CashFlowRE
Sign in Sign up
3527 S Ferguson Ave
D Composite 43.48
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).

  • ARV discount +15.0/15.0
  • Cash flow +10.6/30.0
  • Livability +3.8/5.0
  • Rent growth +3.2/5.0
  • Schools +3.2/10.0
  • DSCR +3.0/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Appreciation +0.0/10.0

$199,000

3527 S Ferguson Ave · Springfield, MO 65807
3 bd · 1.5 ba · 1,337 sqft · SingleFamily public records · 45 Days on market
Built 1969 0.29 ac lot $149/sqft · 17% below area Est $240k · 17% under

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

Listing remarks MLS

Location, livability, and everyday convenience make this well-maintained 3 bedroom home a strong option in south Springfield. The functional layout offers a comfortable flow between the living, kitchen, and dining areas, making it easy to live in day to day while still accommodating gatherings and everyday routines. The fenced backyard provides a practical outdoor space for pets, play, or simply unwinding, adding to the home's overall usability. Conveniently located near hospitals, schools, and shopping--and within the desirable Kickapoo school district--this property benefits from strong everyday accessibility in an established area known for consistent demand. A solid fit for a primary residence or a straightforward investment opportunity with lasting appeal.

Key facts

  • Functional layout
  • Fenced backyard
  • 0.29 acre lot

Tags

FENCED BACKYARDFUNCTIONAL LAYOUTSTRONG EVERYDAY ACCESSIBILITY

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/1.5-bath single-family listed at $199k.

Deal economics

  • At list price, monthly cash flow is $-99 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $181k (8.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $144k (27.9% below list).
  • Recommended offer: $144k (27.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% 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: Horace Mann Elem. (math 29% / reading 39%, grade F, #739 of 1,115 statewide, top 67%, 398 students, 64% FRL); Carver Middle (math 25% / reading 40%, grade F, #270 of 391 statewide, top 69%, 695 students, 61% FRL); Kickapoo High (math 39% / reading 66%, grade C-, #89 of 521 statewide, top 17%, 1,881 students, 26% FRL) — zoned schools at 50% FRL track the district average.
  • Market conditions: Rents rising (+2.6%/yr); 256 active listings in the ZIP; 25 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).
  • This rent runs 32% of the median local income ($54k/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 $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 45 days — a 3% lower offer ($193k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y ago; this cycle's ask has dropped $20k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • 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 $143,565 (27.9% 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 45 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 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
5.69%
Cash-on-cash
-2.14%
DSCR
0.90
GRM
11.6

CMA / ARV

ARV (median comp)
$240,047
List price
$199,000
Delta
-17.10%
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
3637 S Fort Ave 0.17mi 3/2.0 1,400 (+5%) 2mo $220,000 $157 81
3656 S Westwood Ave 0.28mi 3/2.0 1,369 (+2%) 2mo $245,000 $179 79
1313 W Primrose St 0.18mi 3/2.0 1,402 (+5%) 3mo $260,000 $185 79
3504 S Kansas Ave 0.27mi 3/2.0 1,294 (-3%) 6mo $219,900 $170 75
1320 Walnut Lawn Ct 0.22mi 3/2.0 1,242 (-7%) 1mo $235,000 $189 75
3231 S Parkhill Ave 0.36mi 3/2.5 1,368 (+2%) 1mo $250,000 $183 74
842 W Deerfield St 0.26mi 2/1.5 (-1) 1,248 (-7%) 3mo $210,000 $168 69
3243 S Ferguson Ave 0.32mi 3/2.0 1,183 (-12%) 3mo $219,900 $186 62
3847 S Broadway Ave 0.46mi 3/2.0 1,442 (+8%) 4mo $245,000 $170 60
3047 S Ferguson Ave 0.59mi 3/1.5 1,427 (+7%) 3mo $209,900 $147 59
3135 S Newton Ave 0.48mi 3/2.0 1,460 (+9%) 4mo $249,900 $171 57
3150 S Sagamont Ave #102 0.72mi 2/2.0 (-1) 1,274 (-5%) 5mo $199,900 $157 47

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 · 2.6% rent growth · sell at horizon

5-year hold
IRR
-20.3%
Equity multiple
0.30×
Total profit
$-39,211
Equity at exit
$29,672
10-year hold
IRR
-14.3%
Equity multiple
0.19×
Total profit
$-44,894
Equity at exit
$17,206

Cash invested: $55,720 (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 65807

Rents YoY
2.6%
Active inventory
256
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$1,436 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$107 /mo · $1,283/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$-99

Break-even live

Break-even rent $1,561
Max offer price $181,462
Occupancy floor

Sensitivity live

Price -10% $13 -5% $-43 +0% $-99 +5% $-156 +10% $-212
Rent -10% $-213 -5% $-156 +0% $-99 +5% $-43 +10% $14
Rate -1.0pp $1 -0.5pp $-49 base $-99 +0.5pp $-151 +1.0pp $-203

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
$49,750
Closing costs
$5,970
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4035 S Parkcrest Ave Springfield, MO 3.0 2.0 1682 $1,950 $1.16 25d 1 0.65mi
523 W Swan St Unit 1 Springfield, MO 2.0 1.5 992 $1,025 $1.03 25d 1 0.67mi
1326 W Sackett St Springfield, MO 2.0 2.0 1672 $1,695 $1.01 45d 1 0.72mi
923 W Battlefield Rd Springfield, MO 1.0–2.0 1.0–2.0 910 $1,050 $1.15 46d 4 0.76mi
4138 S Parkhill Ct Springfield, MO 2.0 2.0 1000 $1,095 $1.09 45d 1 0.79mi
3025 S Sagamont Ave Springfield, MO 2.0 1.0–2.0 832 $1,345 $1.62 15d 9 0.79mi
2208 W Chesterfield St Springfield, MO 1.0–2.0 1.0–2.0 900 $1,595 $1.77 45d 5 0.84mi
2828 S Nettleton Ave Springfield, MO 1.0–3.0 1.0–2.0 962 $1,595 $1.66 15d 5 0.86mi
2367 W Farm Road 164 Springfield, MO 2.0 2.0 940 $1,095 $1.16 15d 1 0.93mi
312 E Redwood St Springfield, MO 2.0 2.0 1117 $1,400 $1.25 25d 1 0.94mi
1450 W Lark St Springfield, MO 1.0–3.0 1.0–2.0 934 $1,490 $1.60 15d 11 0.97mi
256 E Erie St Unit 256 D Springfield, MO 2.0 2.5 1000 $995 $0.99 15d 1 1.02mi
245 E Erie St Unit 245 C Springfield, MO 2.0 2.5 1100 $995 $0.90 25d 1 1.02mi
2310 W Chesterfield St Springfield, MO 2.0–3.0 2.0 930 $1,145 $1.23 15d 4 1.02mi
265 E Erie St Unit 265 C Springfield, MO 2.0 2.5 1100 $995 $0.90 25d 1 1.06mi
3302 S Jefferson Ave Springfield, MO 3.0 2.0 1522 $1,595 $1.05 25d 1 1.08mi
2752 S Meadowbrook Ave Springfield, MO 1.0–2.0 1.0–2.0 775 $1,115 $1.44 15d 1 1.10mi
634 E Walnut Lawn St Springfield, MO 1.0–2.0 1.0–2.0 841 $1,495 $1.78 15d 7 1.23mi
4094 S Eaton Ave Springfield, MO 3.0 2.0 1697 $2,950 $1.74 45d 1 1.24mi
611 W Sunset St Springfield, MO 2.0–3.0 2.0 1104 $1,954 $1.77 15d 5 1.30mi
2935 S Roanoke Ave Springfield, MO 3.0 2.0 1429 $1,150 $0.80 15d 1 1.31mi
2917 S Roanoke Ave Springfield, MO 3.0 2.0 1262 $1,700 $1.35 25d 1 1.33mi
625 W Edgewood St Springfield, MO 2.0 1.5 1100 $1,050 $0.95 45d 1 1.38mi
820 E Montclair St Springfield, MO 1.0–2.0 1.0–2.0 870 $1,100 $1.26 45d 1 1.45mi
930 E Primrose St Unit A2 Springfield, MO 2.0 2.0 1244 $1,200 $0.96 25d 1 1.48mi

Listing history 13 events

  1. 2026-05-18
    price $199,000 771-char remark
    Show marketing remark (771 chars)

    Location, livability, and everyday convenience make this well-maintained 3 bedroom home a strong option in south Springfield. The functional layout offers a comfortable flow between the living, kitchen, and dining areas, making it easy to live in day to day while still accommodating gatherings and everyday routines. The fenced backyard provides a practical outdoor space for pets, play, or simply unwinding, adding to the home's overall usability. Conveniently located near hospitals, schools, and shopping--and within the desirable Kickapoo school district--this property benefits from strong everyday accessibility in an established area known for consistent demand. A solid fit for a primary residence or a straightforward investment opportunity with lasting appeal.

  2. 2026-05-11
    price $204,000 771-char remark
    Show marketing remark (771 chars)

    Location, livability, and everyday convenience make this well-maintained 3 bedroom home a strong option in south Springfield. The functional layout offers a comfortable flow between the living, kitchen, and dining areas, making it easy to live in day to day while still accommodating gatherings and everyday routines. The fenced backyard provides a practical outdoor space for pets, play, or simply unwinding, adding to the home's overall usability. Conveniently located near hospitals, schools, and shopping--and within the desirable Kickapoo school district--this property benefits from strong everyday accessibility in an established area known for consistent demand. A solid fit for a primary residence or a straightforward investment opportunity with lasting appeal.

  3. 2026-05-04
    price $209,000 771-char remark
    Show marketing remark (771 chars)

    Location, livability, and everyday convenience make this well-maintained 3 bedroom home a strong option in south Springfield. The functional layout offers a comfortable flow between the living, kitchen, and dining areas, making it easy to live in day to day while still accommodating gatherings and everyday routines. The fenced backyard provides a practical outdoor space for pets, play, or simply unwinding, adding to the home's overall usability. Conveniently located near hospitals, schools, and shopping--and within the desirable Kickapoo school district--this property benefits from strong everyday accessibility in an established area known for consistent demand. A solid fit for a primary residence or a straightforward investment opportunity with lasting appeal.

  4. 2026-04-20
    price $214,000 771-char remark
    Show marketing remark (771 chars)

    Location, livability, and everyday convenience make this well-maintained 3 bedroom home a strong option in south Springfield. The functional layout offers a comfortable flow between the living, kitchen, and dining areas, making it easy to live in day to day while still accommodating gatherings and everyday routines. The fenced backyard provides a practical outdoor space for pets, play, or simply unwinding, adding to the home's overall usability. Conveniently located near hospitals, schools, and shopping--and within the desirable Kickapoo school district--this property benefits from strong everyday accessibility in an established area known for consistent demand. A solid fit for a primary residence or a straightforward investment opportunity with lasting appeal.

  5. 2026-04-11
    listed $219,000 Active 771-char remark
    Show marketing remark (771 chars)

    Location, livability, and everyday convenience make this well-maintained 3 bedroom home a strong option in south Springfield. The functional layout offers a comfortable flow between the living, kitchen, and dining areas, making it easy to live in day to day while still accommodating gatherings and everyday routines. The fenced backyard provides a practical outdoor space for pets, play, or simply unwinding, adding to the home's overall usability. Conveniently located near hospitals, schools, and shopping--and within the desirable Kickapoo school district--this property benefits from strong everyday accessibility in an established area known for consistent demand. A solid fit for a primary residence or a straightforward investment opportunity with lasting appeal.

  6. 2022-08-18
    soldstatus
  7. 2022-08-15
    soldstatus Closed 374-char remark
    Show marketing remark (374 chars)

    Fantastic Price on this Ready to move in home, South Springfield in Kickapoo school district. This 3 bedroom, 2 bathroom home has new laminate floor covering, new carpet, a new tub/shower, fresh paint and 2 living areas! The rock fireplace in the open family room adds to the warmth of this home. The home also features a covered back porch, two car garage and fenced yard.

  8. 2022-07-14
    status Pending 374-char remark
    Show marketing remark (374 chars)

    Fantastic Price on this Ready to move in home, South Springfield in Kickapoo school district. This 3 bedroom, 2 bathroom home has new laminate floor covering, new carpet, a new tub/shower, fresh paint and 2 living areas! The rock fireplace in the open family room adds to the warmth of this home. The home also features a covered back porch, two car garage and fenced yard.

  9. 2022-07-13
    price $174,900 374-char remark
    Show marketing remark (374 chars)

    Fantastic Price on this Ready to move in home, South Springfield in Kickapoo school district. This 3 bedroom, 2 bathroom home has new laminate floor covering, new carpet, a new tub/shower, fresh paint and 2 living areas! The rock fireplace in the open family room adds to the warmth of this home. The home also features a covered back porch, two car garage and fenced yard.

  10. 2022-07-09
    listed $184,900 Active 374-char remark
    Show marketing remark (374 chars)

    Fantastic Price on this Ready to move in home, South Springfield in Kickapoo school district. This 3 bedroom, 2 bathroom home has new laminate floor covering, new carpet, a new tub/shower, fresh paint and 2 living areas! The rock fireplace in the open family room adds to the warmth of this home. The home also features a covered back porch, two car garage and fenced yard.

  11. 2013-03-07
    soldstatus
  12. 2011-12-09
    soldstatus
  13. 2011-04-12
    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
$1,283 · $107/mo
Projected year-2 tax
$1,930 · $161/mo
Expected delta
+$647/yr (+$54/mo · 50.4%)

ⓘ 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
$17,228
− Mortgage interest
−$11,147
− Property taxes
−$1,283
− Insurance
−$995
− Repairs & maintenance
−$1,378
− Management
−$1,378
− Depreciation
−$5,789
Taxable loss
−$4,743
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,138
After-tax cash flow
$-53/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)
56,659
Household income
$53,870
Rent vs Own
55.5% rent · 44.5% own
Severe rent burden
3420.0

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 (81%)
Race & ethnicity
White 81% Two or more races 8% Hispanic / Latino 7% Black 4% Asian 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 3% Lithuanian 2% Slovak 2%
Foreign-born
4% · Canada, South Korea
Languages at home
94% English-only · Spanish 2% Other Asian/Pacific 1% Arabic 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
▼ -205.97%
Current HPI
210.4358
Rent YoY
▲ 2.60%
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

+7.6% since first listed
13 events — show timeline
  • 2026-05-18 Price Changed $199,000 SOMO
  • 2026-05-11 Price Changed $204,000 SOMO
  • 2026-05-04 Price Changed $209,000 SOMO
  • 2026-04-20 Price Changed $214,000 SOMO
  • 2026-04-11 Listed $219,000 SOMO
  • 2022-08-18 Sold (Public Records) Public Records
  • 2022-08-15 Sold (MLS) SOMO
  • 2022-07-14 Pending SOMO
  • 2022-07-13 Price Changed $174,900 SOMO
  • 2022-07-09 Listed $184,900 SOMO
  • 2013-03-07 Sold (Public Records) Public Records
  • 2011-12-09 Sold (Public Records) Public Records
  • 2011-04-12 Sold (Public Records) Public Records

Property tax history

+2.6%/yr

Latest (2025): $1,283 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…