CashFlowRE
Sign in Sign up
1819 Dewey Ave
C Composite 57.81
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 +22.6/30.0
  • ARV discount +12.7/15.0
  • DSCR +7.3/10.0
  • 1% rule +4.9/10.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

1819 Dewey Ave · St. Joseph, MO 64505
3 bd · 1.5 ba · 1,767 sqft · SingleFamily public records · 32 Days on market
Built 1912 0.25 ac lot Est $170k · 12% under

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

Listing remarks MLS

Seller related to LA

Key facts

  • 0.25 acre lot
  • Built 1912
  • Listed 31 days

Property features AI

Finance

  • Other: Located inside city limits; Directions: From St. Joseph Ave, turn onto Main Street, turn left onto W. Chestnut Street, turn right onto Dewey Ave; home is on the right.
  • Financial info: Annual tax information available
  • HOA & community: No association (N/A); association fees noted annually

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence (Residential); Bungalow style; Approximately 101+ years old
  • Construction: Frame construction with vinyl siding; Composition roof
  • Exterior features: Deck; Porch; Metal fencing; Property not in a flood plain; Lot is approximately 0.25 acres

Interior

  • Kitchen: Dishwasher; Microwave; Electric range
  • Bedrooms: 3 bedrooms (all on the first floor)
  • Bathrooms: 1 full bath; 1 half bath
  • Heating & cooling: Natural gas heating; Electric cooling (central)
  • Interior features: Basement with walk-out access; Bungalow floor plan

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/1.5-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $256 ($3k/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 $149k (0.8% below list).
  • Recommended offer: $146k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 4.7% in St. Joseph — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • St. Joseph (urban): math 28% / reading 38% proficiency, ranked #241 of 324 in MO (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 126 active listings in the ZIP; 70 units permitted in Buchanan 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 $4k of value loss. Plan a longer hold.
  • Buchanan County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 26y ago; this cycle's ask is 115% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1912 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $145,500 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1912 — 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. 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.
  5. 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.
  6. 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
0.99%
Cap rate
8.34%
Cash-on-cash
7.32%
DSCR
1.33
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$169,632
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1709 Dewey Ave 0.07mi 3/2.0 1,778 (+1%) 19mo $128,500 $72 78
1808 Bellevue St 0.18mi 3/1.5 1,605 (-9%) 2mo $195,000 $121 75
2008 N 3rd St 0.21mi 2/1.5 (-1) 1,756 (-1%) 20mo $50,000 $28 68
122 E Highland Ave 0.21mi 3/1.0 1,607 (-9%) 6mo $187,500 $117 68
2116 N 3rd St 0.25mi 3/1.5 1,692 (-4%) 21mo $115,000 $68 64
2408 N 3rd St 0.42mi 3/1.5 1,984 (+12%) 1mo $189,900 $96 59
1909 N 3rd St 0.21mi 4/2.0 (+1) 1,573 (-11%) 14mo $119,900 $76 53
1414 N 2nd St 0.25mi 3/2.0 1,576 (-11%) 19mo $114,900 $73 53
1903 Huntoon Rd 0.33mi 4/2.0 (+1) 1,646 (-7%) 17mo $220,000 $134 52
2502 N 5th St 0.53mi 4/1.5 (+1) 1,823 (+3%) 22mo $150,000 $82 47
2522 N 4th St 0.57mi 3/1.5 1,600 (-10%) 20mo $169,000 $106 41
631 Independence Ave 0.62mi 4/2.0 (+1) 1,650 (-7%) 14mo $164,900 $100 41

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-5.1%
Equity multiple
0.81×
Total profit
$-8,039
Equity at exit
$22,365
10-year hold
IRR
4.5%
Equity multiple
1.33×
Total profit
$13,809
Equity at exit
$12,969

Cash invested: $42,000 (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 64505

Active inventory
126
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,488 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$70 /mo · $841/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$312
Net cashflow
$256

Break-even live

Break-even rent $1,164
Max offer price $150,000
Occupancy floor 78%

Sensitivity live

Price -10% $341 -5% $299 +0% $256 +5% $214 +10% $171
Rent -10% $139 -5% $197 +0% $256 +5% $315 +10% $374
Rate -1.0pp $332 -0.5pp $294 base $256 +0.5pp $217 +1.0pp $178

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
$37,500
Closing costs
$4,500
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.

Listing history 25 events

  1. 2026-06-19
    days on market $150,000 Coming Soon 32 DOM
  2. 2026-06-18
    days on market $150,000 Coming Soon 31 DOM
  3. 2026-06-17
    days on market $150,000 Coming Soon 30 DOM
  4. 2026-06-16
    days on market $150,000 Coming Soon 29 DOM
  5. 2026-06-15
    days on market $150,000 Coming Soon 28 DOM
  6. 2026-06-14
    days on market $150,000 Coming Soon 26 DOM
  7. 2026-06-12
    days on market $150,000 Coming Soon 25 DOM
  8. 2026-06-09
    days on market $150,000 Coming Soon 22 DOM
  9. 2026-06-08
    days on market $150,000 Coming Soon 21 DOM
  10. 2026-06-07
    days on market $150,000 Coming Soon 20 DOM
  11. 2026-06-03
    days on market $150,000 Coming Soon 16 DOM
  12. 2026-06-02
    days on market $150,000 Coming Soon 15 DOM
  13. 2026-06-01
    days on market $150,000 Coming Soon 14 DOM
  14. 2026-05-31
    days on market $150,000 Coming Soon 13 DOM
  15. 2026-05-30
    days on market $150,000 Coming Soon 12 DOM
  16. 2026-05-18
    historical $150,000
  17. 2014-08-25
    soldstatus
  18. 2013-10-15
    soldstatus
  19. 2013-10-09
    soldstatus 20-char remark
    Show marketing remark (20 chars)

    Seller related to LA

  20. 2013-09-06
    listed $69,900 20-char remark
    Show marketing remark (20 chars)

    Seller related to LA

  21. 2011-05-10
    soldstatus 223-char remark
    Show marketing remark (223 chars)

    Selling As Is. Seller will NOT make any repairs. PRE-APPROVAL LETTER and PROOF OF CASH down MUST be submitted with all offers. Also copy of earnest money check must be submitted with all offers No Seller’s Disclosure.

  22. 2011-03-21
    listed $9,900 223-char remark
    Show marketing remark (223 chars)

    Selling As Is. Seller will NOT make any repairs. PRE-APPROVAL LETTER and PROOF OF CASH down MUST be submitted with all offers. Also copy of earnest money check must be submitted with all offers No Seller’s Disclosure.

  23. 2001-03-15
    soldstatus
  24. 2000-07-14
    soldstatus
  25. 2000-05-26
    listed $34,900

ⓘ 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
$841 · $70/mo
Projected year-2 tax
$1,455 · $121/mo
Expected delta
+$614/yr (+$51/mo · 73.1%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$17,854
− Mortgage interest
−$8,402
− Property taxes
−$841
− Insurance
−$750
− Repairs & maintenance
−$1,428
− Management
−$1,428
− Depreciation
−$4,364
Taxable income
$640
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$154
After-tax cash flow
$2,921/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
St. Joseph
NCES district ID
2927060
Math proficiency
28% ▼ -6.00%
Reading proficiency
38% ▼ -1.00%
Median HH income
$43,007
Composite
27.99/100
National rank
#6853
State rank
#241 of 324 in MO

Livability — St. Joseph

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Joseph, MO
City population
44,382
Population (ZIP)
13,875

Population outlook (Buchanan County) Hauer SSP2

Today (2025)
89,041 people
By 2030
88,401 · -0.7%
By 2040
86,220 · -3.2%
By 2050
83,603 · -6.1%
By 2075
76,750 · -13.8%
By 2100
67,623 · -24.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 8% Two or more races 6% Black 3% Asian 3% Pacific Islander 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Lithuanian 2% Portuguese 1%
Foreign-born
4% · Canada, China
Languages at home
92% English-only · Spanish 5% Chinese 2% Other Asian/Pacific 1%

Political lean MEDSL · Buchanan

2024 margin
Strong R (+28.0) · D 35.2% · R 63.3% · Other 1.5%
2008→2024 swing
-28.2pp toward R · 2008: 0.1pp · 2024: -28.0pp
All cycles
2024: R+28.0 2020: R+24.6 2016: R+26.2 2012: R+8.7 2008: D+0.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -139.45%
Current HPI
207.1403
Rent YoY
Metro
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

+329.8% since first listed
10 events — show timeline
  • 2026-05-18 Coming Soon $150,000 Heartland MLS as Distributed by MLS Grid
  • 2014-08-25 Sold (Public Records) Public Records
  • 2013-10-15 Sold (Public Records) Public Records
  • 2013-10-09 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2013-09-06 Listed $69,900 Heartland MLS as Distributed by MLS Grid
  • 2011-05-10 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2011-03-21 Listed $9,900 Heartland MLS as Distributed by MLS Grid
  • 2001-03-15 Sold (Public Records) Public Records
  • 2000-07-14 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2000-05-26 Listed $34,900 Heartland MLS as Distributed by MLS Grid

Property tax history

+2.1%/yr

Latest (2025): $841 · +14.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…