100,379 · +5.6%
By 2040
109,902 · +15.6%
By 2050
117,487 · +23.6%
By 2075
130,738 · +37.5%
By 2100
131,730 · +38.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Italian 3% Slovak 2% Portuguese 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Christian

2024 margin
Solid R (+52.2) · D 23.3% · R 75.6% · Other 1.1%
2008→2024 swing
-16.4pp toward R · 2008: -35.8pp · 2024: -52.2pp
All cycles
2024: R+52.2 2020: R+50.8 2016: R+54.2 2012: R+46.5 2008: R+35.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -103.28%
Current HPI
188.699
Rent YoY
▲ 5.34%
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

+14382.8% since first listed
17 events — show timeline
  • 2026-05-05 Pending SOMO
  • 2026-05-04 Price Changed $210,000 SOMO
  • 2026-04-16 Relisted SOMO
  • 2026-01-22 Pending SOMO
  • 2026-01-21 Listed $220,000 SOMO
  • 2024-05-01 Rental Removed $1,450 APPFOLIO
  • 2024-04-24 Listed for Rent $1,450 APPFOLIO
  • 2024-04-17 Rental Removed $1,450 APPFOLIO
  • 2024-04-11 Listed for Rent $1,450 APPFOLIO
  • 2024-04-10 Rental Removed $1,450 APPFOLIO
  • 2024-03-13 Listed for Rent $1,450 APPFOLIO
  • 2020-09-30 Sold (Public Records) Public Records
  • 2020-09-28 Sold (Public Records) Public Records
  • 2020-09-28 Sold (Public Records) Public Records
  • 2020-08-19 Sold (Public Records) Public Records
  • 2012-12-26 Sold (Public Records) Public Records
  • 2005-08-25 Sold (Public Records) Public Records

Property tax history

+3.6%/yr

Latest (2025): $1,270 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…