CashFlowRE
Sign in Sign up
2031 S Murphy Ave
C Composite 57.06
Why this score? — see what drove the C 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 +23.4/30.0
  • DSCR +7.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • Rent growth +5.0/5.0
  • Livability +3.2/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

2031 S Murphy Ave · Joplin, MO 64804
3 bd · 1.0 ba · 1,250 sqft · Other public records · 86 Days on market
Built 1920 6,098 sqft lot ↓ 23% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 2031 S Murphy Ave, a charming 2-bedroom, 1-bath home offering approximately 1,250 sq ft of living space in a convenient Joplin location. This bungalow-style home features a spacious living area, dedicated dining space, and a functional kitchen, providing a comfortable layout for everyday living. The property also includes a full, unfinished basement that is pre-plumbed and ready for future customization, offering excellent potential for additional living space, storage, or a workshop. Situated on a manageable lot with a fenced yard and easy access to local amenities, this home offers a unique combination of charm, functionality, and opportunity.

Key facts

  • 6,098 sq ft lot
  • 3 garage spots
  • Built 1920

Property features AI

Exterior

  • Parking: 3-car detached garage
  • Security: Smoke detector(s)
  • Utilities: Public sewer
  • Home design: Single family residence; Residential property
  • Construction: Metal siding; Block foundation; Composition roof; Built with a full unfinished basement
  • Exterior features: Covered porch; Chain link fence

Interior

  • Kitchen: Gas range
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Forced air heating; Heat pump; Ceiling fan cooling
  • Interior features: Ceiling fan(s); Gas range

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 $140k.

Deal economics

  • At list price, monthly cash flow is $260 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $140k).
  • Recommended offer: $132k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% 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: Stapleton Elem. (math 38% / reading 47%, grade F, #477 of 1,115 statewide, top 43%, 410 students, 49% FRL); South Middle (math 40% / reading 48%, grade D, #121 of 391 statewide, top 32%, 573 students, 47% FRL).
  • Market conditions: Rents rising fast (+15.7%/yr); 353 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 $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $39k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($132k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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. 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
1.00%
Cap rate
8.52%
Cash-on-cash
7.95%
DSCR
1.35
GRM
8.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
0.8%
Equity multiple
1.03×
Total profit
$1,200
Equity at exit
$20,860
10-year hold
IRR
14.6%
Equity multiple
2.42×
Total profit
$55,765
Equity at exit
$12,096

Cash invested: $39,172 (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 64804

Rents YoY
15.7%
Active inventory
353
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,399 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$54 /mo · $646/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$260

Break-even live

Break-even rent $1,071
Max offer price $139,900
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
$34,975
Closing costs
$4,197
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
2012 S Connor Ave Joplin, MO 3.0 2.0 1379 $1,595 $1.16 21d 1 0.08mi
1907 S Picher Ave Joplin, MO 2.0 1.0 1032 $900 $0.87 21d 1 0.13mi
2010 S Moffet Ave Joplin, MO 2.0 1.0 1000 $950 $0.95 21d 1 0.27mi
2226 S Moffet Ave Joplin, MO 4.0 2.0 1818 $1,600 $0.88 21d 1 0.33mi
2201 S Pearl Ave Joplin, MO 3.0 2.0 1487 $1,475 $0.99 21d 1 0.45mi
2602 S Moffet Ave Joplin, MO 3.0 2.0 1214 $1,300 $1.07 21d 1 0.53mi
623 W Junge Blvd Joplin, MO 3.0 2.0 1217 $1,500 $1.23 21d 1 0.62mi
1806 Pennsylvania Ave Joplin, MO 3.0 1.0 1295 $1,050 $0.81 21d 1 0.74mi
2521 S Tyler Ave Joplin, MO 3.0 2.0 1500 $1,700 $1.13 21d 1 0.78mi
2830 S Pearl Ave Joplin, MO 2.0 2.0 1000 $1,200 $1.20 21d 1 0.79mi
2515 S Willard Ave Joplin, MO 3.0 2.0 1500 $1,600 $1.07 21d 1 0.91mi
2019 W 26th St Joplin, MO 2.0 2.0 1000 $1,100 $1.10 21d 1 0.92mi
3117 S Wall Ave Joplin, MO 2.0 1.0 944 $1,095 $1.16 21d 1 1.03mi
2002 W 11th St Joplin, MO 3.0 1.0 1200 $1,200 $1.00 21d 1 1.09mi
2517 Ohio Ave Joplin, MO 3.0 2.0 1503 $1,695 $1.13 21d 1 1.15mi
524 S Moffet Ave Joplin, MO 3.0 1.0 900 $855 $0.95 21d 1 1.22mi
1715 Wisconsin Ave #2 Joplin, MO 2.0 2.0 1000 $900 $0.90 21d 1 1.30mi

Listing history 26 events

  1. 2026-06-19
    days on market $139,900 Active 86 DOM
  2. 2026-06-18
    days on market $139,900 Active 85 DOM
  3. 2026-06-17
    days on market $139,900 Active 84 DOM
  4. 2026-06-16
    days on market $139,900 Active 83 DOM
  5. 2026-06-15
    days on market $139,900 Active 82 DOM
  6. 2026-06-14
    days on market $139,900 Active 80 DOM
  7. 2026-06-13
    pricedays on market $139,900 Active 79 DOM
  8. 2026-06-10
    days on market $144,900 Active 77 DOM
  9. 2026-06-09
    days on market $144,900 Active 76 DOM
  10. 2026-06-08
    days on market $144,900 Active 75 DOM
  11. 2026-06-07
    days on market $144,900 Active 74 DOM
  12. 2026-06-05
    days on market $144,900 Active 71 DOM
  13. 2026-06-03
    days on market $144,900 Active 70 DOM
  14. 2026-06-03
    price $144,900 Active 69 DOM
  15. 2026-06-02
    days on market $149,900 Active 69 DOM
  16. 2026-06-01
    days on market $149,900 Active 68 DOM
  17. 2026-05-31
    days on market $149,900 Active 67 DOM
  18. 2026-05-30
    days on market $149,900 Active 66 DOM
  19. 2026-05-06
    price $149,900
  20. 2026-04-28
    price $159,900
  21. 2026-04-20
    price $164,900
  22. 2026-03-25
    listed $169,900 Active
  23. 2026-02-26
    price $179,900
  24. 2026-01-13
    price $194,900
  25. 2023-03-07
    soldstatus
  26. 2004-12-30
    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
$646 · $54/mo
Projected year-2 tax
$1,357 · $113/mo
Expected delta
+$711/yr (+$59/mo · 110.0%)

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 20 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
$16,790
− Mortgage interest
−$7,837
− Property taxes
−$646
− Insurance
−$700
− Repairs & maintenance
−$1,343
− Management
−$1,343
− Depreciation
−$4,070
Taxable income
$851
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$204
After-tax cash flow
$2,910/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
Newton County · 37,016 people
City population
73,303
Metro
Joplin, MO
Population (ZIP)
37,016
Household income
$62,574
Rent vs Own
32.6% rent · 67.4% own
Severe rent burden
1082.0

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 (84%)
Race & ethnicity
White 84% Two or more races 9% Hispanic / Latino 6% Black 2% Asian 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 3% Italian 2% Lithuanian 2%
Foreign-born
3% · Canada, Vietnam
Languages at home
96% English-only · Spanish 1% Other Indo-European 1% Vietnamese 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
▼ -204.80%
Current HPI
279.4471
Rent YoY
▲ 15.66%
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

-23.1% since first listed
8 events — show timeline
  • 2026-05-06 Price Changed $149,900 OGAR
  • 2026-04-28 Price Changed $159,900 OGAR
  • 2026-04-20 Price Changed $164,900 OGAR
  • 2026-03-25 Listed $169,900 OGAR
  • 2026-02-26 Price Changed $179,900 OGAR
  • 2026-01-13 Price Changed $194,900 OGAR
  • 2023-03-07 Sold (Public Records) Public Records
  • 2004-12-30 Sold (Public Records) Public Records

Property tax history

+2.4%/yr

Latest (2025): $646 · +12.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…