CashFlowRE
Sign in Sign up
1650 S Saint Charles Ave
D- Composite 36.86
Why this score? — see what drove the D- 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 +11.1/30.0
  • ARV discount +7.5/15.0
  • Livability +3.8/5.0
  • Rent growth +3.3/5.0
  • DSCR +3.2/10.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Appreciation +0.0/10.0

$214,900

1650 S Saint Charles Ave · Springfield, MO 65804
3 bd · 2.0 ba · 1,492 sqft · SingleFamily public records · 69 Days on market
Built 1961 0.26 ac lot Est $215k · at est.

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

Listing remarks MLS

This property is being offered ''as is'' Cash or conventional loan only. Buy it as an investment or enjoy it as your own home. Prime location just a block from East Sunshine for an easy commute. Boasting original hardwood floors, 2 living areas, spacious kitchen with granite counter tops, 2 full bathrooms, newer windows & sizeable fenced in yard with large deck. Storage shed remains with the home. Please note the ''4th Bedroom'' is nonconforming with no window. The walls could be removed to convert house back to 3 bedrooms and have a larger living room. The home is loaded with potential and this is a fantastic opportunity; call today for your showing or to submit an offer! Buyer and buyer's agent to do due diligence.

Key facts

  • 0.26 acre lot
  • 2 garage spots
  • Built 1961

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/2.0-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $-86 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $200k (7.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $155k (27.8% below list).
  • Recommended offer: $155k (27.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 4.6% in Springfield — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: Pittman Elem. (math 22% / reading 42%, grade F, #761 of 1,115 statewide, top 72%, 219 students, 66% FRL); Hickory Hills Middle (math 31% / reading 44%, grade F, #215 of 391 statewide, top 56%, 414 students, 46% FRL); Glendale High (math 21% / reading 55%, grade F, #290 of 521 statewide, top 56%, 1,307 students, 33% FRL) — zoned schools at 49% FRL track the district average.
  • Market conditions: Rents rising (+3.2%/yr); 266 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $1k of loan paydown is wiped out by about $6k 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 69 days — a 6% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y 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

  • 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 $155,178 (27.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. Built in 1961 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.72%
Cap rate
5.81%
Cash-on-cash
-1.72%
DSCR
0.92
GRM
11.5

CMA / ARV

ARV (on-the-fly)
$214,848
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1650 S Saint Charles Ave 0.00mi 4/2.0 (+1) 1,492 (0%) 0mo $214,900 $144 95
1634 S St Charles Ave 0.03mi 3/2.0 1,452 (-3%) 0mo $204,900 $141 94
1503 S Sieger Dr 0.30mi 3/2.0 1,556 (+4%) 4mo $219,900 $141 76
1650 S Sieger Dr 0.12mi 3/2.0 1,690 (+13%) 0mo $245,000 $145 72
1357 S Catalina Ave 0.44mi 3/2.0 1,546 (+4%) 4mo $255,000 $165 71
3321 E Whiteside St 0.59mi 3/2.0 1,540 (+3%) 1mo $249,000 $162 66
2738 E Verona St 0.70mi 3/2.0 1,568 (+5%) 1mo $190,000 $121 58
1927 S Plaza Ave 0.39mi 3/1.5 1,680 (+13%) 4mo $230,000 $137 55
2917 E Portland St 0.42mi 3/1.5 1,696 (+14%) 1mo $245,000 $144 54
1984 S Meadowview Ave 0.58mi 3/2.0 1,665 (+12%) 4mo $297,500 $179 50
2648 E Portland St 0.72mi 3/1.5 1,620 (+9%) 1mo $219,000 $135 50
3326 E Whiteside St 0.62mi 3/2.0 1,276 (-14%) 0mo $249,900 $196 46

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 · 3.23% rent growth · sell at horizon

5-year hold
IRR
-19.0%
Equity multiple
0.33×
Total profit
$-40,031
Equity at exit
$32,042
10-year hold
IRR
-11.2%
Equity multiple
0.32×
Total profit
$-40,775
Equity at exit
$18,581

Cash invested: $60,172 (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 65804

Rents YoY
3.2%
Active inventory
266
Price-to-rent
11.5×

Monthly cashflow live

Estimated rent
$1,552 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$96 /mo · $1,146/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$326
Net cashflow
$-86

Break-even live

Break-even rent $1,661
Max offer price $199,686
Occupancy floor

Sensitivity live

Price -10% $36 -5% $-25 +0% $-86 +5% $-147 +10% $-208
Rent -10% $-209 -5% $-147 +0% $-86 +5% $-25 +10% $36
Rate -1.0pp $22 -0.5pp $-31 base $-86 +0.5pp $-142 +1.0pp $-198

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
$53,725
Closing costs
$6,447
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1603 S Saint Charles Ave Springfield, MO 3.0 2.0 1452 $1,695 $1.17 45d 1 0.10mi
1528 S Catalina Ave Springfield, MO 3.0 1.0 1326 $1,440 $1.09 45d 1 0.23mi
1920 S Mayfair Ave Springfield, MO 4.0 2.0 1440 $1,895 $1.32 25d 1 0.23mi
1940 S Ingram Mill Rd Springfield, MO 2.0 1.0 900 $875 $0.97 15d 1 0.42mi
2831 E University St Springfield, MO 2.0 1.0 975 $1,095 $1.12 25d 1 0.48mi
2831 E University St Springfield, MO 2.0 1.0 950 $1,195 $1.26 15d 1 0.48mi
2848 E Eastmoor Dr Springfield, MO 3.0 2.0 1564 $1,725 $1.10 15d 1 0.50mi
2804 E Linwood St Springfield, MO 3.0 2.0 1400 $1,650 $1.18 15d 1 0.55mi
2122 S Barcliff Ave Springfield, MO 2.0 1.5 900 $1,095 $1.22 15d 3 0.57mi
1225 S Ingram Mill Rd Springfield, MO 1.0–2.0 1.0–2.0 1150 $2,345 $2.04 15d 4 0.60mi
2765 E Verona St Springfield, MO 3.0 2.0 1244 $1,600 $1.29 45d 1 0.65mi
2641 E Verona St Springfield, MO 3.0 2.0 1293 $1,750 $1.35 25d 1 0.77mi
2320 S Ingram Mill Rd Springfield, MO 2.0 1.0–2.0 646 $1,825 $2.83 15d 7 0.81mi
3440 E Lombard St Unit 129 Springfield, MO 2.0 1.5 900 $875 $0.97 25d 1 0.98mi
3440 E Lombard St Unit 110 Springfield, MO 2.0 1.5 900 $875 $0.97 45d 1 0.98mi
3501 E Lombard St Springfield, MO 1.0–3.0 1.0–2.0 800 $1,065 $1.33 45d 1 1.08mi
2546 S Ingram Mill Rd Springfield, MO 1.0–2.0 1.0 787 $925 $1.17 15d 4 1.10mi
2559 S Linden Ave Springfield, MO 2.0 2.0 960 $850 $0.89 25d 1 1.11mi
3353 E Sunset St Unit B Springfield, MO 2.0 1.5 1008 $900 $0.89 15d 1 1.11mi
3421 E Sunset St Unit 3421 Sunset Springfield, MO 3.0 2.0 1500 $1,395 $0.93 23d 1 1.16mi
3080 E Cherry St Unit F104-ADA Springfield, MO 3.0 2.0 1030 $1,500 $1.46 25d 1 1.28mi
3080 E Cherry St Unit H104-ADA Springfield, MO 3.0 2.0 1030 $1,565 $1.52 45d 1 1.28mi
2149 E Sunshine St Springfield, MO 1.0–2.0 1.0–1.5 671 $1,453 $2.17 15d 20 1.31mi
2146 E Bennett St Unit 0 Springfield, MO 2.0 1.0 1009 $895 $0.89 45d 1 1.38mi

Listing history 12 events

  1. 2026-04-21
    status Pending
  2. 2026-04-07
    price $214,900
  3. 2026-02-11
    listed $219,900 Active
  4. 2024-11-22
    historical $1,495
  5. 2024-11-12
    listed $1,495
  6. 2022-02-15
    price $1,350
  7. 2021-09-21
    soldstatus 732-char remark
    Show marketing remark (732 chars)

    This property is being offered ''as is'' Cash or conventional loan only. Buy it as an investment or enjoy it as your own home. Prime location just a block from East Sunshine for an easy commute. Boasting original hardwood floors, 2 living areas, spacious kitchen with granite counter tops, 2 full bathrooms, newer windows & sizeable fenced in yard with large deck. Storage shed remains with the home. Please note the ''4th Bedroom'' is nonconforming with no window. The walls could be removed to convert house back to 3 bedrooms and have a larger living room. The home is loaded with potential and this is a fantastic opportunity; call today for your showing or to submit an offer! Buyer and buyer's agent to do due diligence.

  8. 2021-08-27
    listed $160,000 732-char remark
    Show marketing remark (732 chars)

    This property is being offered ''as is'' Cash or conventional loan only. Buy it as an investment or enjoy it as your own home. Prime location just a block from East Sunshine for an easy commute. Boasting original hardwood floors, 2 living areas, spacious kitchen with granite counter tops, 2 full bathrooms, newer windows & sizeable fenced in yard with large deck. Storage shed remains with the home. Please note the ''4th Bedroom'' is nonconforming with no window. The walls could be removed to convert house back to 3 bedrooms and have a larger living room. The home is loaded with potential and this is a fantastic opportunity; call today for your showing or to submit an offer! Buyer and buyer's agent to do due diligence.

  9. 2017-06-02
    soldstatus 772-char remark
    Show marketing remark (772 chars)

    Located close to 65 and 44 for easy commuting, this welcoming 3 bed/2 bath home with 2 living areas is move-in ready! Walk into the living room with beautiful hardwoods. The spacious alley-style kitchen/dining combo features ample cabinets, vast granite counters, and flows seamlessly into the comfortable family room. Highlights of the family room include a stunning floor-to-ceiling brick fireplace and natural light. Hardwoods continue into the roomy bedrooms. Additional features of the home include new HVAC system installed in 2016 and newer roof installed in 2015. Outdoor living is relaxing and easy with large back deck and massive backyard w/ garden area and storage shed. This home has been well-loved and is ready for a new family to love it for years to come!

  10. 2017-06-01
    soldstatus
  11. 2017-04-05
    listed $114,000 772-char remark
    Show marketing remark (772 chars)

    Located close to 65 and 44 for easy commuting, this welcoming 3 bed/2 bath home with 2 living areas is move-in ready! Walk into the living room with beautiful hardwoods. The spacious alley-style kitchen/dining combo features ample cabinets, vast granite counters, and flows seamlessly into the comfortable family room. Highlights of the family room include a stunning floor-to-ceiling brick fireplace and natural light. Hardwoods continue into the roomy bedrooms. Additional features of the home include new HVAC system installed in 2016 and newer roof installed in 2015. Outdoor living is relaxing and easy with large back deck and massive backyard w/ garden area and storage shed. This home has been well-loved and is ready for a new family to love it for years to come!

  12. 2006-07-20
    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
$1,146 · $96/mo
Projected year-2 tax
$2,085 · $174/mo
Expected delta
+$938/yr (+$78/mo · 81.8%)

ⓘ 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 3/10 Moderate
  • 🌡 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 2 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
$18,621
− Mortgage interest
−$12,038
− Property taxes
−$1,146
− Insurance
−$1,074
− Repairs & maintenance
−$1,490
− Management
−$1,490
− Depreciation
−$6,252
Taxable loss
−$4,868
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,168
After-tax cash flow
$135/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)
40,935
Household income
$62,301
Rent vs Own
44.7% rent · 55.3% own
Severe rent burden
1412.0

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 (87%)
Race & ethnicity
White 87% Two or more races 5% Hispanic / Latino 4% Black 2% Asian 2%
Common ancestry
Italian 3% Lithuanian 3% Slovak 3%
Foreign-born
3% · Canada, South Korea
Languages at home
95% English-only · Spanish 2% Other Indo-European 1%

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
▼ -271.81%
Current HPI
197.8418
Rent YoY
▲ 3.23%
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

+88.5% since first listed
12 events — show timeline
  • 2026-04-21 Pending SOMO
  • 2026-04-07 Price Changed $214,900 SOMO
  • 2026-02-11 Listed $219,900 SOMO
  • 2024-11-22 Rental Removed $1,495 APPFOLIO
  • 2024-11-12 Listed for Rent $1,495 APPFOLIO
  • 2022-02-15 Price Changed $1,350 RENT.
  • 2021-09-21 Sold (MLS) SOMO
  • 2021-08-27 Listed $160,000 SOMO
  • 2017-06-02 Sold (MLS) SOMO
  • 2017-06-01 Sold (Public Records) Public Records
  • 2017-04-05 Listed $114,000 SOMO
  • 2006-07-20 Sold (Public Records) Public Records

Property tax history

+4.6%/yr

Latest (2025): $1,146 · +15.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…