CashFlowRE
Sign in Sign up
414 S Brownell Ave
D Composite 43.13
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 +15.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.9/10.0
  • 1% rule +3.2/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

414 S Brownell Ave · Joplin, MO 64801
3 bd · 1.0 ba · 1,099 sqft · Other · 54 Days on market
Built 1908 0.26 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 1908 home featuring a distinctive masonry stone exterior that adds timeless character and curb appeal. This thoughtfully updated residence offers a remodeled interior with a convenient, functional floor plan designed for comfortable everyday living while still honoring the home's historic charm. Inside you'll find updated finishes and improvements throughout, creating a move-in-ready feel with a layout that flows easily from room to room. Natural light, practical living spaces and smart updates make this home both welcoming and efficient. A detached garage provides added storage and parking flexibility while the property sits in a peaceful, established neighborhood - ideal for those seeking a quiet setting without sacrificing convenience. Located just minutes from shopping, dining and local schools, this home offers the perfect balance of tranquility and accessibility. Whether you're drawn to its classic architecture, updated interior or desirable location, this property is a wonderful opportunity to own a piece of history with modern comfort.

Key facts

  • Remodeled interior
  • Updated finishes
  • Detached garage

Tags

MASONRY STONE EXTERIORREMODELED INTERIORUPDATED FINISHESDETACHED GARAGEMINUTES FROM SHOPPINGMINUTES FROM DINING

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 other listed at $150k.

Deal economics

  • At list price, monthly cash flow is $67 ($808/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 $123k (18.0% below list).
  • Recommended offer: $123k (18.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% 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: Mckinley Elem. (math 22% / reading 22%, grade F, #910 of 1,115 statewide, top 83%, 310 students, 81% FRL); East Middle (math 22% / reading 40%, grade F, #279 of 391 statewide, top 72%, 597 students, 66% FRL) — zoned schools average 74% FRL vs 54% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.0%/yr); 371 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 12y 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 1908 — 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 $122,907 (18.0% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  2. Built in 1908 — 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. 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?
  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
0.82%
Cap rate
6.83%
Cash-on-cash
1.93%
DSCR
1.09
GRM
10.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.95% rent growth · sell at horizon

5-year hold
IRR
-13.3%
Equity multiple
0.52×
Total profit
$-20,126
Equity at exit
$22,351
10-year hold
IRR
-4.5%
Equity multiple
0.70×
Total profit
$-12,512
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 64801

Rents YoY
3.0%
Active inventory
371
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,229 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$55 /mo · $661/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$67

Break-even live

Break-even rent $1,144
Max offer price $149,900
Occupancy floor 90%

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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
220 S Florida Ave Joplin, MO 3.0 2.0 1180 $1,400 $1.19 21d 1 0.14mi
120 S Brownell Ave Joplin, MO 3.0 1.0 1092 $900 $0.82 21d 1 0.23mi
1119 S Saint Louis Ave Joplin, MO 2.0 1.5 904 $1,100 $1.22 21d 1 0.73mi
1012 Central St Joplin, MO 3.0 2.0 1100 $1,395 $1.27 21d 1 0.87mi
1013 Broadway St Joplin, MO 3.0 1.0 917 $995 $1.09 21d 1 0.89mi
2811 E 15th St Joplin, MO 3.0 1.5 1500 $1,500 $1.00 21d 1 0.92mi
2901 E 15th St Joplin, MO 2.0 1.0 1035 $1,250 $1.21 21d 1 0.96mi
801 Greenwood Dr Joplin, MO 3.0 2.0 1050 $1,400 $1.33 21d 1 0.99mi
815 Greenwood Dr Joplin, MO 2.0 2.0 1250 $1,275 $1.02 21d 1 1.00mi
1880 E Kensington St Joplin, MO 3.0 2.0 1036 $1,400 $1.35 21d 1 1.02mi
211 S Galena Ave Joplin, MO 3.0 2.0 1200 $1,550 $1.29 21d 1 1.12mi
3430 Newman Rd Apt 105 Joplin, MO 2.0 2.0 943 $875 $0.93 21d 1 1.13mi
3440 Newman Rd Unit 305 Joplin, MO 2.0 2.0 943 $875 $0.93 21d 1 1.17mi
3514 Newman Rd Apt 104 Joplin, MO 2.0 2.0 855 $875 $1.02 21d 1 1.21mi
1715 Wisconsin Ave #2 Joplin, MO 2.0 2.0 1000 $900 $0.90 21d 1 1.31mi
3502 Newman Rd Joplin, MO 1.0–3.0 1.0–2.0 850 $975 $1.15 21d 1 1.38mi
101 N Main Street Rd Unit 1806 Joplin, MO 3.0 2.0 1386 $1,300 $0.94 21d 1 1.45mi

Listing history 18 events

  1. 2026-04-20
    status Pending
    Show marketing remark (1068 chars)

    Charming 1908 home featuring a distinctive masonry stone exterior that adds timeless character and curb appeal. This thoughtfully updated residence offers a remodeled interior with a convenient, functional floor plan designed for comfortable everyday living while still honoring the home's historic charm. Inside you'll find updated finishes and improvements throughout, creating a move-in-ready feel with a layout that flows easily from room to room. Natural light, practical living spaces and smart updates make this home both welcoming and efficient. A detached garage provides added storage and parking flexibility while the property sits in a peaceful, established neighborhood - ideal for those seeking a quiet setting without sacrificing convenience. Located just minutes from shopping, dining and local schools, this home offers the perfect balance of tranquility and accessibility. Whether you're drawn to its classic architecture, updated interior or desirable location, this property is a wonderful opportunity to own a piece of history with modern comfort.

  2. 2026-04-20
    status Pending 1068-char remark
    Show marketing remark (1068 chars)

    Charming 1908 home featuring a distinctive masonry stone exterior that adds timeless character and curb appeal. This thoughtfully updated residence offers a remodeled interior with a convenient, functional floor plan designed for comfortable everyday living while still honoring the home's historic charm. Inside you'll find updated finishes and improvements throughout, creating a move-in-ready feel with a layout that flows easily from room to room. Natural light, practical living spaces and smart updates make this home both welcoming and efficient. A detached garage provides added storage and parking flexibility while the property sits in a peaceful, established neighborhood - ideal for those seeking a quiet setting without sacrificing convenience. Located just minutes from shopping, dining and local schools, this home offers the perfect balance of tranquility and accessibility. Whether you're drawn to its classic architecture, updated interior or desirable location, this property is a wonderful opportunity to own a piece of history with modern comfort.

  3. 2026-04-08
    status Active
    Show marketing remark (1068 chars)

    Charming 1908 home featuring a distinctive masonry stone exterior that adds timeless character and curb appeal. This thoughtfully updated residence offers a remodeled interior with a convenient, functional floor plan designed for comfortable everyday living while still honoring the home's historic charm. Inside you'll find updated finishes and improvements throughout, creating a move-in-ready feel with a layout that flows easily from room to room. Natural light, practical living spaces and smart updates make this home both welcoming and efficient. A detached garage provides added storage and parking flexibility while the property sits in a peaceful, established neighborhood - ideal for those seeking a quiet setting without sacrificing convenience. Located just minutes from shopping, dining and local schools, this home offers the perfect balance of tranquility and accessibility. Whether you're drawn to its classic architecture, updated interior or desirable location, this property is a wonderful opportunity to own a piece of history with modern comfort.

  4. 2026-04-08
    status Active 1068-char remark
    Show marketing remark (1068 chars)

    Charming 1908 home featuring a distinctive masonry stone exterior that adds timeless character and curb appeal. This thoughtfully updated residence offers a remodeled interior with a convenient, functional floor plan designed for comfortable everyday living while still honoring the home's historic charm. Inside you'll find updated finishes and improvements throughout, creating a move-in-ready feel with a layout that flows easily from room to room. Natural light, practical living spaces and smart updates make this home both welcoming and efficient. A detached garage provides added storage and parking flexibility while the property sits in a peaceful, established neighborhood - ideal for those seeking a quiet setting without sacrificing convenience. Located just minutes from shopping, dining and local schools, this home offers the perfect balance of tranquility and accessibility. Whether you're drawn to its classic architecture, updated interior or desirable location, this property is a wonderful opportunity to own a piece of history with modern comfort.

  5. 2026-02-17
    status Pending 1068-char remark
    Show marketing remark (1068 chars)

    Charming 1908 home featuring a distinctive masonry stone exterior that adds timeless character and curb appeal. This thoughtfully updated residence offers a remodeled interior with a convenient, functional floor plan designed for comfortable everyday living while still honoring the home's historic charm. Inside you'll find updated finishes and improvements throughout, creating a move-in-ready feel with a layout that flows easily from room to room. Natural light, practical living spaces and smart updates make this home both welcoming and efficient. A detached garage provides added storage and parking flexibility while the property sits in a peaceful, established neighborhood - ideal for those seeking a quiet setting without sacrificing convenience. Located just minutes from shopping, dining and local schools, this home offers the perfect balance of tranquility and accessibility. Whether you're drawn to its classic architecture, updated interior or desirable location, this property is a wonderful opportunity to own a piece of history with modern comfort.

  6. 2026-02-17
    status Pending
    Show marketing remark (1068 chars)

    Charming 1908 home featuring a distinctive masonry stone exterior that adds timeless character and curb appeal. This thoughtfully updated residence offers a remodeled interior with a convenient, functional floor plan designed for comfortable everyday living while still honoring the home's historic charm. Inside you'll find updated finishes and improvements throughout, creating a move-in-ready feel with a layout that flows easily from room to room. Natural light, practical living spaces and smart updates make this home both welcoming and efficient. A detached garage provides added storage and parking flexibility while the property sits in a peaceful, established neighborhood - ideal for those seeking a quiet setting without sacrificing convenience. Located just minutes from shopping, dining and local schools, this home offers the perfect balance of tranquility and accessibility. Whether you're drawn to its classic architecture, updated interior or desirable location, this property is a wonderful opportunity to own a piece of history with modern comfort.

  7. 2026-01-05
    listed $149,900 Active
    Show marketing remark (1068 chars)

    Charming 1908 home featuring a distinctive masonry stone exterior that adds timeless character and curb appeal. This thoughtfully updated residence offers a remodeled interior with a convenient, functional floor plan designed for comfortable everyday living while still honoring the home's historic charm. Inside you'll find updated finishes and improvements throughout, creating a move-in-ready feel with a layout that flows easily from room to room. Natural light, practical living spaces and smart updates make this home both welcoming and efficient. A detached garage provides added storage and parking flexibility while the property sits in a peaceful, established neighborhood - ideal for those seeking a quiet setting without sacrificing convenience. Located just minutes from shopping, dining and local schools, this home offers the perfect balance of tranquility and accessibility. Whether you're drawn to its classic architecture, updated interior or desirable location, this property is a wonderful opportunity to own a piece of history with modern comfort.

  8. 2026-01-05
    listed $149,900 Active 1068-char remark
    Show marketing remark (1068 chars)

    Charming 1908 home featuring a distinctive masonry stone exterior that adds timeless character and curb appeal. This thoughtfully updated residence offers a remodeled interior with a convenient, functional floor plan designed for comfortable everyday living while still honoring the home's historic charm. Inside you'll find updated finishes and improvements throughout, creating a move-in-ready feel with a layout that flows easily from room to room. Natural light, practical living spaces and smart updates make this home both welcoming and efficient. A detached garage provides added storage and parking flexibility while the property sits in a peaceful, established neighborhood - ideal for those seeking a quiet setting without sacrificing convenience. Located just minutes from shopping, dining and local schools, this home offers the perfect balance of tranquility and accessibility. Whether you're drawn to its classic architecture, updated interior or desirable location, this property is a wonderful opportunity to own a piece of history with modern comfort.

  9. 2025-11-12
    price $149,900
  10. 2024-09-03
    soldstatus Closed
  11. 2024-09-03
    soldstatus
  12. 2024-07-02
    status Pending
  13. 2024-06-28
    listed $149,900 Active
  14. 2014-09-29
    soldstatus
  15. 2014-09-26
    soldstatus
  16. 2014-07-28
    listed $68,900
  17. 2005-12-30
    soldstatus
  18. 1999-09-07
    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
$661 · $55/mo
Projected year-2 tax
$1,454 · $121/mo
Expected delta
+$793/yr (+$66/mo · 120.0%)

ⓘ 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 ≥106°F today · 19 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
$14,749
− Mortgage interest
−$8,397
− Property taxes
−$661
− Insurance
−$750
− Repairs & maintenance
−$1,180
− Management
−$1,180
− Depreciation
−$4,361
Taxable loss
−$1,779
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$427
After-tax cash flow
$1,235/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
Jasper County · 79,035 people
City population
73,303
Metro
Joplin, MO
Population (ZIP)
36,287
Household income
$52,620
Rent vs Own
46.7% rent · 53.3% own
Severe rent burden
1710.0

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 (82%)
Race & ethnicity
White 82% Two or more races 8% Hispanic / Latino 6% Black 3% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 2% Lithuanian 2% Italian 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 3% Other Asian/Pacific 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
▼ -174.15%
Current HPI
248.5056
Rent YoY
▲ 2.95%
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

+117.6% since first listed
18 events — show timeline
  • 2026-04-20 Pending OGAR
  • 2026-04-20 Pending SOMO
  • 2026-04-08 Relisted OGAR
  • 2026-04-08 Relisted SOMO
  • 2026-02-17 Pending SOMO
  • 2026-02-17 Pending OGAR
  • 2026-01-05 Listed $149,900 SOMO
  • 2026-01-05 Listed $149,900 OGAR
  • 2025-11-12 Price Changed $149,900 OGAR
  • 2024-09-03 Sold (Public Records) Public Records
  • 2024-09-03 Sold (MLS) OGAR
  • 2024-07-02 Pending OGAR
  • 2024-06-28 Listed $149,900 OGAR
  • 2014-09-29 Sold (Public Records) Public Records
  • 2014-09-26 Sold (MLS) OGAR
  • 2014-07-28 Listed $68,900 OGAR
  • 2005-12-30 Sold (Public Records) Public Records
  • 1999-09-07 Sold (Public Records) Public Records

Property tax history

+3.3%/yr

Latest (2025): $661 · +11.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…