CashFlowRE
Sign in Sign up
2026 Bird Ave
B- Composite 65.44
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 +27.9/30.0
  • DSCR +9.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.6/10.0
  • 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

$117,950

2026 Bird Ave · Joplin, MO 64804
3 bd · 1.0 ba · 1,202 sqft · Other · 56 Days on market
Built 1920 6,098 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Adorable Joplin home! Close to the Medical School. Spacious rooms and natural light throughout. New carpet and paint throughout. Oversized garage. Perfect home to raise your family!

Key facts

  • Updated appliances
  • Detached yard
  • Fenced backyard

Tags

FENCED BACKYARDDETACHED YARDAMPLE CABINET STORAGEUPDATED APPLIANCESFRIENDLY NEIGHBORHOOD

Property features AI

Finance

  • Other: Property listed by KELLER WILLIAMS REALTY ELEVATE

Exterior

  • Parking: Detached 1-car garage; Additional 1-car detached garage parking
  • Utilities: Cable available; Public sewer
  • Home design: Single-family residence, freestanding; Residential property
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Porch; Chain link fence; Level topography; Lot dimensions approximately 50 x 125

Interior

  • Kitchen: Electric range; Refrigerator; Dishwasher
  • Flooring: Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas central heating; Cooling present
  • Interior features: Electric range, refrigerator, dishwasher; No fireplace; Crawl space basement; 6 total rooms

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 $118k.

Deal economics

  • At list price, monthly cash flow is $363 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $118k).
  • Recommended offer: $114k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% 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: Irving Elementary (math 29% / reading 30%, grade F, #813 of 1,115 statewide, top 75%, 527 students, 67% FRL); South Middle (math 40% / reading 48%, grade D, #121 of 391 statewide, top 32%, 573 students, 47% FRL) — zoned schools at 57% FRL track the district average.
  • Market conditions: Rents rising fast (+15.7%/yr); 353 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 $816 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 $33k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y 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 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 $114,411 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 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 1920 — 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
1.16%
Cap rate
9.98%
Cash-on-cash
13.19%
DSCR
1.59
GRM
7.2

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
8.2%
Equity multiple
1.34×
Total profit
$11,191
Equity at exit
$17,587
10-year hold
IRR
21.1%
Equity multiple
3.19×
Total profit
$72,259
Equity at exit
$10,198

Cash invested: $33,026 (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
7.2×

Monthly cashflow live

Estimated rent
$1,368 high interval (Pro) →
Mortgage (P&I)
$619
Tax from tax record
$50 /mo · $604/yr
Insurance
$49
HOA
$0
Vacancy / Maint / Mgmt
$287
Net cashflow
$363

Break-even live

Break-even rent $909
Max offer price $117,950
Occupancy floor 68%

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
$29,488
Closing costs
$3,538
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 15 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
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
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 22 events

  1. 2026-06-19
    days on market $117,950 Active 56 DOM
  2. 2026-06-18
    days on market $117,950 Active 55 DOM
  3. 2026-06-17
    days on market $117,950 Active 54 DOM
  4. 2026-06-16
    days on market $117,950 Active 53 DOM
  5. 2026-06-15
    days on market $117,950 Active 52 DOM
  6. 2026-06-14
    days on market $117,950 Active 50 DOM
  7. 2026-06-13
    days on market $117,950 Active 49 DOM
  8. 2026-06-10
    days on market $117,950 Active 47 DOM
  9. 2026-06-09
    days on market $117,950 Active 46 DOM
  10. 2026-06-08
    days on market $117,950 Active 45 DOM
  11. 2026-06-07
    pricedays on market $117,950 Active 44 DOM
  12. 2026-06-05
    days on market $119,950 Active 41 DOM
  13. 2026-06-03
    days on market $119,950 Active 40 DOM
  14. 2026-06-02
    days on market $119,950 Active 39 DOM
  15. 2026-06-01
    days on market $119,950 Active 38 DOM
  16. 2026-05-31
    days on market $119,950 Active 37 DOM
  17. 2026-05-30
    days on market $119,950 Active 36 DOM
  18. 2026-04-24
    listed $119,950 Active
  19. 2021-11-16
    soldstatus 181-char remark
    Show marketing remark (181 chars)

    Adorable Joplin home! Close to the Medical School. Spacious rooms and natural light throughout. New carpet and paint throughout. Oversized garage. Perfect home to raise your family!

  20. 2021-09-08
    listed $94,900 181-char remark
    Show marketing remark (181 chars)

    Adorable Joplin home! Close to the Medical School. Spacious rooms and natural light throughout. New carpet and paint throughout. Oversized garage. Perfect home to raise your family!

  21. 2006-12-05
    soldstatus
  22. 1984-04-09
    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
$604 · $50/mo
Projected year-2 tax
$1,144 · $95/mo
Expected delta
+$540/yr (+$45/mo · 89.3%)

ⓘ 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
$16,419
− Mortgage interest
−$6,607
− Property taxes
−$604
− Insurance
−$590
− Repairs & maintenance
−$1,314
− Management
−$1,314
− Depreciation
−$3,431
Taxable income
$2,560
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$614
After-tax cash flow
$3,740/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

+26.4% since first listed
5 events — show timeline
  • 2026-04-24 Listed $119,950 OGAR
  • 2021-11-16 Sold (MLS) OGAR
  • 2021-09-08 Listed $94,900 OGAR
  • 2006-12-05 Sold (Public Records) Public Records
  • 1984-04-09 Sold (Public Records) Public Records

Property tax history

+3.5%/yr

Latest (2025): $604 · +12.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…