CashFlowRE
Sign in Sign up
1201 W Chase St
B- Composite 65.03
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 +23.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.7/10.0
  • 1% rule +5.4/10.0
  • 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

$149,900

1201 W Chase St · Springfield, MO 65803
3 bd · 1.0 ba · 2,096 sqft · SingleFamily public records · 7 Days on market
Built 1897 7,405 sqft lot Est $214k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nice corner lot for this spacious 2 story home. Stone/block first level exterior, breaker box. Home in need of complete renovation and is sold as is where is.

Key facts

  • 7,405 sq ft lot
  • Built 1897
  • Listed 7 days

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels
  • Construction: Brick and other exterior materials; Block and other foundation; Composition/shingle roof; Built as a single-family home
  • Exterior features: Deck; Front porch; Has a view; No fencing

Interior

  • Kitchen: Electric oven; Free-standing electric oven; Dishwasher
  • Bedrooms: Bedrooms with walk-in closet(s)
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning; Ceiling fan(s)
  • Interior features: Granite counters; Walk-in closets; Insulated double-pane windows
  • Laundry & utility: Laundry on main level

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/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $290 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 8.6% 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: Bowerman Elem. (math 17% / reading 27%, grade F, #910 of 1,115 statewide, top 83%, 243 students, 90% FRL); Hillcrest High (math 9% / reading 35%, grade F, #462 of 521 statewide, top 90%, 1,017 students, 64% FRL) — zoned schools average 77% FRL vs 46% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 22% at this address vs 39% district-wide (-17 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; 1 comparable units currently listed for rent nearby; 1,302 units permitted in Greene County in 2024 (250 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($51k/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 $1k of loan paydown is wiped out by about $4k 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

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 10y 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 1897 — 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 $149,900

Questions for the listing agent

  1. Built in 1897 — 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. 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?
  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
1.04%
Cap rate
8.62%
Cash-on-cash
8.29%
DSCR
1.37
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$213,792
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2000 N Franklin Ave 0.24mi 3/2.0 2,289 (+9%) 14mo $89,900 $39 57
1874 N Main Ave 0.53mi 4/2.0 (+1) 1,982 (-5%) 1mo $199,900 $101 56
911 W Scott St 0.75mi 2/1.0 (-1) 2,100 (+0%) 5mo $155,000 $74 56
1896 N Douglas Ave 0.38mi 4/2.0 (+1) 1,825 (-13%) 1mo $209,000 $115 51
1923 N Campbell Ave 0.67mi 4/2.0 (+1) 2,112 (+1%) 9mo $238,777 $113 50
1912 N Douglas Ave 0.39mi 4/1.5 (+1) 1,844 (-12%) 14mo $214,900 $117 43
2223 N Nettleton Ave 0.56mi 4/2.0 (+1) 1,922 (-8%) 10mo $198,000 $103 43
827 W Webster St 0.70mi 3/2.0 2,280 (+9%) 11mo $179,900 $79 40
1885 N Lyon Ave 0.58mi 3/2.0 1,791 (-15%) 9mo $115,000 $64 37
508 W Division St 0.64mi 3/2.0 2,400 (+14%) 9mo $165,000 $69 34
1036 W Scott St 0.75mi 4/1.5 (+1) 2,205 (+5%) 19mo $245,000 $111 34
804 W Calhoun St 0.68mi 4/2.5 (+1) 1,916 (-9%) 19mo $195,000 $102 27

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
-2.4%
Equity multiple
0.91×
Total profit
$-3,878
Equity at exit
$22,351
10-year hold
IRR
8.5%
Equity multiple
1.68×
Total profit
$28,568
Equity at exit
$12,961

Cash invested: $41,972 (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 65803

Home prices YoY
-29.8%
Rents YoY
4.2%
Active inventory
394
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,560 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$94 /mo · $1,126/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$290

Break-even live

Break-even rent $1,193
Max offer price $149,900
Occupancy floor 76%

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
$37,475
Closing costs
$4,497
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
501 W Central St Springfield, MO 4.0 2.0 2000 $2,200 $1.10 23d 1 1.10mi

Listing history 6 events

  1. 2026-06-18
    days on market $149,900 Active 7 DOM
  2. 2026-06-17
    days on market $149,900 Active 6 DOM
  3. 2026-06-16
    days on market $149,900 Active 5 DOM
  4. 2026-06-15
    days on market $149,900 Active 4 DOM
  5. 2026-06-14
    remarks 408-char remark
  6. 2026-06-14
    listed $149,900 Active 2 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
$1,126 · $94/mo
Projected year-2 tax
$1,454 · $121/mo
Expected delta
+$328/yr (+$27/mo · 29.1%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,722
− Mortgage interest
−$8,397
− Property taxes
−$1,126
− Insurance
−$750
− Repairs & maintenance
−$1,498
− Management
−$1,498
− Depreciation
−$4,361
Taxable income
$1,093
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$262
After-tax cash flow
$3,219/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

Price history

+1149.2% since first listed
12 events — show timeline
  • 2026-06-11 Listed $149,900 SOMO
  • 2025-04-27 Listed $155,000 SOMO
  • 2024-12-16 Rental Removed $1,195 APPFOLIO
  • 2024-11-14 Listed for Rent $1,195 APPFOLIO
  • 2021-08-02 Sold (Public Records) Public Records
  • 2021-08-02 Sold (Public Records) Public Records
  • 2019-08-05 Sold (Public Records) Public Records
  • 2019-08-01 Sold (MLS) SOMO
  • 2019-03-05 Listed $19,900 SOMO
  • 2016-08-12 Sold (Public Records) Public Records
  • 2016-08-10 Sold (MLS) SOMO
  • 2016-06-29 Listed $12,000 SOMO

Property tax history

+10.4%/yr

Latest (2025): $1,126 · +14.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…