CashFlowRE
Sign in Sign up
1531 W 17th St
D Composite 40.14
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 +12.8/30.0
  • ARV discount +7.5/15.0
  • Rent growth +5.0/5.0
  • DSCR +3.8/10.0
  • Livability +3.2/5.0
  • Schools +2.9/10.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,999

1531 W 17th St · Joplin, MO 64804
3 bd · 2.0 ba · 1,188 sqft · Other · 38 Days on market
Built 1988 0.45 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Adorable move-in ready house in the middle of Joplin! Roof is 2 years old! Freshly painted, 3 bedrooms, 2 full baths, skylight in the living room, open floor plan, walk-in pantry, screened-in back porch, fenced yard, newer heat and air unit.

Key facts

  • Half acre in town
  • Sky lights
  • 0.45 acre lot

Tags

KITCHEN FLOWING INTO DININGSKY LIGHTSHALF ACRE IN TOWN

Property features AI

Exterior

  • Parking: 2-car attached garage; Driveway
  • Utilities: Public sewer
  • Home design: Single-family residence, freestanding
  • Construction: Vinyl siding and brick exterior; Composition roof; Block foundation; Built as a residential single-family home
  • Exterior features: Covered porch; Corner lot; Level topography

Interior

  • Kitchen: Electric range; Microwave; Dishwasher; Disposal; Refrigerator
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Cooling
  • Interior features: Pantry; Skylight(s)
  • Laundry & utility: Washer; Dryer

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 other listed at $180k.

Deal economics

  • At list price, monthly cash flow is $-18 ($-215/yr) — negative.
  • To cash-flow at today's rent, offer at most $177k (1.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $135k (25.1% below list).
  • Recommended offer: $135k (25.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 5.1% in Joplin — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: Cecil Floyd Elem. (math 28% / reading 33%, grade F, #806 of 1,115 statewide, top 72%, 497 students, 66% FRL); North Middle (math 26% / reading 35%, grade F, #283 of 391 statewide, top 74%, 517 students, 65% FRL).
  • Market conditions: Rents rising fast (+15.7%/yr); 353 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 8y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • 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 $134,798 (25.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  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. 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?
  7. 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.
  8. 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.
  9. 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
0.75%
Cap rate
6.17%
Cash-on-cash
-0.43%
DSCR
0.98
GRM
11.1

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
-12.3%
Equity multiple
0.54×
Total profit
$-23,266
Equity at exit
$26,838
10-year hold
IRR
2.4%
Equity multiple
1.21×
Total profit
$10,373
Equity at exit
$15,563

Cash invested: $50,400 (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
11.1×

Monthly cashflow live

Estimated rent
$1,348 high interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$64 /mo · $767/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$-18

Break-even live

Break-even rent $1,371
Max offer price $176,829
Occupancy floor 96%

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
$45,000
Closing costs
$5,400
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1907 S Picher Ave Joplin, MO 2.0 1.0 1032 $900 $0.87 21d 1 0.35mi
2012 S Connor Ave Joplin, MO 3.0 2.0 1379 $1,595 $1.16 21d 1 0.53mi
623 W Junge Blvd Joplin, MO 3.0 2.0 1217 $1,500 $1.23 21d 1 0.60mi
2002 W 11th St Joplin, MO 3.0 1.0 1200 $1,200 $1.00 21d 1 0.62mi
2010 S Moffet Ave Joplin, MO 2.0 1.0 1000 $950 $0.95 21d 1 0.69mi
2521 S Tyler Ave Joplin, MO 3.0 2.0 1500 $1,700 $1.13 21d 1 0.82mi
2515 S Willard Ave Joplin, MO 3.0 2.0 1500 $1,600 $1.07 21d 1 0.87mi
2201 S Pearl Ave Joplin, MO 3.0 2.0 1487 $1,475 $0.99 21d 1 0.90mi
2019 W 26th St Joplin, MO 2.0 2.0 1000 $1,100 $1.10 21d 1 0.91mi
2602 S Moffet Ave Joplin, MO 3.0 2.0 1214 $1,300 $1.07 21d 1 1.00mi
524 S Moffet Ave Joplin, MO 3.0 1.0 900 $855 $0.95 21d 1 1.05mi
1806 Pennsylvania Ave Joplin, MO 3.0 1.0 1295 $1,050 $0.81 21d 1 1.06mi
2830 S Pearl Ave Joplin, MO 2.0 2.0 1000 $1,200 $1.20 21d 1 1.26mi
120 /122 S Pearl Ave #122 Joplin, MO 3.0 2.0 1200 $1,250 $1.04 21d 1 1.36mi
306 N Connor Ave Joplin, MO 2.0 1.0 1072 $1,000 $0.93 21d 1 1.42mi
3117 S Wall Ave Joplin, MO 2.0 1.0 944 $1,095 $1.16 21d 1 1.50mi

Listing history 22 events

  1. 2026-06-15
    status $179,999 Pending 38 DOM
  2. 2026-06-15
    days on market $179,999 Active 38 DOM
  3. 2026-06-14
    days on market $179,999 Active 36 DOM
  4. 2026-06-13
    days on market $179,999 Active 35 DOM
  5. 2026-06-10
    days on market $179,999 Active 33 DOM
  6. 2026-06-09
    days on market $179,999 Active 32 DOM
  7. 2026-06-08
    days on market $179,999 Active 31 DOM
  8. 2026-06-07
    days on market $179,999 Active 30 DOM
  9. 2026-06-05
    days on market $179,999 Active 27 DOM
  10. 2026-06-03
    days on market $179,999 Active 26 DOM
  11. 2026-06-02
    days on market $179,999 Active 25 DOM
  12. 2026-06-01
    days on market $179,999 Active 24 DOM
  13. 2026-05-31
    days on market $179,999 Active 23 DOM
  14. 2026-05-30
    days on market $179,999 Active 22 DOM
  15. 2026-05-08
    listed $189,999 Active
  16. 2018-06-18
    soldstatus
  17. 2018-06-15
    soldstatus 242-char remark
    Show marketing remark (241 chars)

    Adorable move-in ready house in the middle of Joplin! Roof is 2 years old! Freshly painted, 3 bedrooms, 2 full baths, skylight in the living room, open floor plan, walk-in pantry, screened-in back porch, fenced yard, newer heat and air unit.

  18. 2018-06-15
    soldstatus 241-char remark
    Show marketing remark (241 chars)

    Adorable move-in ready house in the middle of Joplin! Roof is 2 years old! Freshly painted, 3 bedrooms, 2 full baths, skylight in the living room, open floor plan, walk-in pantry, screened-in back porch, fenced yard, newer heat and air unit.

  19. 2018-04-20
    listed $91,000 242-char remark
    Show marketing remark (241 chars)

    Adorable move-in ready house in the middle of Joplin! Roof is 2 years old! Freshly painted, 3 bedrooms, 2 full baths, skylight in the living room, open floor plan, walk-in pantry, screened-in back porch, fenced yard, newer heat and air unit.

  20. 2018-04-20
    listed $91,000 241-char remark
    Show marketing remark (241 chars)

    Adorable move-in ready house in the middle of Joplin! Roof is 2 years old! Freshly painted, 3 bedrooms, 2 full baths, skylight in the living room, open floor plan, walk-in pantry, screened-in back porch, fenced yard, newer heat and air unit.

  21. 2009-04-16
    soldstatus
  22. 1998-06-16
    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
$767 · $64/mo
Projected year-2 tax
$1,746 · $145/mo
Expected delta
+$979/yr (+$82/mo · 127.6%)

ⓘ 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
$16,176
− Mortgage interest
−$10,083
− Property taxes
−$767
− Insurance
−$900
− Repairs & maintenance
−$1,294
− Management
−$1,294
− Depreciation
−$5,236
Taxable loss
−$3,398
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$816
After-tax cash flow
$600/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

+108.8% since first listed
8 events — show timeline
  • 2026-05-08 Listed $189,999 OGAR
  • 2018-06-18 Sold (Public Records) Public Records
  • 2018-06-15 Sold (MLS) SOMO
  • 2018-06-15 Sold (MLS) OGAR
  • 2018-04-20 Listed $91,000 SOMO
  • 2018-04-20 Listed $91,000 OGAR
  • 2009-04-16 Sold (Public Records) Public Records
  • 1998-06-16 Sold (Public Records) Public Records

Property tax history

+0.6%/yr

Latest (2025): $767 · +8.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…