CashFlowRE
Sign in Sign up
1710 S Harlem Ave
D Composite 41.18
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 +13.4/30.0
  • ARV discount +7.5/15.0
  • Rent growth +5.0/5.0
  • DSCR +4.0/10.0
  • Livability +3.2/5.0
  • Schools +2.9/10.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$180,000

1710 S Harlem Ave · Joplin, MO 64804
3 bd · 1.0 ba · 1,364 sqft · Other public records · 38 Days on market
Built 1930 ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming Bungalow style home 3 bedroom, 1 bath. Attached garage, carport hardwood floors, tile flooring in kitchen& amp; bath. Cedar lined closets, wood burning fireplace, spacious backyard, with adjacent corner lot. New roof, newer heating& amp; air unit

Key facts

  • Spacious backyard
  • Cedar lined closets
  • Adjacent corner lot

Tags

HARDWOOD FLOORSTILE FLOORINGCEDAR LINED CLOSETSWOOD BURNING FIREPLACESPACIOUS BACKYARDADJACENT CORNER LOT

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 $180k.

Deal economics

  • At list price, monthly cash flow is $3 ($34/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $138k (23.2% below list).
  • Recommended offer: $138k (23.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% 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: schools D+, crime F, amenities 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.
  • Market conditions: Rents rising fast (+15.7%/yr); 353 active listings in the ZIP; 17 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.

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 $138,303 (23.2% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 23% 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. 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
0.77%
Cap rate
6.31%
Cash-on-cash
0.07%
DSCR
1.00
GRM
10.8

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
-11.4%
Equity multiple
0.57×
Total profit
$-21,753
Equity at exit
$26,839
10-year hold
IRR
3.3%
Equity multiple
1.28×
Total profit
$14,256
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
10.8×

Monthly cashflow live

Estimated rent
$1,383 high interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$71 /mo · $850/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$3

Break-even live

Break-even rent $1,379
Max offer price $180,000
Occupancy floor 95%

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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1907 S Picher Ave Joplin, MO 2.0 1.0 1032 $900 $0.87 21d 1 0.31mi
2012 S Connor Ave Joplin, MO 3.0 2.0 1379 $1,595 $1.16 21d 1 0.49mi
623 W Junge Blvd Joplin, MO 3.0 2.0 1217 $1,500 $1.23 21d 1 0.63mi
2010 S Moffet Ave Joplin, MO 2.0 1.0 1000 $950 $0.95 21d 1 0.66mi
2002 W 11th St Joplin, MO 3.0 1.0 1200 $1,200 $1.00 21d 1 0.66mi
2226 S Moffet Ave Joplin, MO 4.0 2.0 1818 $1,600 $0.88 21d 1 0.76mi
2521 S Tyler Ave Joplin, MO 3.0 2.0 1500 $1,700 $1.13 21d 1 0.76mi
2515 S Willard Ave Joplin, MO 3.0 2.0 1500 $1,600 $1.07 21d 1 0.82mi
2019 W 26th St Joplin, MO 2.0 2.0 1000 $1,100 $1.10 21d 1 0.85mi
2201 S Pearl Ave Joplin, MO 3.0 2.0 1487 $1,475 $0.99 21d 1 0.86mi
2602 S Moffet Ave Joplin, MO 3.0 2.0 1214 $1,300 $1.07 21d 1 0.94mi
1806 Pennsylvania Ave Joplin, MO 3.0 1.0 1295 $1,050 $0.81 21d 1 1.05mi
524 S Moffet Ave Joplin, MO 3.0 1.0 900 $855 $0.95 21d 1 1.10mi
2830 S Pearl Ave Joplin, MO 2.0 2.0 1000 $1,200 $1.20 21d 1 1.20mi
120 /122 S Pearl Ave #122 Joplin, MO 3.0 2.0 1200 $1,250 $1.04 21d 1 1.41mi
3117 S Wall Ave Joplin, MO 2.0 1.0 944 $1,095 $1.16 21d 1 1.44mi
306 N Connor Ave Joplin, MO 2.0 1.0 1072 $1,000 $0.93 21d 1 1.48mi

Listing history 21 events

  1. 2026-06-19
    days on market $180,000 Active 38 DOM
  2. 2026-06-18
    days on market $180,000 Active 37 DOM
  3. 2026-06-17
    days on market $180,000 Active 36 DOM
  4. 2026-06-16
    days on market $180,000 Active 35 DOM
  5. 2026-06-15
    days on market $180,000 Active 34 DOM
  6. 2026-06-14
    days on market $180,000 Active 32 DOM
  7. 2026-06-13
    days on market $180,000 Active 31 DOM
  8. 2026-06-10
    days on market $180,000 Active 29 DOM
  9. 2026-06-09
    days on market $180,000 Active 28 DOM
  10. 2026-06-08
    days on market $180,000 Active 27 DOM
  11. 2026-06-07
    days on market $180,000 Active 26 DOM
  12. 2026-06-05
    days on market $180,000 Active 23 DOM
  13. 2026-06-03
    days on market $180,000 Active 22 DOM
  14. 2026-06-02
    days on market $180,000 Active 21 DOM
  15. 2026-06-01
    days on market $180,000 Active 20 DOM
  16. 2026-05-31
    days on market $180,000 Active 19 DOM
  17. 2026-05-30
    days on market $180,000 Active 18 DOM
  18. 2026-05-13
    price $180,000
  19. 2026-05-12
    listed $200,000 Active
  20. 2010-06-01
    soldstatus
  21. 2005-07-01
    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
$850 · $71/mo
Projected year-2 tax
$1,746 · $146/mo
Expected delta
+$896/yr (+$75/mo · 105.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% 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
$16,596
− Mortgage interest
−$10,083
− Property taxes
−$850
− Insurance
−$900
− Repairs & maintenance
−$1,328
− Management
−$1,328
− Depreciation
−$5,236
Taxable loss
−$3,128
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$751
After-tax cash flow
$785/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

-10.0% since first listed
4 events — show timeline
  • 2026-05-13 Price Changed $180,000 FSBO.com
  • 2026-05-12 Listed $200,000 FSBO.com
  • 2010-06-01 Sold (Public Records) Public Records
  • 2005-07-01 Sold (Public Records) Public Records

Property tax history

+2.0%/yr

Latest (2025): $850 · +11.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…