CashFlowRE
Sign in Sign up
203 S Schifferdecker Ave
B- Composite 69.32
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$75,000

203 S Schifferdecker Ave · Joplin, MO 64801
2 bd · 1.0 ba · 832 sqft · Other · 43 Days on market
Built 1930 6,342 sqft lot

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

Listing remarks MLS

Ideal investment property. This 2 bedroom, 1 bath home on larger lot is conveniently located across from Schifferdecker Park, near Joplin Little Theater and just a short drive to Galena. It has an easy layout, with open kitchen/dining area, covered front porch, chain link fenced back yard, storage shed and room for parking in back.

Key facts

  • Covered front porch
  • Storage shed
  • Room for parking

Tags

LARGER LOTOPEN KITCHEN DINING AREACOVERED FRONT PORCHCHAIN LINK FENCED BACK YARDSTORAGE SHEDROOM FOR PARKING

Property features AI

Finance

  • Financial info: No investor or income/expense details listed
  • HOA & community: Monthly association fee (amount not specified); Community park nearby

Exterior

  • Parking: Gravel driveway (on-site parking)
  • Security: No specific security features listed
  • Utilities: Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Single-story home; Faces west; Crawlspace foundation
  • Construction: Wood siding; Architectural shingle roof
  • Exterior features: Covered patio; Gravel driveway; Storage structure; Back yard chain-link fence; City lot located near a park; Level lot

Interior

  • Kitchen: Kitchen on main level, approximately 11.3 x 8.2
  • Bedrooms: Main level bedroom, approximately 11.1 x 9.11; Main level bedroom, approximately 11.4 x 11.1
  • Flooring: Luxury vinyl plank; Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Eat-in kitchen; None (no additional interior features listed)
  • Laundry & utility: Washer hookup; Dryer hookup; Gas water heater

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 2-bed/1.0-bath other listed at $75k.

Deal economics

  • At list price, monthly cash flow is $457 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $73k (3.0% below list) — sets the bar for market timing.
  • Cap rate 13.6% 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: Jefferson Elem. (math 32% / reading 42%, grade F, #611 of 1,115 statewide, top 59%, 192 students, 75% FRL); North Middle (math 26% / reading 35%, grade F, #283 of 391 statewide, top 74%, 517 students, 65% FRL); Joplin High (math 32% / reading 46%, grade F, #287 of 521 statewide, top 55%, 2,233 students, 50% FRL).
  • Market conditions: Rents rising (+3.0%/yr); 378 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 11y ago; this cycle's ask has dropped $10k (12%) 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 $72,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% 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. 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. 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
1.53%
Cap rate
13.60%
Cash-on-cash
26.10%
DSCR
2.16
GRM
5.5

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
19.7%
Equity multiple
1.80×
Total profit
$16,849
Equity at exit
$11,183
10-year hold
IRR
28.0%
Equity multiple
3.47×
Total profit
$51,782
Equity at exit
$6,485

Cash invested: $21,000 (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
378
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,145 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$23 /mo · $281/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$457

Break-even live

Break-even rent $567
Max offer price $75,000
Occupancy floor 55%

Sensitivity live

Price -10% $499 -5% $478 +0% $457 +5% $435 +10% $414
Rent -10% $366 -5% $411 +0% $457 +5% $502 +10% $547
Rate -1.0pp $494 -0.5pp $476 base $457 +0.5pp $437 +1.0pp $417

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
$18,750
Closing costs
$2,250
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1102 N Anderson Ave Joplin, MO 1.0 1.0 960 $1,400 $1.46 23d 1 1.13mi
306 N Connor Ave Joplin, MO 2.0 1.0 1072 $1,000 $0.93 23d 1 1.48mi

Listing history 32 events

  1. 2026-06-21
    days on market $75,000 Active 43 DOM
  2. 2026-06-19
    days on market $75,000 Active 41 DOM
  3. 2026-06-18
    days on market $75,000 Active 40 DOM
  4. 2026-06-17
    days on market $75,000 Active 39 DOM
  5. 2026-06-16
    days on market $75,000 Active 38 DOM
  6. 2026-06-15
    days on market $75,000 Active 37 DOM
  7. 2026-06-14
    days on market $75,000 Active 35 DOM
  8. 2026-06-13
    pricedays on market $75,000 Active 34 DOM
  9. 2026-06-10
    days on market $85,000 Active 32 DOM
  10. 2026-06-09
    days on market $85,000 Active 31 DOM
  11. 2026-06-08
    days on market $85,000 Active 30 DOM
  12. 2026-06-07
    days on market $85,000 Active 29 DOM
  13. 2026-06-05
    days on market $85,000 Active 26 DOM
  14. 2026-06-03
    days on market $85,000 Active 25 DOM
  15. 2026-06-02
    days on market $85,000 Active 24 DOM
  16. 2026-06-01
    days on market $85,000 Active 23 DOM
  17. 2026-05-31
    days on market $85,000 Active 22 DOM
  18. 2026-05-30
    days on market $85,000 Active 21 DOM
  19. 2026-05-18
    status Active 333-char remark
    Show marketing remark (333 chars)

    Ideal investment property. This 2 bedroom, 1 bath home on larger lot is conveniently located across from Schifferdecker Park, near Joplin Little Theater and just a short drive to Galena. It has an easy layout, with open kitchen/dining area, covered front porch, chain link fenced back yard, storage shed and room for parking in back.

  20. 2026-05-18
    status Active 333-char remark
    Show marketing remark (333 chars)

    Ideal investment property. This 2 bedroom, 1 bath home on larger lot is conveniently located across from Schifferdecker Park, near Joplin Little Theater and just a short drive to Galena. It has an easy layout, with open kitchen/dining area, covered front porch, chain link fenced back yard, storage shed and room for parking in back.

  21. 2026-05-18
    status Active
    Show marketing remark (333 chars)

    Ideal investment property. This 2 bedroom, 1 bath home on larger lot is conveniently located across from Schifferdecker Park, near Joplin Little Theater and just a short drive to Galena. It has an easy layout, with open kitchen/dining area, covered front porch, chain link fenced back yard, storage shed and room for parking in back.

  22. 2026-05-08
    status Pending 333-char remark
    Show marketing remark (333 chars)

    Ideal investment property. This 2 bedroom, 1 bath home on larger lot is conveniently located across from Schifferdecker Park, near Joplin Little Theater and just a short drive to Galena. It has an easy layout, with open kitchen/dining area, covered front porch, chain link fenced back yard, storage shed and room for parking in back.

  23. 2026-05-08
    status Pending 333-char remark
    Show marketing remark (333 chars)

    Ideal investment property. This 2 bedroom, 1 bath home on larger lot is conveniently located across from Schifferdecker Park, near Joplin Little Theater and just a short drive to Galena. It has an easy layout, with open kitchen/dining area, covered front porch, chain link fenced back yard, storage shed and room for parking in back.

  24. 2026-05-08
    status Pending
    Show marketing remark (333 chars)

    Ideal investment property. This 2 bedroom, 1 bath home on larger lot is conveniently located across from Schifferdecker Park, near Joplin Little Theater and just a short drive to Galena. It has an easy layout, with open kitchen/dining area, covered front porch, chain link fenced back yard, storage shed and room for parking in back.

  25. 2026-04-29
    listed $85,000 Active 333-char remark
    Show marketing remark (333 chars)

    Ideal investment property. This 2 bedroom, 1 bath home on larger lot is conveniently located across from Schifferdecker Park, near Joplin Little Theater and just a short drive to Galena. It has an easy layout, with open kitchen/dining area, covered front porch, chain link fenced back yard, storage shed and room for parking in back.

  26. 2026-04-29
    listed $85,000 Active 333-char remark
    Show marketing remark (333 chars)

    Ideal investment property. This 2 bedroom, 1 bath home on larger lot is conveniently located across from Schifferdecker Park, near Joplin Little Theater and just a short drive to Galena. It has an easy layout, with open kitchen/dining area, covered front porch, chain link fenced back yard, storage shed and room for parking in back.

  27. 2026-04-29
    listed $85,000 Active
    Show marketing remark (333 chars)

    Ideal investment property. This 2 bedroom, 1 bath home on larger lot is conveniently located across from Schifferdecker Park, near Joplin Little Theater and just a short drive to Galena. It has an easy layout, with open kitchen/dining area, covered front porch, chain link fenced back yard, storage shed and room for parking in back.

  28. 2020-11-20
    soldstatus
  29. 2020-10-08
    listed $64,995
  30. 2015-06-30
    soldstatus
  31. 2015-02-26
    listed $22,000
  32. 1990-05-14
    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
$281 · $23/mo
Projected year-2 tax
$728 · $61/mo
Expected delta
+$447/yr (+$37/mo · 159.1%)

ⓘ 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 4/10 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
$13,741
− Mortgage interest
−$4,201
− Property taxes
−$281
− Insurance
−$375
− Repairs & maintenance
−$1,099
− Management
−$1,099
− Depreciation
−$2,182
Taxable income
$4,504
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,081
After-tax cash flow
$4,399/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

+286.4% since first listed
14 events — show timeline
  • 2026-05-18 Relisted SOMO
  • 2026-05-18 Relisted OGAR
  • 2026-05-18 Relisted NWARMLS
  • 2026-05-08 Pending OGAR
  • 2026-05-08 Pending SOMO
  • 2026-05-08 Pending NWARMLS
  • 2026-04-29 Listed $85,000 SOMO
  • 2026-04-29 Listed $85,000 OGAR
  • 2026-04-29 Listed $85,000 NWARMLS
  • 2020-11-20 Sold (MLS) OGAR
  • 2020-10-08 Listed $64,995 OGAR
  • 2015-06-30 Sold (MLS) OGAR
  • 2015-02-26 Listed $22,000 OGAR
  • 1990-05-14 Sold (Public Records) Public Records

Property tax history

+3.0%/yr

Latest (2025): $281 · +12.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…