CashFlowRE
Sign in Sign up
2648 E Portland St
F Composite 32.31
Why this score? — see what drove the F 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 +9.3/30.0
  • ARV discount +5.7/15.0
  • Livability +3.8/5.0
  • Rent growth +3.3/5.0
  • Schools +3.2/10.0
  • DSCR +2.6/10.0
  • Condition / age +2.5/5.0
  • 1% rule +1.9/10.0
  • Appreciation +0.0/10.0

$219,000

2648 E Portland St · Springfield, MO 65804
3 bd · 1.5 ba · 1,462 sqft · SingleFamily public records · 20 Days on market
Built 1956 0.35 ac lot Est $211k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautifully Updated Home in Hickory Hills/Glendale Schools! This lovely home features 3 bedrooms (one is non-conforming), 1 1/2 baths, refinished hardwood floors flow through the spacious formal living room, hall and 2 bedrooms. The updated kitchen/dining offers newer cabinets, newer stainless steel appliances, granite counter tops & luxury vinyl plank floors! Plus newer Hi Efficiency HVAC, thermopane windows! All appliances stay including refrigerator, washer & dryer! The third bedroom is off the kitchen with a closet, half bath & it is open to the sunroom so could be used as in-law quarters! You'll love the sunroom w/ wood burning stove that walks out to a covered patio overlooking the fenced back yard with storage shed! Move in ready!

Key facts

  • Updated home
  • Bonus space
  • Modern kitchen

Tags

UPDATED HOMEREFINISHED HARDWOOD FLOORSMODERN KITCHENGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESBONUS SPACE

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 $219k.

Deal economics

  • At list price, monthly cash flow is $-161 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $191k (13.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $152k (30.5% below list).
  • Recommended offer: $152k (30.5% below list) — sets the bar for 1% rule.

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); 260 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 $2k of loan paydown is wiped out by about $7k 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 20 days — a 2% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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 1956 — 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 $152,097 (30.5% 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. Built in 1956 — 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. 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?
  6. 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.
  7. 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.
  8. 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
0.69%
Cap rate
5.41%
Cash-on-cash
-3.15%
DSCR
0.86
GRM
12.0

CMA / ARV

ARV (on-the-fly)
$210,528
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2648 E Portland St 0.00mi 3/1.5 1,620 (+11%) 1mo $219,000 $135 82
2738 E Verona St 0.21mi 3/2.0 1,568 (+7%) 1mo $190,000 $121 76
1634 S St Charles Ave 0.71mi 3/2.0 1,452 (-1%) 0mo $204,900 $141 63
1502 S Marlan Ave 0.51mi 3/1.5 1,336 (-9%) 1mo $210,000 $157 61
1503 S Sieger Dr 0.58mi 3/2.0 1,556 (+6%) 4mo $219,900 $141 57
1650 S Saint Charles Ave 0.72mi 4/2.0 (+1) 1,492 (+2%) 0mo $214,900 $144 56
1357 S Catalina Ave 0.70mi 3/2.0 1,546 (+6%) 4mo $255,000 $165 53
1984 S Meadowview Ave 0.52mi 3/2.0 1,665 (+14%) 4mo $297,500 $179 47
1240 S Arcadia Ave 0.49mi 2/2.0 (-1) 1,672 (+14%) 2mo $225,000 $135 45
1927 S Plaza Ave 0.61mi 3/1.5 1,680 (+15%) 4mo $230,000 $137 43
1355 S Estate Ave 0.55mi 3/1.0 1,248 (-15%) 6mo $186,500 $149 43
2204 E Bancroft St 0.71mi 3/2.0 1,650 (+13%) 1mo $340,000 $206 43

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
-21.4%
Equity multiple
0.26×
Total profit
$-45,471
Equity at exit
$32,654
10-year hold
IRR
-14.6%
Equity multiple
0.16×
Total profit
$-51,644
Equity at exit
$18,935

Cash invested: $61,320 (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
260
Price-to-rent
12.0×

Monthly cashflow live

Estimated rent
$1,521 high interval (Pro) →
Mortgage (P&I)
$1,148
Tax from tax record
$123 /mo · $1,477/yr
Insurance
$91
HOA
$0
Vacancy / Maint / Mgmt
$319
Net cashflow
$-161

Break-even live

Break-even rent $1,725
Max offer price $190,523
Occupancy floor

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
$54,750
Closing costs
$6,570
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2804 E Linwood St Springfield, MO 3.0 2.0 1400 $1,650 $1.18 13d 1 0.15mi
2641 E Verona St Springfield, MO 3.0 2.0 1293 $1,750 $1.35 23d 1 0.20mi
2831 E University St Springfield, MO 2.0 1.0 975 $1,095 $1.12 23d 1 0.21mi
2831 E University St Springfield, MO 2.0 1.0 950 $1,195 $1.26 13d 1 0.21mi
2765 E Verona St Springfield, MO 3.0 2.0 1244 $1,600 $1.29 43d 1 0.23mi
2848 E Eastmoor Dr Springfield, MO 3.0 2.0 1564 $1,725 $1.10 13d 1 0.45mi
1528 S Catalina Ave Springfield, MO 3.0 1.0 1326 $1,440 $1.09 43d 1 0.64mi
2149 E Sunshine St Springfield, MO 1.0–2.0 1.0–1.5 671 $1,453 $2.17 13d 20 0.64mi
1603 S Saint Charles Ave Springfield, MO 3.0 2.0 1452 $1,695 $1.17 43d 1 0.66mi
2146 E Bennett St Unit 0 Springfield, MO 2.0 1.0 1009 $895 $0.89 43d 1 0.71mi
1920 S Mayfair Ave Springfield, MO 4.0 2.0 1440 $1,895 $1.32 23d 1 0.75mi
1225 S Ingram Mill Rd Springfield, MO 1.0–2.0 1.0–2.0 1150 $2,345 $2.04 13d 4 0.94mi
1940 S Ingram Mill Rd Springfield, MO 2.0 1.0 900 $875 $0.97 13d 1 1.03mi
2122 S Barcliff Ave Springfield, MO 2.0 1.5 900 $1,095 $1.22 13d 3 1.08mi
3080 E Cherry St Unit H104-ADA Springfield, MO 3.0 2.0 1030 $1,565 $1.52 43d 1 1.25mi
3080 E Cherry St Unit F104-ADA Springfield, MO 3.0 2.0 1030 $1,500 $1.46 23d 1 1.25mi
3440 E Lombard St Unit 110 Springfield, MO 2.0 1.5 900 $875 $0.97 43d 1 1.27mi
3440 E Lombard St Unit 129 Springfield, MO 2.0 1.5 900 $875 $0.97 23d 1 1.27mi
2320 S Ingram Mill Rd Springfield, MO 2.0 1.0–2.0 646 $1,825 $2.83 13d 7 1.29mi
3501 E Lombard St Springfield, MO 1.0–3.0 1.0–2.0 800 $1,065 $1.33 43d 1 1.35mi
2051 S Kentwood Ave Unit 1 Springfield, MO 2.0 1.0 1000 $1,250 $1.25 13d 1 1.38mi
2559 S Linden Ave Springfield, MO 2.0 2.0 960 $850 $0.89 23d 1 1.44mi
3353 E Sunset St Unit B Springfield, MO 2.0 1.5 1008 $900 $0.89 13d 1 1.48mi

Listing history 10 events

  1. 2026-04-24
    status Pending
  2. 2026-04-03
    listed $219,000 Active
  3. 2025-11-13
    price $229,000
  4. 2025-10-25
    price $234,000
  5. 2025-09-12
    listed $239,000 Active
  6. 2023-01-31
    soldstatus Closed 772-char remark
    Show marketing remark (772 chars)

    Beautifully Updated Home in Hickory Hills/Glendale Schools! This lovely home features 3 bedrooms (one is non-conforming), 1 1/2 baths, refinished hardwood floors flow through the spacious formal living room, hall and 2 bedrooms. The updated kitchen/dining offers newer cabinets, newer stainless steel appliances, granite counter tops & luxury vinyl plank floors! Plus newer Hi Efficiency HVAC, thermopane windows! All appliances stay including refrigerator, washer & dryer! The third bedroom is off the kitchen with a closet, half bath & it is open to the sunroom so could be used as in-law quarters! You'll love the sunroom w/ wood burning stove that walks out to a covered patio overlooking the fenced back yard with storage shed! Move in ready!

  7. 2023-01-31
    soldstatus
    Show marketing remark (772 chars)

    Beautifully Updated Home in Hickory Hills/Glendale Schools! This lovely home features 3 bedrooms (one is non-conforming), 1 1/2 baths, refinished hardwood floors flow through the spacious formal living room, hall and 2 bedrooms. The updated kitchen/dining offers newer cabinets, newer stainless steel appliances, granite counter tops & luxury vinyl plank floors! Plus newer Hi Efficiency HVAC, thermopane windows! All appliances stay including refrigerator, washer & dryer! The third bedroom is off the kitchen with a closet, half bath & it is open to the sunroom so could be used as in-law quarters! You'll love the sunroom w/ wood burning stove that walks out to a covered patio overlooking the fenced back yard with storage shed! Move in ready!

  8. 2023-01-07
    status Pending 772-char remark
    Show marketing remark (772 chars)

    Beautifully Updated Home in Hickory Hills/Glendale Schools! This lovely home features 3 bedrooms (one is non-conforming), 1 1/2 baths, refinished hardwood floors flow through the spacious formal living room, hall and 2 bedrooms. The updated kitchen/dining offers newer cabinets, newer stainless steel appliances, granite counter tops & luxury vinyl plank floors! Plus newer Hi Efficiency HVAC, thermopane windows! All appliances stay including refrigerator, washer & dryer! The third bedroom is off the kitchen with a closet, half bath & it is open to the sunroom so could be used as in-law quarters! You'll love the sunroom w/ wood burning stove that walks out to a covered patio overlooking the fenced back yard with storage shed! Move in ready!

  9. 2023-01-03
    listed $199,900 Active 772-char remark
    Show marketing remark (772 chars)

    Beautifully Updated Home in Hickory Hills/Glendale Schools! This lovely home features 3 bedrooms (one is non-conforming), 1 1/2 baths, refinished hardwood floors flow through the spacious formal living room, hall and 2 bedrooms. The updated kitchen/dining offers newer cabinets, newer stainless steel appliances, granite counter tops & luxury vinyl plank floors! Plus newer Hi Efficiency HVAC, thermopane windows! All appliances stay including refrigerator, washer & dryer! The third bedroom is off the kitchen with a closet, half bath & it is open to the sunroom so could be used as in-law quarters! You'll love the sunroom w/ wood burning stove that walks out to a covered patio overlooking the fenced back yard with storage shed! Move in ready!

  10. 2021-01-04
    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
$1,477 · $123/mo
Projected year-2 tax
$2,124 · $177/mo
Expected delta
+$648/yr (+$54/mo · 43.9%)

ⓘ 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 · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 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
$18,252
− Mortgage interest
−$12,267
− Property taxes
−$1,477
− Insurance
−$1,095
− Repairs & maintenance
−$1,460
− Management
−$1,460
− Depreciation
−$6,371
Taxable loss
−$5,879
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,411
After-tax cash flow
$-524/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

+9.6% since first listed
10 events — show timeline
  • 2026-04-24 Pending SOMO
  • 2026-04-03 Listed $219,000 SOMO
  • 2025-11-13 Price Changed $229,000 SOMO
  • 2025-10-25 Price Changed $234,000 SOMO
  • 2025-09-12 Listed $239,000 SOMO
  • 2023-01-31 Sold (Public Records) Public Records
  • 2023-01-31 Sold (MLS) SOMO
  • 2023-01-07 Pending SOMO
  • 2023-01-03 Listed $199,900 SOMO
  • 2021-01-04 Sold (Public Records) Public Records

Property tax history

+4.5%/yr

Latest (2025): $1,477 · +25.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…