CashFlowRE
Sign in Sign up
909 W Glenwood St
C+ Composite 61.49
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 +21.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.0/10.0
  • 1% rule +5.1/10.0
  • Livability +3.8/5.0
  • Rent growth +3.2/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

909 W Glenwood St · Springfield, MO 65807
3 bd · 2.0 ba · 1,330 sqft · SingleFamily public records · 1 Days on market
Built 1974 10,019 sqft lot Est $221k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

HUGE living room, just perfect to host your Super Bowl watch party! Sellers to provide one year HSA home warranty. This home is located in a convenient location and is excellent for first time buyers, investors or someone looking for everything on one level. Features include beautiful wood laminate floors, a stunning rock wall around the wood-burning fireplace in the living room, 2 ensuite baths, new garage door opener and large fenced backyard. Close proximity to elementary school, grocery, hardware and Bass Pro. Priced to sell!

Key facts

  • 0.23 acre lot
  • 2 garage spots
  • Built 1974

Property features AI

Exterior

  • Parking: Attached garage with 2 spaces
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One level
  • Construction: Vinyl siding and stone exterior; Composition roof
  • Exterior features: Patio; Wood and chain link fencing; Public-maintained asphalt road frontage on a city street; Shed(s)

Interior

  • Kitchen: Electric oven; Free-standing electric oven; Dishwasher; Disposal
  • Flooring: Laminate flooring; Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas, forced air); Central air conditioning; Ceiling fan(s)
  • Interior features: Laminate counters; Wood-burning fireplace in the family room; Smoke detectors
  • Laundry & utility: Laundry on the main level

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/2.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $234 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 8.2% vs local median 4.6% in Springfield — 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 75/100 on livability (#57 in MO, #4,121 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, employment F.
  • Springfield R-XII (urban): math 32% / reading 46% proficiency, ranked #174 of 324 in MO (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mark Twain Elem. (math 27% / reading 37%, grade F, #761 of 1,115 statewide, top 72%, 323 students, 70% FRL); Jarrett Middle (math 19% / reading 40%, grade F, #291 of 391 statewide, top 76%, 445 students, 70% FRL); Parkview High (math 11% / reading 40%, grade F, #433 of 521 statewide, top 83%, 1,234 students, 62% FRL) — zoned schools average 67% FRL vs 46% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.6%/yr); 249 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 1,302 units permitted in Greene County in 2024 (250 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($54k/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 $4k of value loss. Plan a longer hold.
  • Greene County population projected at +25% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 9y 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

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,900

Questions for the listing agent

  1. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.01%
Cap rate
8.16%
Cash-on-cash
6.68%
DSCR
1.30
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$220,780
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2514 S Fort Ave 0.30mi 3/2.0 1,310 (-2%) 0mo $199,000 $152 83
2550 S Fort Ave 0.32mi 3/2.0 1,310 (-2%) 0mo $205,000 $156 82
2532 S Fort Ave 0.31mi 3/2.0 1,310 (-2%) 1mo $205,000 $156 82
2546 S Fort Ave 0.32mi 3/2.0 1,310 (-2%) 1mo $199,000 $152 82
2522 S Grant Ave 0.18mi 3/2.0 1,408 (+6%) 1mo $235,000 $167 81
606 W Broadmoor St 0.28mi 3/1.5 1,225 (-8%) 1mo $189,900 $155 71
2449 S Westwood Ave 0.58mi 3/1.5 1,332 (+0%) 2mo $230,000 $173 69
2852 S Pinehurst Ave 0.53mi 3/2.0 1,436 (+8%) 1mo $244,500 $170 62
1632 W Berkeley St 0.65mi 3/2.0 1,400 (+5%) 2mo $229,000 $164 60
1010 W Cherokee St 0.60mi 3/2.0 1,177 (-12%) 2mo $194,900 $166 51
2002 S Ferguson Ave 0.64mi 3/1.5 1,196 (-10%) 1mo $205,000 $171 50
1326 W Lindberg St 0.60mi 3/2.0 1,515 (+14%) 0mo $274,900 $181 49

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 2.6% rent growth · sell at horizon

5-year hold
IRR
-6.5%
Equity multiple
0.76×
Total profit
$-10,030
Equity at exit
$22,351
10-year hold
IRR
2.7%
Equity multiple
1.19×
Total profit
$7,875
Equity at exit
$12,961

Cash invested: $41,972 (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 65807

Rents YoY
2.6%
Active inventory
249
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,507 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$108 /mo · $1,297/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$234

Break-even live

Break-even rent $1,211
Max offer price $149,900
Occupancy floor 79%

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
$37,475
Closing costs
$4,497
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
625 W Edgewood St Springfield, MO 2.0 1.5 1100 $1,050 $0.95 43d 1 0.22mi
611 W Sunset St Springfield, MO 2.0–3.0 2.0 1104 $1,954 $1.77 13d 5 0.31mi
428 W Broadmoor St Springfield, MO 4.0 2.0 1804 $1,850 $1.03 13d 1 0.36mi
2561 South Pl Unit B Springfield, MO 2.0 1.0 884 $850 $0.96 23d 1 0.59mi
1441 W Seminole St Springfield, MO 3.0 2.0 1218 $1,550 $1.27 43d 1 0.59mi
923 W Battlefield Rd Springfield, MO 1.0–2.0 1.0–2.0 910 $1,050 $1.15 44d 4 0.67mi
2752 S Meadowbrook Ave Springfield, MO 1.0–2.0 1.0–2.0 775 $1,115 $1.44 13d 1 0.69mi
2828 S Nettleton Ave Springfield, MO 1.0–3.0 1.0–2.0 962 $1,595 $1.66 13d 5 0.71mi
3025 S Sagamont Ave Springfield, MO 2.0 1.0–2.0 832 $1,345 $1.62 13d 9 0.74mi
2715 S Kimbrough Ave Springfield, MO 2.0 2.0 1640 $2,660 $1.62 13d 8 0.81mi
2521 S Holland Ave Springfield, MO 1.0–2.0 1.0–2.0 1034 $1,695 $1.64 43d 1 0.90mi
640 E Sunset St Springfield, MO 2.0 2.0 976 $1,695 $1.74 43d 1 0.94mi
2917 S Roanoke Ave Springfield, MO 3.0 2.0 1262 $1,700 $1.35 23d 1 0.96mi
2935 S Roanoke Ave Springfield, MO 3.0 2.0 1429 $1,150 $0.80 13d 1 0.98mi
813 E Morningside St Springfield, MO 3.0 1.0 1216 $1,395 $1.15 23d 1 1.04mi
932 E Sunset St Springfield, MO 2.0–3.0 2.0 1088 $1,895 $1.74 13d 3 1.14mi
245 E Erie St Unit 245 C Springfield, MO 2.0 2.5 1100 $995 $0.90 23d 1 1.15mi
265 E Erie St Unit 265 C Springfield, MO 2.0 2.5 1100 $995 $0.90 23d 1 1.16mi
256 E Erie St Unit 256 D Springfield, MO 2.0 2.5 1000 $995 $0.99 13d 1 1.18mi
3302 S Jefferson Ave Springfield, MO 3.0 2.0 1522 $1,595 $1.05 23d 1 1.28mi
2308 S Hampton Ave Springfield, MO 3.0 1.5 1440 $1,650 $1.15 43d 1 1.33mi
820 E Montclair St Springfield, MO 1.0–2.0 1.0–2.0 870 $1,100 $1.26 43d 1 1.37mi
1634 S Marion Ave Springfield, MO 3.0 1.0–2.0 845 $1,662 $1.97 13d 23 1.38mi
1918 S Kings Ave Springfield, MO 3.0 2.0 1520 $2,200 $1.45 43d 1 1.38mi
312 E Redwood St Springfield, MO 2.0 2.0 1117 $1,400 $1.25 23d 1 1.43mi
1625 S Marion Ave Springfield, MO 1.0–2.0 1.0–2.0 900 $1,321 $1.47 13d 5 1.49mi
634 E Walnut Lawn St Springfield, MO 1.0–2.0 1.0–2.0 841 $1,495 $1.78 13d 7 1.50mi

Listing history 2 events

  1. 2026-06-14
    remarks 699-char remark
  2. 2026-06-14
    listed $149,900 Pending 1 DOM

ⓘ 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
$1,297 · $108/mo
Projected year-2 tax
$1,454 · $121/mo
Expected delta
+$157/yr (+$13/mo · 12.1%)

ⓘ 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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$18,082
− Mortgage interest
−$8,397
− Property taxes
−$1,297
− Insurance
−$750
− Repairs & maintenance
−$1,447
− Management
−$1,447
− Depreciation
−$4,361
Taxable income
$385
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$92
After-tax cash flow
$2,713/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
Springfield R-XII
NCES district ID
2928860
Math proficiency
32% ▼ -2.00%
Reading proficiency
46% ▼ -3.00%
Median HH income
$37,886
Composite
32.45/100
National rank
#5717
State rank
#174 of 324 in MO

Livability — Springfield

Score
75/100
State rank
#57
US rank
#4121

Category grades

Amenities B+ Commute A+ Cost of living A+ Crime F Employment F Housing A+ Health & safety A+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springfield, MO
County
Greene County · 244,327 people
City population
223,044
Metro
Springfield, MO
Population (ZIP)
56,659
Household income
$53,870
Rent vs Own
55.5% rent · 44.5% own
Severe rent burden
3420.0

Population outlook (Greene County) Hauer SSP2

Today (2025)
319,054 people
By 2030
335,135 · +5.0%
By 2040
366,186 · +14.8%
By 2050
397,431 · +24.6%
By 2075
477,035 · +49.5%
By 2100
520,828 · +63.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Two or more races 8% Hispanic / Latino 7% Black 4% Asian 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 3% Lithuanian 2% Slovak 2%
Foreign-born
4% · Canada, South Korea
Languages at home
94% English-only · Spanish 2% Other Asian/Pacific 1% Arabic 1%

Political lean MEDSL · Greene

2024 margin
Strong R (+20.8) · D 38.9% · R 59.7% · Other 1.4%
2008→2024 swing
-5.0pp toward R · 2008: -15.8pp · 2024: -20.8pp
All cycles
2024: R+20.8 2020: R+20.1 2016: R+27.4 2012: R+24.4 2008: R+15.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -205.97%
Current HPI
210.4358
Rent YoY
▲ 2.60%
Metro
Springfield, MO
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

+53.0% since first listed
8 events — show timeline
  • 2026-06-12 Pending SOMO
  • 2026-06-10 Listed $149,900 SOMO
  • 2018-02-05 Sold (Public Records) Public Records
  • 2018-01-31 Sold (MLS) SOMO
  • 2017-10-26 Listed $98,000 SOMO
  • 2009-12-17 Sold (Public Records) Public Records
  • 2007-01-12 Sold (Public Records) Public Records
  • 2005-06-14 Sold (Public Records) Public Records

Property tax history

+3.3%/yr

Latest (2025): $1,297 · +5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…