2258 N Weller Ave · Springfield, MO 65803

$115,500

2 bd · 1.0 ba · 1,016 sqft · SingleFamily public records · 35 Days on market

Built 1950 0.26 ac lot $114/sqft · 7% below area Est $124k · 7% under

---

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 +22.9/30.0
• ARV discount +10.4/15.0
• DSCR +7.3/10.0
• 1% rule +4.9/10.0
• Livability +3.8/5.0
• Rent growth +3.6/5.0
• Schools +3.2/10.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

Property being sold as-is.

Key facts

• 0.26 acre lot
• Built 1950
• Listed 35 days

Property features AI

Exterior

• Utilities: Public water; Public sewer
• Home design: Single-family residence; Residential property
• Exterior features: 0.26-acre lot

Interior

• Bathrooms: 1 full bathroom
• Heating & cooling: Heating: other; No central cooling
• Interior features: Heating present (other type)

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath single-family listed at $116k.

Deal economics

• At list price, monthly cash flow is $203 ($2k/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 $114k (1.5% below list).
• Recommended offer: $112k (3.0% below list) — sets the bar for market timing.
• Cap rate 8.4% 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: Fremont Elem. (math 22% / reading 32%, grade F, #850 of 1,115 statewide, top 78%, 382 students, 80% FRL); Hillcrest High (math 9% / reading 35%, grade F, #462 of 521 statewide, top 90%, 1,017 students, 64% FRL) — zoned schools average 72% FRL vs 46% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Zoned-school proficiency averages 24% at this address vs 39% district-wide (-14 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); 394 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 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 $799 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 35 days — a 3% lower offer ($112k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 10y ago; this cycle's ask is 5% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

• Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $112,035 (3.0% below list)

Questions for the listing agent

1. It's been on market 35 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 1950 — 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: 0.99% ✗
• Cap rate: 8.40%
• Cash-on-cash: 7.52%
• DSCR: 1.33
• GRM: 8.5

CMA / ARV

• ARV (median comp): $123,578
• List price: $115,500
• Delta: -6.54%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
2110 N Pickwick Ave	0.22mi	2/1.0	1,022 (+1%)	1mo	$132,500	$130	88
2111 N Rogers Ave	0.31mi	2/1.0	962 (-5%)	1mo	$165,000	$172	76
2036 N Prospect Ave	0.39mi	2/1.0	976 (-4%)	0mo	$125,000	$128	75
1433 E Commercial St	0.54mi	2/1.0	1,008 (-1%)	1mo	$124,900	$124	72
2023 N Taylor Ave	0.59mi	2/1.0	1,035 (+2%)	2mo	$80,000	$77	68
1112 E Dale St	0.58mi	2/1.0	988 (-3%)	1mo	$114,900	$116	68
2033 N Taylor Ave	0.58mi	3/1.0 (+1)	1,036 (+2%)	2mo	$120,000	$116	63
2030 N Fremont Ave	0.33mi	2/1.5	906 (-11%)	3mo	$119,000	$131	62
1604 E Commercial St	0.57mi	3/1.0 (+1)	1,050 (+3%)	4mo	$157,900	$150	60
1652 E Nora St	0.63mi	2/1.0	1,088 (+7%)	0mo	$185,000	$170	59
1658 E Nora St	0.64mi	3/1.0 (+1)	1,040 (+2%)	3mo	$114,900	$110	59
1725 N Weller Ave	0.65mi	2/1.5	1,088 (+7%)	1mo	$130,000	$119	55

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: -3.6%
• Equity multiple: 0.86×
• Total profit: $-4,424
• Equity at exit: $17,221

10-year hold

• IRR: 7.3%
• Equity multiple: 1.58×
• Total profit: $18,622
• Equity at exit: $9,986

Cash invested: $32,340 (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.

Methodology + full state rankings →

ZIP-level market 65803

• Home prices YoY: -29.8%
• Rents YoY: 4.2%
• Active inventory: 394
• Price-to-rent: 8.5×

Monthly cashflow live

• Estimated rent: $1,138 high
• Mortgage (P&I): −$606
• Tax from tax record: −$43 /mo · $510/yr
• Insurance: −$48
• HOA: −$0
• Vacancy / Maint / Mgmt: −$239
• Net cashflow: $203

Break-even live

Break-even rent $881

Max offer price $115,500

Occupancy floor 77%

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: $28,875
• Closing costs: $3,465
• Reserves months: —
• Total cash needed: —

Rent comps 33 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2221 N Weller Ave Springfield, MO	3.0	2.0	1215	$1,395	$1.15	14d	1	0.06mi
2337 N Delaware Ave Springfield, MO	2.0	1.0	876	$1,195	$1.36	44d	1	0.08mi
1447 E Oakwood Ln Springfield, MO	2.0	2.0	982	$1,395	$1.42	44d	1	0.09mi
2313 N Rogers Ave Unit 1 Springfield, MO	2.0	2.0	882	$950	$1.08	14d	1	0.26mi
2054 N Rogers Ave Springfield, MO	2.0	1.0	888	$925	$1.04	14d	1	0.32mi
2345 N Prospect Ave Springfield, MO	2.0	1.0	792	$850	$1.07	14d	1	0.34mi
2337 N Ramsey Ave Springfield, MO	2.0	1.0	882	$875	$0.99	14d	1	0.40mi
2153 N National Ave Springfield, MO	3.0	1.0	1163	$1,195	$1.03	14d	1	0.46mi
1501 E Blaine St Springfield, MO	2.0	1.0	958	$695	$0.73	23d	1	0.58mi
STE Springfield, MO	3.0	2.0	1477	$1,600	$1.08	14d	2	0.60mi
1710 E Commercial St Unit B Springfield, MO	2.0	1.0	950	$775	$0.82	44d	1	0.60mi
2234 N Travis Ave Springfield, MO	1.0	1.0	890	$750	$0.84	44d	1	0.61mi
1529 N Weller Ave Springfield, MO	2.0	1.0	870	$995	$1.14	23d	1	0.79mi
1636 N National Ave Springfield, MO	3.0	1.5	1000	$995	$0.99	44d	1	0.79mi
1339 E Division St Springfield, MO	3.0	2.0	1186	$1,350	$1.14	23d	1	0.88mi
805 E Garfield St Springfield, MO	2.0	1.0	950	$950	$1.00	14d	1	0.90mi
1112 E Locust St Springfield, MO	2.0	1.0	840	$945	$1.12	23d	1	0.91mi
2650 N Barnes Ave Unit A 23 Springfield, MO	3.0	2.0	1200	$1,200	$1.00	44d	1	0.95mi
2650 N Barnes Ave Apt C22 Springfield, MO	2.0	2.0	1100	$1,000	$0.91	44d	1	0.95mi
2034 N Washington Ave Springfield, MO	2.0	1.0	800	$875	$1.09	44d	1	1.03mi
2940 N East Ave Springfield, MO	2.0	2.0	915	$700	$0.77	14d	1	1.09mi
2264 E Nora St Springfield, MO	3.0	1.5	1366	$1,200	$0.88	14d	1	1.09mi
716 E Locust St Unit A Springfield, MO	2.0	1.0	915	$850	$0.93	23d	1	1.16mi
1034 E McCanse St Springfield, MO	3.0	1.0	910	$1,150	$1.26	23d	1	1.20mi
407 E Dale St Apt B Springfield, MO	2.0	1.0	720	$795	$1.10	14d	1	1.21mi
1306 N Frisco Ave Apt A Springfield, MO	2.0	1.5–2.0	970	$995	$1.03	14d	19	1.24mi
3218 N National Ave Springfield, MO	3.0	2.0	1482	$1,495	$1.01	44d	1	1.29mi
317 E Chase St Springfield, MO	2.0	2.0	915	$1,100	$1.20	44d	1	1.34mi
1825 N Oak Grove Ave Springfield, MO	3.0	1.0	852	$995	$1.17	44d	1	1.36mi
1623 N Jefferson Ave Unit B Springfield, MO	1.0	1.0	750	$950	$1.27	44d	1	1.41mi
1409 N Washington Ave Springfield, MO	2.0	1.0	839	$1,405	$1.67	14d	2	1.42mi
2230 N Campbell Ave Springfield, MO	2.0	1.0	1084	$1,095	$1.01	44d	1	1.43mi
1530 N Robberson Ave Springfield, MO	3.0	2.0	1122	$1,425	$1.27	44d	1	1.49mi

Listing history 22 events

1. 2026-06-18
   days on market $115,500 Active 35 DOM
2. 2026-06-17
   days on market $115,500 Active 34 DOM
3. 2026-06-16
   days on market $115,500 Active 33 DOM
4. 2026-06-15
   days on market $115,500 Active 32 DOM
5. 2026-06-14
   days on market $115,500 Active 30 DOM
6. 2026-06-10
   days on market $115,500 Active 27 DOM
7. 2026-06-09
   days on market $115,500 Active 26 DOM
8. 2026-06-08
   days on market $115,500 Active 25 DOM
9. 2026-06-07
   days on market $115,500 Active 24 DOM
10. 2026-06-03
    days on market $115,500 Active 20 DOM
11. 2026-06-02
    days on market $115,500 Active 19 DOM
12. 2026-06-01
    days on market $115,500 Active 18 DOM
13. 2026-05-31
    days on market $115,500 Active 17 DOM
14. 2026-05-30
    days on market $115,500 Active 16 DOM
15. 2026-05-14
    listed $110,000 Active 26-char remark
16. 2023-07-31
    historical $950
17. 2023-07-28
    listed $950
18. 2023-05-04
    historical
19. 2023-04-13
    price $105,250
20. 2023-03-16
    listed $96,000 Active
21. 2016-05-31
    listed $99,900
22. 2007-07-23
    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: $510 · $43/mo
• Projected year-2 tax: $1,120 · $93/mo
• Expected delta: +$610/yr (+$51/mo · 119.6%)

ⓘ 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 ≥105°F today · 19 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

Taxation est. · year 1

• Rental income: $13,654
• − Mortgage interest: −$6,470
• − Property taxes: −$510
• − Insurance: −$578
• − Repairs & maintenance: −$1,092
• − Management: −$1,092
• − Depreciation: −$3,360
• Taxable income: $552
• Est. tax owed @ 24.0%: −$132
• After-tax cash flow: $2,298/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): 42,882
• Household income: $50,572
• Rent vs Own: 45.0% rent · 55.0% own
• Severe rent burden: 1305.0

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 (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: —

Market trends

• HPI YoY: ▼ -87.08%
• Current HPI: 205.0439
• Rent YoY: ▲ 4.24%
• Metro: Springfield, MO
• State GDP YoY: ▲ 1.84%
• F500 in state: 20

Industry mix (Fortune 500 HQ in MO)

Industry	F500 HQs	Revenue
▸Healthcare	1	$163B
▸Insurance	1	$21B
▸Industrial Technology	1	$17B
▸Retail	1	$16B
▸Industrial Distribution	1	$10B
▸Utilities	1	$9B

Price history

+15.6% since first listed

9 events — show timeline

• 2026-05-19 Price Changed $115,500 SOMO
• 2026-05-14 Listed $110,000 SOMO
• 2023-07-31 Rental Removed $950 APPFOLIO
• 2023-07-28 Listed for Rent $950 APPFOLIO
• 2023-05-04 Delisted — SOMO
• 2023-04-13 Price Changed $105,250 SOMO
• 2023-03-16 Listed $96,000 SOMO
• 2016-05-31 Listed $99,900 SOMO
• 2007-07-23 Sold (Public Records) — Public Records

Property tax history

+3.3%/yr

Latest (2025): $510 · +22.4% YoY. Source: county tax records.