CashFlowRE
Sign in Sign up
926 W Lombard St
C- Composite 54.32
Why this score? — see what drove the C- 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 +17.2/30.0
  • ARV discount +14.9/15.0
  • DSCR +5.4/10.0
  • 1% rule +3.8/10.0
  • Livability +3.8/5.0
  • Rent growth +3.5/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$115,000

926 W Lombard St · Springfield, MO 65806
2 bd · 1.0 ba · 826 sqft · SingleFamily public records · 39 Days on market
Built 1892 7,405 sqft lot $139/sqft · 16% below area Est $138k · 16% under

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

Listing remarks

Investor opportunity with tenant already in place in Springfield with convenient access to downtown, shopping, dining, and local amenities. This home offers immediate rental income potential with a functional layout and long-term upside for investors looking to expand their portfolio. Sold as-is.

Key facts

  • Shopping
  • Local amenities
  • Functional layout

Tags

CONVENIENT ACCESS TO DOWNTOWNSHOPPINGDININGLOCAL AMENITIESFUNCTIONAL LAYOUT

Property features AI

Finance

  • Other: Location: 926 W Lombard St, Springfield, MO 65806; Subdivision: Greene-Not in List; Directions: From Grand and Broadway head north on Broadway, turn right (east) on Lombard; house is on the right (south) side of the road.
  • Financial info: Property tax information available
  • HOA & community: HOA details not provided

Exterior

  • Parking: Parking details not provided
  • Security: Security details not provided
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property; One story
  • Construction: Construction details not provided; Year built not provided
  • Exterior features: Lot of approximately 0.17 acre

Interior

  • Kitchen: Kitchen details not provided
  • Bedrooms: Bedrooms not specified
  • Flooring: Flooring details not provided
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Has heating; Heating type: Other; No central cooling
  • Interior features: One-level floor plan
  • Laundry & utility: Laundry details not provided

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 $82 ($988/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 $101k (12.0% below list).
  • Recommended offer: $101k (12.0% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% 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: Mcgregor Elem. (math 12% / reading 17%, grade F, #993 of 1,115 statewide, top 90%, 271 students, 90% FRL); Westport Middle School (math 12% / reading 29%, grade F, #344 of 391 statewide, top 88%, 433 students, 87% FRL); Parkview High (math 11% / reading 40%, grade F, #433 of 521 statewide, top 83%, 1,234 students, 62% FRL) — zoned schools average 80% FRL vs 46% district-wide (33 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 20% at this address vs 39% district-wide (-19 pts) — the specific schools serving this property underperform the Springfield R-XII average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+4.2%/yr); 88 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,302 units permitted in Greene County in 2024 (250 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($28k/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 $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.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($112k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 19y 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 1892 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $101,238 (12.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1892 — 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
0.88%
Cap rate
7.15%
Cash-on-cash
3.07%
DSCR
1.14
GRM
9.5

CMA / ARV

ARV (median comp)
$137,632
List price
$115,000
Delta
-16.44%
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
1068 S Broadway Ave 0.25mi 2/1.0 821 (-1%) 7mo $139,900 $170 82
735 S Missouri Ave 0.20mi 2/1.0 904 (+9%) 1mo $140,000 $155 74
1012 S Fort Ave 0.30mi 2/1.0 768 (-7%) 1mo $105,000 $137 74
942 S Nettleton Ave 0.44mi 2/2.0 816 (-1%) 1mo $122,900 $151 73
1530 W Lombard St 0.51mi 2/1.0 840 (+2%) 2mo $145,000 $173 72
942 S Market Ave 0.36mi 2/1.0 884 (+7%) 6mo $139,000 $157 66
1055 S New Ave 0.28mi 2/1.0 724 (-12%) 5mo $149,900 $207 62
1352 S Fort Ave 0.63mi 3/1.0 (+1) 824 (-0%) 6mo $110,000 $133 61
1121 S Fort Ave 0.44mi 2/1.0 741 (-10%) 4mo $67,000 $90 59
1310 W State St 0.40mi 2/1.0 728 (-12%) 3mo $114,900 $158 59
1259 S Ferguson Ave 0.54mi 1/1.0 (-1) 864 (+5%) 4mo $140,000 $162 58
1139 S Fort Ave 0.46mi 3/1.0 (+1) 890 (+8%) 5mo $218,000 $245 57

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 · 4.17% rent growth · sell at horizon

5-year hold
IRR
-10.3%
Equity multiple
0.62×
Total profit
$-12,216
Equity at exit
$17,147
10-year hold
IRR
0.4%
Equity multiple
1.03×
Total profit
$1,053
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 65806

Home prices YoY
-11.7%
Rents YoY
4.2%
Active inventory
88
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,012 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$66 /mo · $797/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$213
Net cashflow
$82

Break-even live

Break-even rent $908
Max offer price $115,000
Occupancy floor 87%

Sensitivity live

Price -10% $147 -5% $115 +0% $82 +5% $50 +10% $17
Rent -10% $2 -5% $42 +0% $82 +5% $122 +10% $162
Rate -1.0pp $140 -0.5pp $112 base $82 +0.5pp $53 +1.0pp $22

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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
847 S Grant Ave Springfield, MO 2.0 1.0 1080 $815 $0.75 46d 1 0.22mi
1036 W Monroe Ter Springfield, MO 2.0 1.0 812 $795 $0.98 25d 1 0.24mi
505 W Grand St Springfield, MO 1.0–2.0 1.0–2.0 996 $1,395 $1.40 16d 1 0.33mi
810 W Catalpa St Apt 316 Springfield, MO 1.0 1.0 581 $551 $0.95 25d 1 0.33mi
810 W Catalpa St Apt 302 Springfield, MO 2.0 1.0 806 $664 $0.82 25d 1 0.33mi
1112 S Grant Ave Springfield, MO 1.0 1.0 800 $1,095 $1.37 46d 1 0.34mi
1044 S Main Ave Springfield, MO 2.0 1.0 1089 $1,050 $0.96 46d 1 0.35mi
930 W Harrison St Springfield, MO 3.0 2.0 1046 $1,150 $1.10 16d 1 0.36mi
433 W Grand St Unit C Springfield, MO 2.0 1.0 1023 $1,295 $1.27 46d 1 0.40mi
627 S Fort Ave Springfield, MO 2.0 1.0 880 $895 $1.02 25d 1 0.47mi
513 S Broadway Ave Springfield, MO 2.0 1.0 800 $855 $1.07 46d 1 0.51mi
901 South Ave Springfield, MO 2.0–3.0 1.0–2.0 695 $825 $1.19 46d 1 0.55mi
755 South Ave Unit 2 Springfield, MO 1.0 1.0 600 $850 $1.42 25d 1 0.60mi
865 S Douglas Ave Springfield, MO 2.0 2.0 850 $895 $1.05 16d 4 0.60mi
741 South Ave Unit 5 Springfield, MO 1.0 1.0 950 $750 $0.79 46d 1 0.60mi
806 South Ave Springfield, MO 1.0 1.0 670 $1,085 $1.62 16d 3 0.61mi
301 W State St Unit D Springfield, MO 1.0 1.0 570 $875 $1.54 25d 1 0.61mi
1200 W Walnut St Springfield, MO 2.0 2.0 1000 $995 $0.99 16d 3 0.63mi
535 W Walnut St Springfield, MO 2.0 2.0 1096 $1,495 $1.36 46d 1 0.75mi
733 W College St Springfield, MO 1.0 1.0 700 $750 $1.07 16d 1 0.75mi
430 W Pershing St Springfield, MO 2.0 2.0 765 $1,195 $1.56 16d 1 0.76mi
211 S Market Ave Springfield, MO 2.0–4.0 1.0–2.0 1442 $1,425 $0.99 23d 5 0.82mi
211 S Market Ave Springfield, MO 2.0–4.0 1.0–2.0 1442 $1,425 $0.99 25d 5 0.82mi
305 S Campbell Ave Unit 208 Springfield, MO 1.0 1.0 649 $975 $1.50 16d 1 0.83mi
1735 W Bennett St Springfield, MO 1.0 1.0 800 $1,124 $1.41 16d 2 0.87mi
533 Bear Blvd Unit 111 Springfield, MO 1.0 1.0 1100 $649 $0.59 46d 1 0.89mi
235 N Market Ave Springfield, MO 1.0–4.0 1.0–2.0 1350 $1,267 $0.94 25d 5 0.90mi
235 N Market Ave Springfield, MO 1.0–4.0 1.0–2.0 1350 $1,267 $0.94 16d 4 0.90mi
209 W McDaniel St Unit 209-207 Springfield, MO 1.0 1.0 700 $950 $1.36 46d 1 0.91mi
511 E Cherry St Unit 2 Springfield, MO 1.0 1.0 700 $850 $1.21 46d 1 0.94mi
138 Park Central Sq Springfield, MO 1.0–2.0 1.0–2.0 1083 $2,489 $2.30 16d 8 0.96mi
309 S Jefferson Ave Unit 211 Springfield, MO 2.0 2.0 762 $767 $1.01 46d 1 0.98mi
627 Bear Blvd Springfield, MO 2.0 2.0 943 $1,400 $1.48 46d 2 0.98mi
1911 W Elm St Springfield, MO 2.0 1.0 580 $875 $1.51 46d 1 1.00mi
1740 W Olive St Springfield, MO 3.0 1.0 736 $1,195 $1.62 16d 1 1.05mi
2204 W Madison St Springfield, MO 3.0 1.0 960 $1,095 $1.14 16d 1 1.08mi
1017 W Washita St Unit 2 Springfield, MO 1.0 1.0 585 $825 $1.41 16d 1 1.15mi
813 W Poplar St Unit 813 Springfield, MO 2.0 1.0 560 $795 $1.42 16d 1 1.24mi
1634 S Marion Ave Springfield, MO 3.0 1.0–2.0 845 $1,404 $1.66 16d 23 1.25mi
1625 S Marion Ave Springfield, MO 1.0–2.0 1.0–2.0 900 $1,321 $1.47 16d 5 1.32mi

Listing history 31 events

  1. 2026-06-23
    days on market $115,000 Active 39 DOM
  2. 2026-06-22
    days on market $115,000 Active 38 DOM
  3. 2026-06-18
    days on market $115,000 Active 35 DOM
  4. 2026-06-17
    days on market $115,000 Active 34 DOM
  5. 2026-06-16
    days on market $115,000 Active 33 DOM
  6. 2026-06-15
    days on market $115,000 Active 32 DOM
  7. 2026-06-14
    days on market $115,000 Active 30 DOM
  8. 2026-06-10
    days on market $115,000 Active 27 DOM
  9. 2026-06-09
    days on market $115,000 Active 26 DOM
  10. 2026-06-08
    days on market $115,000 Active 25 DOM
  11. 2026-06-07
    days on market $115,000 Active 24 DOM
  12. 2026-06-03
    days on market $115,000 Active 20 DOM
  13. 2026-06-02
    days on market $115,000 Active 19 DOM
  14. 2026-06-01
    days on market $115,000 Active 18 DOM
  15. 2026-05-31
    days on market $115,000 Active 17 DOM
  16. 2026-05-30
    days on market $115,000 Active 16 DOM
  17. 2026-05-14
    listed $115,000 Active 297-char remark
  18. 2025-09-12
    historical $930
  19. 2025-07-20
    listed $930
  20. 2024-05-15
    historical $895
  21. 2024-04-26
    listed $895
  22. 2024-04-10
    historical $895
  23. 2024-03-21
    listed $895
  24. 2023-05-11
    status Active
  25. 2023-05-10
    price $68,700
  26. 2023-05-04
    historical
  27. 2023-03-10
    listed $85,700 Active
  28. 2016-12-19
    soldstatus
  29. 2008-03-04
    soldstatus
  30. 2007-09-14
    listed $56,500
  31. 2007-06-15
    listed $59,500

ⓘ 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
$797 · $66/mo
Projected year-2 tax
$1,116 · $93/mo
Expected delta
+$318/yr (+$27/mo · 39.9%)

ⓘ 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 · 17 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
$12,149
− Mortgage interest
−$6,442
− Property taxes
−$797
− Insurance
−$575
− Repairs & maintenance
−$972
− Management
−$972
− Depreciation
−$3,345
Taxable loss
−$955
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$229
After-tax cash flow
$1,217/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)
13,692
Household income
$28,165
Rent vs Own
87.3% rent · 12.7% own
Severe rent burden
1966.0

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 (75%)
Race & ethnicity
White 75% Two or more races 8% Hispanic / Latino 7% Black 6% Asian 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 2% Italian 1% Scotch-Irish 1%
Foreign-born
7% · Canada, China, Vietnam
Languages at home
91% English-only · Spanish 4% Other Indo-European 2% Other Asian/Pacific 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
▼ -27.72%
Current HPI
208.8156
Rent YoY
▲ 4.17%
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

+93.3% since first listed
15 events — show timeline
  • 2026-05-14 Listed $115,000 SOMO
  • 2025-09-12 Rental Removed $930 APPFOLIO
  • 2025-07-20 Listed for Rent $930 APPFOLIO
  • 2024-05-15 Rental Removed $895 APPFOLIO
  • 2024-04-26 Listed for Rent $895 APPFOLIO
  • 2024-04-10 Rental Removed $895 APPFOLIO
  • 2024-03-21 Listed for Rent $895 APPFOLIO
  • 2023-05-11 Relisted SOMO
  • 2023-05-10 Price Changed $68,700 SOMO
  • 2023-05-04 Delisted SOMO
  • 2023-03-10 Listed $85,700 SOMO
  • 2016-12-19 Sold (Public Records) Public Records
  • 2008-03-04 Sold (Public Records) Public Records
  • 2007-09-14 Listed $56,500 SOMO
  • 2007-06-15 Listed $59,500 SOMO

Property tax history

+8.8%/yr

Latest (2025): $797 · +76.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…