CashFlowRE
Sign in Sign up
210 N Moffet Ave
D Composite 42.52
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 +15.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.8/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • 1% rule +3.0/10.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,000

210 N Moffet Ave · Joplin, MO 64801
3 bd · 2.5 ba · 2,234 sqft · Other · 112 Days on market
Built 1930 6,098 sqft lot ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming 3-Bedroom, 2.5-Bath Home in Joplin! This spacious three-level home offers plenty of room to enjoy, featuring multiple living areas and beautiful finishes throughout. Each bedroom is generously sized with great natural light and walk-in closets, providing excellent storage space. The primary suite includes an office area, a relaxing clawfoot tub, and the perfect opportunity to create your own at-home spa. The kitchen offers abundant cabinetry, brand-new appliances, and thoughtful updates for both style and function. Enjoy peace of mind with many newer windows and upgraded breakers. An unfinished basement provides additional storage or potential for expansion, while the second floor

Key facts

  • Walk-in closets
  • Newer windows
  • Abundant cabinetry

Tags

MULTIPLE LIVING AREASWALK-IN CLOSETSCLAWFOOT TUBABUNDANT CABINETRYNEWER WINDOWSUPGRADED BREAKERS

Property features AI

Finance

  • Other: Property size above grade: 2,234

Exterior

  • Parking: No designated parking
  • Security: Smoke detector(s)
  • Utilities: Cable available; Public sewer
  • Home design: Single-family residence (freestanding); Residential property
  • Construction: Aluminum siding; Rolled/Hot Mop roof; Shingle roof; Built with a foundation (has basement)
  • Exterior features: Chain link and wood fencing; Landscaped lot; Level topography

Interior

  • Kitchen: Electric range; Dishwasher
  • Flooring: Carpet; Laminate; Vinyl
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (natural gas); Ceiling fan cooling
  • Interior features: Ceiling fans; Walk-in closet(s); Unfinished basement

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/2.5-bath other listed at $179k.

Deal economics

  • At list price, monthly cash flow is $71 ($858/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 $142k (20.4% below list).
  • Recommended offer: $142k (20.4% 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: Dover Hill Elementary (351 students, 73% FRL); North Middle (math 26% / reading 35%, grade F, #283 of 391 statewide, top 74%, 517 students, 65% FRL) — zoned schools average 69% FRL vs 54% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.0%/yr); 371 active listings in the ZIP; 602 units permitted in Jasper County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($53k/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 $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 112 days — a 9% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $11k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1930 — 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 $142,440 (20.4% below list)

Questions for the listing agent

  1. It's been on market 112 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — 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. 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
0.80%
Cap rate
6.77%
Cash-on-cash
1.71%
DSCR
1.08
GRM
10.5

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
-13.7%
Equity multiple
0.51×
Total profit
$-24,616
Equity at exit
$26,689
10-year hold
IRR
-5.0%
Equity multiple
0.68×
Total profit
$-16,238
Equity at exit
$15,477

Cash invested: $50,120 (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
10.5×

Monthly cashflow live

Estimated rent
$1,424 medium interval (Pro) →
Mortgage (P&I)
$939
Tax from tax record
$41 /mo · $486/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$299
Net cashflow
$71

Break-even live

Break-even rent $1,334
Max offer price $179,000
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
$44,750
Closing costs
$5,370
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.

Listing history 21 events

  1. 2026-06-19
    days on market $179,000 Active 112 DOM
  2. 2026-06-18
    days on market $179,000 Active 111 DOM
  3. 2026-06-17
    days on market $179,000 Active 110 DOM
  4. 2026-06-16
    days on market $179,000 Active 109 DOM
  5. 2026-06-15
    days on market $179,000 Active 108 DOM
  6. 2026-06-14
    days on market $179,000 Active 106 DOM
  7. 2026-06-13
    days on market $179,000 Active 105 DOM
  8. 2026-06-10
    days on market $179,000 Active 103 DOM
  9. 2026-06-09
    days on market $179,000 Active 102 DOM
  10. 2026-06-08
    days on market $179,000 Active 101 DOM
  11. 2026-06-07
    days on market $179,000 Active 100 DOM
  12. 2026-06-05
    days on market $179,000 Active 97 DOM
  13. 2026-06-03
    days on market $179,000 Active 96 DOM
  14. 2026-06-02
    days on market $179,000 Active 95 DOM
  15. 2026-06-01
    days on market $179,000 Active 94 DOM
  16. 2026-05-31
    days on market $179,000 Active 93 DOM
  17. 2026-05-30
    days on market $179,000 Active 92 DOM
  18. 2026-02-27
    listed $190,000 Active
  19. 2025-10-24
    price $190,000
  20. 2025-03-29
    listed $229,900 Active
  21. 1997-07-18
    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
$486 · $41/mo
Projected year-2 tax
$1,736 · $145/mo
Expected delta
+$1,250/yr (+$104/mo · 257.1%)

ⓘ 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 ≥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
$17,093
− Mortgage interest
−$10,027
− Property taxes
−$486
− Insurance
−$895
− Repairs & maintenance
−$1,367
− Management
−$1,367
− Depreciation
−$5,207
Taxable loss
−$2,257
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$542
After-tax cash flow
$1,399/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

-17.4% since first listed
4 events — show timeline
  • 2026-02-27 Listed $190,000 OGAR
  • 2025-10-24 Price Changed $190,000 OGAR
  • 2025-03-29 Listed $229,900 SOMO
  • 1997-07-18 Sold (Public Records) Public Records

Property tax history

+1.7%/yr

Latest (2025): $486 · +13.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…