CashFlowRE
Sign in Sign up
1810 W 4th St
C Composite 57.2
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 +24.7/30.0
  • DSCR +8.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.2/10.0
  • 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

$103,000

1810 W 4th St · Joplin, MO 64801
2 bd · 1.0 ba · 868 sqft · Other · 58 Days on market
Built 1959 6,098 sqft lot

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

Listing remarks MLS

2 bed/1 bath with Detached garage. Wood floors - primary bedroom is nice size. Car detached garage access back yard only. Home & Garage need work.

Key facts

  • Plenty of storage
  • 6,098 sq ft lot
  • Built 1959

Tags

PRIVACY FENCED BACKYARDWELL EQUIPPED KITCHENPLENTY OF STORAGEOUTDOOR ACTIVITIES SPACE

Property features AI

Finance

  • Other: Data not provided
  • Financial info: Data not provided
  • HOA & community: Data not provided

Exterior

  • Parking: Driveway
  • Security: Data not provided
  • Utilities: Cable available; Public sewer
  • Home design: Single-family residence (freestanding); Residential property
  • Construction: Wood siding and brick exterior; Shingle roof; Built year not provided
  • Exterior features: Porch; Privacy fencing; Level topography; Lot dimensions approximately 45 x 140

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: Data not provided
  • Flooring: Wood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Central heating; Has cooling
  • Interior features: Electric range; Refrigerator; No fireplace; Crawl space basement; 5 total rooms
  • Laundry & utility: Data not provided

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 $103k.

Deal economics

  • At list price, monthly cash flow is $215 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $103k).
  • Recommended offer: $100k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% 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: 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) — zoned schools average 70% FRL vs 54% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.0%/yr); 377 active listings in the ZIP; 5 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 $712 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($100k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 12y 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.
  • Current owner paid $58k; list at $103k implies a 79% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1959 — 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 $99,910 (3.0% below list)

Questions for the listing agent

  1. It's been on market 58 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 1959 — 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
1.02%
Cap rate
8.79%
Cash-on-cash
8.93%
DSCR
1.40
GRM
8.2

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
-2.9%
Equity multiple
0.89×
Total profit
$-3,110
Equity at exit
$15,358
10-year hold
IRR
6.7%
Equity multiple
1.50×
Total profit
$14,511
Equity at exit
$8,906

Cash invested: $28,840 (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
377
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,052 medium interval (Pro) →
Mortgage (P&I)
$540
Tax from tax record
$33 /mo · $397/yr
Insurance
$43
HOA
$0
Vacancy / Maint / Mgmt
$221
Net cashflow
$215

Break-even live

Break-even rent $780
Max offer price $103,000
Occupancy floor 75%

Sensitivity live

Price -10% $273 -5% $244 +0% $215 +5% $186 +10% $156
Rent -10% $132 -5% $173 +0% $215 +5% $256 +10% $298
Rate -1.0pp $267 -0.5pp $241 base $215 +0.5pp $188 +1.0pp $161

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
$25,750
Closing costs
$3,090
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
306 N Connor Ave Joplin, MO 2.0 1.0 1072 $1,000 $0.93 22d 1 0.78mi
1102 N Anderson Ave Joplin, MO 1.0 1.0 960 $1,400 $1.46 22d 1 0.85mi
524 S Moffet Ave Joplin, MO 3.0 1.0 900 $855 $0.95 22d 1 0.87mi
401 S Virginia Ave Unit 105 Joplin, MO 1.0 1.0 600 $1,200 $2.00 22d 1 1.27mi
1907 S Picher Ave Joplin, MO 2.0 1.0 1032 $900 $0.87 22d 1 1.29mi

Listing history 34 events

  1. 2026-06-21
    days on market $103,000 Active 58 DOM
  2. 2026-06-19
    days on market $103,000 Active 56 DOM
  3. 2026-06-18
    days on market $103,000 Active 55 DOM
  4. 2026-06-17
    days on market $103,000 Active 54 DOM
  5. 2026-06-16
    days on market $103,000 Active 53 DOM
  6. 2026-06-15
    days on market $103,000 Active 52 DOM
  7. 2026-06-14
    days on market $103,000 Active 50 DOM
  8. 2026-06-13
    days on market $103,000 Active 49 DOM
  9. 2026-06-10
    days on market $103,000 Active 47 DOM
  10. 2026-06-09
    days on market $103,000 Active 46 DOM
  11. 2026-06-08
    days on market $103,000 Active 45 DOM
  12. 2026-06-07
    pricedays on market $103,000 Active 44 DOM
  13. 2026-06-05
    days on market $106,500 Active 41 DOM
  14. 2026-06-03
    days on market $106,500 Active 40 DOM
  15. 2026-06-02
    days on market $106,500 Active 39 DOM
  16. 2026-06-01
    days on market $106,500 Active 38 DOM
  17. 2026-05-31
    days on market $106,500 Active 37 DOM
  18. 2026-05-30
    days on market $106,500 Active 36 DOM
  19. 2026-04-24
    listed $106,500 Active
  20. 2026-02-04
    price $110,000
  21. 2024-01-05
    soldstatus $57,500 Closed 152-char remark
    Show marketing remark (152 chars)

    2 bed/1 bath with Detached garage. Wood floors - primary bedroom is nice size. Car detached garage access back yard only. Home & Garage need work.

  22. 2024-01-05
    soldstatus Closed
    Show marketing remark (152 chars)

    2 bed/1 bath with Detached garage. Wood floors - primary bedroom is nice size. Car detached garage access back yard only. Home & Garage need work.

  23. 2024-01-05
    soldstatus Closed
    Show marketing remark (152 chars)

    2 bed/1 bath with Detached garage. Wood floors - primary bedroom is nice size. Car detached garage access back yard only. Home & Garage need work.

  24. 2023-12-07
    status Pending
    Show marketing remark (152 chars)

    2 bed/1 bath with Detached garage. Wood floors - primary bedroom is nice size. Car detached garage access back yard only. Home & Garage need work.

  25. 2023-12-07
    status Pending 152-char remark
    Show marketing remark (152 chars)

    2 bed/1 bath with Detached garage. Wood floors - primary bedroom is nice size. Car detached garage access back yard only. Home & Garage need work.

  26. 2023-12-07
    status Pending
    Show marketing remark (152 chars)

    2 bed/1 bath with Detached garage. Wood floors - primary bedroom is nice size. Car detached garage access back yard only. Home & Garage need work.

  27. 2023-12-04
    listed $54,900 Active
    Show marketing remark (152 chars)

    2 bed/1 bath with Detached garage. Wood floors - primary bedroom is nice size. Car detached garage access back yard only. Home & Garage need work.

  28. 2023-12-04
    listed $54,900 Active 152-char remark
    Show marketing remark (152 chars)

    2 bed/1 bath with Detached garage. Wood floors - primary bedroom is nice size. Car detached garage access back yard only. Home & Garage need work.

  29. 2023-12-04
    listed $54,900 Active
    Show marketing remark (152 chars)

    2 bed/1 bath with Detached garage. Wood floors - primary bedroom is nice size. Car detached garage access back yard only. Home & Garage need work.

  30. 2015-11-24
    soldstatus
  31. 2015-05-13
    soldstatus
  32. 2014-12-31
    listed $29,700
  33. 2008-08-06
    soldstatus
  34. 2000-05-31
    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
$397 · $33/mo
Projected year-2 tax
$999 · $83/mo
Expected delta
+$602/yr (+$50/mo · 151.7%)

ⓘ 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
$12,621
− Mortgage interest
−$5,770
− Property taxes
−$397
− Insurance
−$515
− Repairs & maintenance
−$1,010
− Management
−$1,010
− Depreciation
−$2,996
Taxable income
$924
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$222
After-tax cash flow
$2,355/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

+258.6% since first listed
16 events — show timeline
  • 2026-04-24 Listed $106,500 OGAR
  • 2026-02-04 Price Changed $110,000 OGAR
  • 2024-01-05 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2024-01-05 Sold (MLS) OGAR
  • 2024-01-05 Sold (MLS) $57,500 NWARMLS
  • 2023-12-07 Pending OGAR
  • 2023-12-07 Pending NWARMLS
  • 2023-12-07 Pending Heartland MLS as Distributed by MLS Grid
  • 2023-12-04 Listed $54,900 OGAR
  • 2023-12-04 Listed $54,900 Heartland MLS as Distributed by MLS Grid
  • 2023-12-04 Listed $54,900 NWARMLS
  • 2015-11-24 Sold (Public Records) Public Records
  • 2015-05-13 Sold (MLS) OGAR
  • 2014-12-31 Listed $29,700 OGAR
  • 2008-08-06 Sold (Public Records) Public Records
  • 2000-05-31 Sold (Public Records) Public Records

Property tax history

+2.5%/yr

Latest (2025): $397 · +15.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…