CashFlowRE
Sign in Sign up
2205 S Ozark Ave
D Composite 43.38
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 +14.8/30.0
  • ARV discount +7.5/15.0
  • Rent growth +5.0/5.0
  • DSCR +4.5/10.0
  • Livability +3.2/5.0
  • 1% rule +3.0/10.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

2205 S Ozark Ave · Joplin, MO 64804
4 bd · 2.5 ba · 1,918 sqft · Other · 9 Days on market
Built 1960 8,712 sqft lot

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

Listing remarks

This newly remodeled 4 bed, 2 1/2 bath home on a corner lot with a vinyl privacy fence is not to be missed! A gorgeous sunroom off the back of the house and a wood burning fireplace with a custom walnut mantel are beautfiul additions to this home Granite countertops and a separate bedroom or office space with a half bath in the basement are just a few of the things that make this home so special! Close to shopping, entertainment, restaurants and a park with a walking trail are a bonus. This one won't last long!

Key facts

  • Custom walnut mantel
  • Sunroom
  • Vinyl privacy fence

Tags

CORNER LOTVINYL PRIVACY FENCESUNROOMWOOD BURNING FIREPLACECUSTOM WALNUT MANTELGRANITE COUNTERTOPS

Property features AI

Finance

  • Financial info: Annual property tax listed (not included per instructions)

Exterior

  • Parking: 1-car attached garage; Garage door opener
  • Security: Smoke detector(s)
  • Utilities: Cable available; Public sewer
  • Home design: Single family residence (freestanding); Residential property
  • Construction: Vinyl siding and brick exterior; Composition roof
  • Exterior features: Patio; Privacy vinyl fencing; Corner lot

Interior

  • Kitchen: Electric cooktop; Refrigerator; Dishwasher
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Ceiling fan(s) for cooling
  • Interior features: Ceiling fan(s); Pantry; Wood-burning fireplace

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/2.5-bath other listed at $250k.

Deal economics

  • At list price, monthly cash flow is $69 ($831/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 $199k (20.4% below list).
  • Recommended offer: $199k (20.4% 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: Eastmorland Elem. (math 37% / reading 42%, grade F, #537 of 1,115 statewide, top 53%, 244 students, 68% FRL); East Middle (math 22% / reading 40%, grade F, #279 of 391 statewide, top 72%, 597 students, 66% 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; 4 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).
  • This rent runs 38% of the median local income ($63k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • 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 $198,824 (20.4% below list)

Questions for the listing agent

  1. Built in 1960 — 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. 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?
  6. 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.
  7. 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.
  8. 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
0.80%
Cap rate
6.63%
Cash-on-cash
1.19%
DSCR
1.05
GRM
10.5

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
-9.6%
Equity multiple
0.63×
Total profit
$-25,684
Equity at exit
$37,261
10-year hold
IRR
5.0%
Equity multiple
1.44×
Total profit
$30,698
Equity at exit
$21,607

Cash invested: $69,972 (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
10.5×

Monthly cashflow live

Estimated rent
$1,988 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$87 /mo · $1,042/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$418
Net cashflow
$69

Break-even live

Break-even rent $1,901
Max offer price $249,900
Occupancy floor 92%

Sensitivity live

Price -10% $211 -5% $140 +0% $69 +5% $-1 +10% $-72
Rent -10% $-88 -5% $-9 +0% $69 +5% $148 +10% $226
Rate -1.0pp $195 -0.5pp $133 base $69 +0.5pp $5 +1.0pp $-61

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
$62,475
Closing costs
$7,497
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
2114 S Patterson Ave Joplin, MO 3.0 2.0 1715 $1,700 $0.99 22d 1 0.35mi
2811 E 15th St Joplin, MO 3.0 1.5 1500 $1,500 $1.00 22d 1 0.59mi
2528 E 15th St Joplin, MO 3.0 2.5 1800 $2,750 $1.53 22d 1 0.60mi
2517 Ohio Ave Joplin, MO 3.0 2.0 1503 $1,695 $1.13 22d 1 1.28mi

Listing history 7 events

  1. 2026-06-13
    statusdays on market $249,900 Pending 9 DOM
  2. 2026-06-10
    days on market $249,900 Active 7 DOM
  3. 2026-06-09
    days on market $249,900 Active 6 DOM
  4. 2026-06-08
    days on market $249,900 Active 5 DOM
  5. 2026-06-07
    days on market $249,900 Active 4 DOM
  6. 2026-06-03
    remarks 518-char remark
  7. 2026-06-03
    listed $249,900 Active 1 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
$1,042 · $87/mo
Projected year-2 tax
$2,424 · $202/mo
Expected delta
+$1,382/yr (+$115/mo · 132.7%)

ⓘ 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 6/10 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
$23,859
− Mortgage interest
−$13,998
− Property taxes
−$1,042
− Insurance
−$1,250
− Repairs & maintenance
−$1,909
− Management
−$1,909
− Depreciation
−$7,270
Taxable loss
−$3,518
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$844
After-tax cash flow
$1,676/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

4 events — show timeline
  • 2026-06-03 Listed $249,900 OGAR
  • 2025-12-16 Sold (Public Records) Public Records
  • 2007-09-18 Sold (Public Records) Public Records
  • 2003-06-05 Sold (Public Records) Public Records

Property tax history

+2.1%/yr

Latest (2025): $1,042 · +12.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…