CashFlowRE
Sign in Sign up
2159 N Taylor Ave
B+ Composite 76.33
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.8/10.0
  • Livability +3.8/5.0
  • Rent growth +3.6/5.0
  • Schools +3.0/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$63,000

2159 N Taylor Ave · Springfield, MO 65803
2 bd · 1.0 ba · 708 sqft · SingleFamily public records · 2 Days on market
Built 1921 Fair condition 7,405 sqft lot $89/sqft · 32% below area Est $92k · 32% under

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

Listing remarks

Property being sold as-is.

Key facts

  • 7,405 sq ft lot
  • Built 1921
  • Listed 2 days

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $63k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $294 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($868 rent vs $63k).
  • Cap rate 11.9% vs local median 4.5% 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: Robberson Elem. (math 27% / reading 32%, grade F, #813 of 1,115 statewide, top 75%, 166 students, 89% FRL); Reed Middle (math 33% / reading 44%, grade F, #202 of 391 statewide, top 54%, 512 students, 70% FRL); Hillcrest High (math 9% / reading 35%, grade F, #462 of 521 statewide, top 90%, 1,017 students, 64% FRL) — zoned schools average 74% FRL vs 46% district-wide (28 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.2%/yr); 593 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,302 units permitted in Greene County in 2024 (250 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $436 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 4.2% rent growth), your $18k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 9y ago; this cycle's ask has dropped $7k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1921 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $63,000

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1921 — 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
1.38%
Cap rate
11.90%
Cash-on-cash
20.03%
DSCR
1.89
GRM
6.1

CMA / ARV

ARV (median comp)
$92,419
List price
$63,000
Delta
-24.26%
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
2243 N Kellett Ave 0.30mi 2/1.0 726 (+2%) 1mo $100,000 $138 81
2212 N Kellett Ave 0.25mi 2/2.0 720 (+2%) 9mo $124,900 $173 74
2340 N Kellett Ave 0.33mi 1/1.0 (-1) 700 (-1%) 5mo $115,000 $164 73
902 E Garfield St 0.34mi 2/1.0 658 (-7%) 6mo $92,000 $140 68
2447 N Kellett Ave 0.45mi 2/1.0 720 (+2%) 11mo $99,900 $139 67
2137 N Weller Ave 0.46mi 2/1.0 756 (+7%) 3mo $49,900 $66 64
2135 N Fremont Ave 0.33mi 2/1.0 804 (+14%) 11mo $119,900 $149 53
1719 N Weller 0.71mi 2/1.0 768 (+8%) 6mo $129,000 $168 48
1307 E Locust St 0.69mi 2/1.0 800 (+13%) 3mo $129,900 $162 44
1420 E Livingston St 0.74mi 2/1.0 780 (+10%) 7mo $59,900 $77 43
2103 N Jefferson Ave 0.72mi 2/1.0 806 (+14%) 2mo $114,900 $143 42
2155 N Washington Ave 0.51mi 1/1.0 (-1) 616 (-13%) 12mo $100,000 $162 40

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 · 4.24% rent growth · sell at horizon

5-year hold
IRR
13.5%
Equity multiple
1.55×
Total profit
$9,622
Equity at exit
$9,394
10-year hold
IRR
23.2%
Equity multiple
3.10×
Total profit
$37,076
Equity at exit
$5,447

Cash invested: $17,640 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
17 active · 15 under contract
Months of supply
5.4 mo (19%/mo absorbed)
Median asking
$125,000 ($159/sqft)
Median days on market
68 d
This list price
6% of active listings are priced below it
ARV vs active asking
-18.0% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 65803

Home prices YoY
-29.8%
Rents YoY
4.2%
Active inventory
593
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$868 high interval (Pro) →
Mortgage (P&I)
$330
Tax from tax record
$34 /mo · $412/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$182
Net cashflow
$294

Break-even live

Break-even rent $495
Max offer price $63,000
Occupancy floor 61%

Sensitivity live

Price -10% $330 -5% $312 +0% $294 +5% $277 +10% $259
Rent -10% $226 -5% $260 +0% $294 +5% $329 +10% $363
Rate -1.0pp $326 -0.5pp $310 base $294 +0.5pp $278 +1.0pp $261

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
$15,750
Closing costs
$1,890
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2139 N Taylor Ave Springfield, MO 2.0 1.0 576 $750 $1.30 3d 1 0.05mi
2346 N Kellett Ave Apt B Springfield, MO 1.0 1.0 550 $825 $1.50 139d 1 0.34mi
2220 N Pierce Ave Unit A Springfield, MO 2.0 1.0 676 $795 $1.18 6d 1 0.35mi
1910 N Benton Ave Springfield, MO 1.0 1.0 580 $750 $1.29 6d 1 0.69mi
407 E Dale St Apt B Springfield, MO 2.0 1.0 720 $795 $1.10 109d 1 0.70mi
1623 N Jefferson Ave Unit B Springfield, MO 1.0 1.0 750 $950 $1.27 139d 1 0.96mi
1623 N Jefferson Ave Springfield, MO 1.0 1.0 500 $900 $1.80 6d 1 0.96mi
1246 E Norton Rd Springfield, MO 1.0 1.0 650 $595 $0.92 139d 1 0.99mi
1910 N Lyon Ave Unit Back Springfield, MO 1.0 1.0 650 $895 $1.38 6d 1 1.08mi
3102 N Howard Ave Unit 3104 Springfield, MO 2.0 1.0 672 $750 $1.12 6d 1 1.14mi
2850 N Campbell Ave Apt S Springfield, MO 1.0 1.0 727 $750 $1.03 139d 1 1.24mi
2020 E Kerr St Springfield, MO 3.0 1.0–2.0 1025 $1,705 $1.66 0d 15 1.40mi

Property features AI

Finance

Other
Annual tax listed

Exterior

Utilities
Public waterPublic sewer
Home design
Single-family residenceResidential property
Construction
708 above-grade finished square feet
Exterior features
0.17-acre lotSubdivision: Greene-Not in ListDirections: From Kearney St, turn south on N Taylor Ave, go about 0.3 miles, pass Talmage St, and 2159 N Taylor will be on your right.

Interior

Bathrooms
1 full bathroom
Heating & cooling
Has heatingNo cooling
Interior features
Heating present (type listed as Other)

Listing history 47 events

  1. 2026-09-23
    days on market $63,000 Active 2 DOM
  2. 2026-09-22
    pricedays on marketlisting id $63,000 Active 1 DOM
  3. 2026-07-21
    days on market $70,000 Active 68 DOM
  4. 2026-07-18
    days on market $70,000 Active 65 DOM
  5. 2026-07-16
    days on market $70,000 Active 63 DOM
  6. 2026-07-16
    days on market $70,000 Active 62 DOM
  7. 2026-07-14
    days on market $70,000 Active 61 DOM
  8. 2026-07-13
    days on market $70,000 Active 60 DOM
  9. 2026-07-12
    days on market $70,000 Active 59 DOM
  10. 2026-07-11
    days on market $70,000 Active 58 DOM
  11. 2026-07-10
    days on market $70,000 Active 57 DOM
  12. 2026-07-09
    days on market $70,000 Active 56 DOM
  13. 2026-07-08
    days on market $70,000 Active 55 DOM
  14. 2026-07-07
    days on market $70,000 Active 54 DOM
  15. 2026-07-06
    days on market $70,000 Active 53 DOM
  16. 2026-07-05
    days on market $70,000 Active 52 DOM
  17. 2026-07-04
    days on market $70,000 Active 51 DOM
  18. 2026-07-03
    days on market $70,000 Active 50 DOM
  19. 2026-07-02
    days on market $70,000 Active 49 DOM
  20. 2026-07-01
    days on market $70,000 Active 48 DOM
  21. 2026-06-30
    days on market $70,000 Active 47 DOM
  22. 2026-06-29
    days on market $70,000 Active 46 DOM
  23. 2026-06-28
    days on market $70,000 Active 45 DOM
  24. 2026-06-28
    days on market $70,000 Active 44 DOM
  25. 2026-06-27
    days on market $70,000 Active 43 DOM
  26. 2026-06-25
    days on market $70,000 Active 41 DOM
  27. 2026-06-23
    days on market $70,000 Active 39 DOM
  28. 2026-06-22
    days on market $70,000 Active 38 DOM
  29. 2026-06-18
    days on market $70,000 Active 35 DOM
  30. 2026-06-17
    days on market $70,000 Active 34 DOM
  31. 2026-06-16
    days on market $70,000 Active 33 DOM
  32. 2026-06-15
    days on market $70,000 Active 32 DOM
  33. 2026-06-14
    days on market $70,000 Active 30 DOM
  34. 2026-06-10
    days on market $70,000 Active 27 DOM
  35. 2026-06-09
    days on market $70,000 Active 26 DOM
  36. 2026-06-08
    days on market $70,000 Active 25 DOM
  37. 2026-06-07
    days on market $70,000 Active 24 DOM
  38. 2026-06-03
    days on market $70,000 Active 20 DOM
  39. 2026-06-02
    days on market $70,000 Active 19 DOM
  40. 2026-06-01
    days on market $70,000 Active 18 DOM
  41. 2026-05-31
    days on market $70,000 Active 17 DOM
  42. 2026-05-30
    days on market $70,000 Active 16 DOM
  43. 2026-05-14
    listed $70,000 Active 26-char remark
  44. 2025-12-11
    listed $60,500 Active
  45. 2020-07-09
    listed $55,600
  46. 2017-07-26
    listed $54,900
  47. 2006-02-27
    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
$412 · $34/mo
Projected year-2 tax
$611 · $51/mo
Expected delta
+$199/yr (+$17/mo · 48.3%)

ⓘ 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 ≥105°F today · 18 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
$10,410
− Mortgage interest
−$3,529
− Property taxes
−$412
− Insurance
−$315
− Repairs & maintenance
−$833
− Management
−$833
− Depreciation
−$1,833
Taxable income
$2,656
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$637
After-tax cash flow
$2,895/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.

Condition & rehab AI · 9 photos

Fair 45/100 Moderate rehab Est. rehab $17,700–$31,860 screening

This property requires moderate renovations to improve its condition and increase its value. Key areas for improvement include the roof, exterior, HVAC, and windows.

Components & finishes AI

Roof asphalt shingle · good Flooring wood Appliances white HVAC central · new lt5

Deferred maintenance Est. $1,000–$4,000 screening

  • Minor Roof (roof) — No visible signs of damage or wear
  • Minor Hvac (hvac) — No visible signs of damage or wear

Repairs flagged

  • Major roof shingles — Significant wear
  • Major exterior siding — Peeling paint
  • Major HVAC unit — Appears old and possibly inefficient
  • Major windows — Old and possibly leaky

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and value
  • Both Replace HVAC unit — Improves comfort and energy efficiency
  • Both Replace windows — Enhances energy efficiency and curb appeal

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 30/100

Zoned Schools

Elementary Robberson Elem. F MO #813/1,115 Nat'l #26,716/41,679 Middle Reed Middle F MO #202/391 Nat'l #6,453/14,009 High Hillcrest High F MO #462/521 Nat'l #13,673/17,239

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
B Composite livability gradescore 75/100

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 · 319,054 people
City population
223,044
Metro
Springfield, MO
Population (ZIP)
42,882
Household income
$50,572
Rent vs Own
45.0% rent · 55.0% own
Severe rent burden
11% of renters

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 (82%)
Race & ethnicity
White 82% Two or more races 9% Hispanic / Latino 6% Black 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Lithuanian 2% Italian 2% Iranian 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3%

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

Price history

+27.5% since first listed
5 events — show timeline
  • 2026-05-14 Listed $70,000 SOMO
  • 2025-12-11 Listed $60,500 SOMO
  • 2020-07-09 Listed $55,600 SOMO
  • 2017-07-26 Listed $54,900 SOMO
  • 2006-02-27 Sold (Public Records) Public Records

Property tax history

+3.1%/yr

Latest (2025): $412 · +29.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…