CashFlowRE
Sign in Sign up
1926 Bird Ave
B Composite 71.08
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +5.0/5.0
  • Livability +3.2/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$55,000

1926 Bird Ave · Joplin, MO 64804
2 bd · 1.0 ba · 945 sqft · Other · 7 Days on market
Built 1930 6,098 sqft lot

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

Listing remarks MLS

This 2 bedroom, 1 bath home with a 1-car detached garage is ready for someone to bring it back to life. The home is in need of TLC, and much of the wiring has been removed and will need to be updated. The home has central heat and air, but the HVAC unit is missing and will need to be replaced. Inside, you'll find a living room, formal dining area, and a functional layout with plenty of potential. The covered front porch adds charm and offers a welcoming place to relax. With the right vision and improvements, this property could be a great opportunity for an investor, renovator, or buyer looking for a project.

Key facts

  • Covered front porch
  • Functional layout
  • 6,098 sq ft lot

Tags

COVERED FRONT PORCHFUNCTIONAL LAYOUT

Property features AI

Exterior

  • Parking: Detached 1-car garage; Other parking: 1-car detached garage
  • Utilities: Public sewer
  • Home design: Single-family residence (freestanding)
  • Construction: Vinyl siding; Block foundation; Shingle roof; Approximately 945 above-grade finished area
  • Exterior features: Covered porch; Porch; Chain link fencing; Level topography

Interior

  • Kitchen: No kitchen appliances listed
  • Bedrooms: Total of 5 rooms (bedrooms included)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; No cooling system listed
  • Interior features: Unfinished basement; No listed appliances
  • Laundry & utility: No laundry appliances listed

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 other listed at $55k.

Deal economics

  • At list price, monthly cash flow is $510 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Cap rate 17.4% vs local median 5.1% in Joplin — 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 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: Irving Elementary (math 29% / reading 30%, grade F, #813 of 1,115 statewide, top 75%, 527 students, 67% FRL); North Middle (math 26% / reading 35%, grade F, #283 of 391 statewide, top 74%, 517 students, 65% FRL).
  • Market conditions: Rents rising fast (+15.7%/yr); 353 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 602 units permitted in Jasper County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 1930 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $55,000

Questions for the listing agent

  1. Built in 1930 — 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. 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
1.98%
Cap rate
17.41%
Cash-on-cash
39.72%
DSCR
2.77
GRM
4.2

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
41.4%
Equity multiple
2.90×
Total profit
$29,303
Equity at exit
$8,201
10-year hold
IRR
49.9%
Equity multiple
7.07×
Total profit
$93,501
Equity at exit
$4,755

Cash invested: $15,400 (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
353
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,089 high interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$39 /mo · $469/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$229
Net cashflow
$510

Break-even live

Break-even rent $444
Max offer price $55,000
Occupancy floor 48%

Sensitivity live

Price -10% $541 -5% $525 +0% $510 +5% $494 +10% $479
Rent -10% $424 -5% $467 +0% $510 +5% $553 +10% $596
Rate -1.0pp $537 -0.5pp $524 base $510 +0.5pp $495 +1.0pp $481

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
$13,750
Closing costs
$1,650
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1907 S Picher Ave Joplin, MO 2.0 1.0 1032 $900 $0.87 22d 1 0.08mi
2010 S Moffet Ave Joplin, MO 2.0 1.0 1000 $950 $0.95 22d 1 0.28mi
2830 S Pearl Ave Joplin, MO 2.0 2.0 1000 $1,200 $1.20 22d 1 0.85mi
2019 W 26th St Joplin, MO 2.0 2.0 1000 $1,100 $1.10 22d 1 0.95mi
3117 S Wall Ave Joplin, MO 2.0 1.0 944 $1,095 $1.16 22d 1 1.10mi
524 S Moffet Ave Joplin, MO 3.0 1.0 900 $855 $0.95 22d 1 1.15mi
1715 Wisconsin Ave #2 Joplin, MO 2.0 2.0 1000 $900 $0.90 22d 1 1.30mi
401 S Virginia Ave Unit 105 Joplin, MO 1.0 1.0 600 $1,200 $2.00 22d 1 1.40mi

Listing history 7 events

  1. 2026-06-13
    statusdays on market $55,000 Pending 7 DOM
  2. 2026-06-10
    days on market $55,000 Active 6 DOM
  3. 2026-06-09
    days on market $55,000 Active 5 DOM
  4. 2026-06-08
    days on market $55,000 Active 4 DOM
  5. 2026-06-07
    days on market $55,000 Active 3 DOM
  6. 2026-06-05
    remarks 616-char remark
  7. 2026-06-05
    listed $55,000 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
$469 · $39/mo
Projected year-2 tax
$534 · $44/mo
Expected delta
+$64/yr (+$5/mo · 13.7%)

ⓘ 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 5/10 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
$13,066
− Mortgage interest
−$3,081
− Property taxes
−$469
− Insurance
−$275
− Repairs & maintenance
−$1,045
− Management
−$1,045
− Depreciation
−$1,600
Taxable income
$5,550
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,332
After-tax cash flow
$4,784/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

+0.0% since first listed
3 events — show timeline
  • 2026-06-02 Listed $55,000 SOMO
  • 2026-06-02 Listed $55,000 OGAR
  • 1998-06-05 Sold (Public Records) Public Records

Property tax history

+2.0%/yr

Latest (2025): $469 · +12.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…