CashFlowRE
Sign in Sign up
1626 Jefferson Cir
C- Composite 51.69
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 +19.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.2/10.0
  • Schools +4.8/10.0
  • 1% rule +4.1/10.0
  • Livability +3.9/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$162,900

1626 Jefferson Cir · Webb City, MO 64870
3 bd · 1.0 ba · 1,300 sqft · Other · 33 Days on market
Built 1960 10,018 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cute house. Updated Kitchen, butcher block counter tops with farmer sink. Roof replaced 10 years ago. Updated siding. Walk out Basement. Potential added square feet if you finish the full basement. Pellet stove for added heat. Bedrooms have hardwood floors. Close to shopping.

Key facts

  • Galley kitchen
  • Newer vinyl windows
  • Private fenced yard

Tags

GALLEY KITCHENSTAINLESS STEEL APPLIANCESBUTCHER BLOCK COUNTERTOPSORIGINAL HARDWOOD FLOORSNEWER VINYL WINDOWSPRIVATE FENCED YARD

Property features AI

Finance

  • Other: Property listed by NextHome SoMo Life

Exterior

  • Parking: Driveway
  • Utilities: Public sewer
  • Home design: Single-family residence (freestanding); Residential property
  • Construction: Vinyl siding and brick exterior; Asphalt shingle roof; Built area above grade: 1,300
  • Exterior features: Deck; Privacy fencing; Irr irregular lot dimensions: 35 x 125 x 118 x 149

Interior

  • Kitchen: Refrigerator; Double oven; Dishwasher
  • Flooring: Carpet; Wood
  • Bathrooms: One full bathroom
  • Heating & cooling: Central heating; Natural gas heating; Cooling present
  • Interior features: Refrigerator, Double Oven, Dishwasher; Unfinished basement; Six total rooms; No fireplace

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 $163k.

Deal economics

  • At list price, monthly cash flow is $190 ($2k/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 $148k (9.3% below list).
  • Recommended offer: $148k (9.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 77/100 on livability (#35 in MO, #3,062 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, amenities D-, commute F.
  • Webb City R-VII (suburban): math 53% / reading 60% proficiency, ranked #21 of 324 in MO (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Webb City Middle (math 53% / reading 55%, grade B-, #46 of 391 statewide, top 12%, 696 students, 47% FRL).
  • Market conditions: Rents rising (+2.5%/yr); 122 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 86% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 33 days — a 3% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $147,773 (9.3% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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.
  6. 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.
  7. 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
0.91%
Cap rate
7.69%
Cash-on-cash
4.99%
DSCR
1.22
GRM
9.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.49% rent growth · sell at horizon

5-year hold
IRR
-9.1%
Equity multiple
0.67×
Total profit
$-15,149
Equity at exit
$24,289
10-year hold
IRR
-0.3%
Equity multiple
0.98×
Total profit
$-992
Equity at exit
$14,085

Cash invested: $45,612 (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 64870

Home prices YoY
-8.3%
Rents YoY
2.5%
Active inventory
122
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,478 high interval (Pro) →
Mortgage (P&I)
$854
Tax from tax record
$56 /mo · $669/yr
Insurance
$68
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$190

Break-even live

Break-even rent $1,238
Max offer price $162,900
Occupancy floor 82%

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
$40,725
Closing costs
$4,887
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1606 S Oronogo St Webb City, MO 3.0 1.0 1200 $1,200 $1.00 43d 1 0.18mi
1613 S Oronogo St Webb City, MO 3.0 2.0 1310 $1,400 $1.07 43d 1 0.21mi
1301 S Jefferson St Webb City, MO 3.0 2.0 1424 $1,650 $1.16 43d 1 0.31mi
1411 S Jefferson Ave Webb City, MO 3.0 2.0 1424 $1,650 $1.16 43d 1 0.33mi
1407 S Jefferson Ave Webb City, MO 3.0 2.0 1424 $1,650 $1.16 43d 1 0.33mi
1524 Brewster Ln Webb City, MO 3.0 2.0 1310 $1,450 $1.11 43d 1 0.40mi
214 S Tom St Webb City, MO 3.0 2.0 1556 $1,400 $0.90 21d 1 1.23mi

Listing history 22 events

  1. 2026-06-19
    days on market $162,900 Active 33 DOM
  2. 2026-06-18
    days on market $162,900 Active 32 DOM
  3. 2026-06-17
    days on market $162,900 Active 31 DOM
  4. 2026-06-16
    days on market $162,900 Active 30 DOM
  5. 2026-06-15
    days on market $162,900 Active 29 DOM
  6. 2026-06-14
    days on market $162,900 Active 27 DOM
  7. 2026-06-13
    days on market $162,900 Active 26 DOM
  8. 2026-06-10
    days on market $162,900 Active 24 DOM
  9. 2026-06-09
    days on market $162,900 Active 23 DOM
  10. 2026-06-08
    days on market $162,900 Active 22 DOM
  11. 2026-06-07
    days on market $162,900 Active 21 DOM
  12. 2026-06-05
    statusdays on market $162,900 Active 18 DOM
  13. 2026-05-16
    status Active
  14. 2026-05-14
    historical Active Under Contract
  15. 2026-05-14
    status Active
  16. 2026-04-22
    status Pending
  17. 2026-04-20
    listed $162,900 Active
  18. 2016-04-29
    soldstatus 276-char remark
    Show marketing remark (276 chars)

    Cute house. Updated Kitchen, butcher block counter tops with farmer sink. Roof replaced 10 years ago. Updated siding. Walk out Basement. Potential added square feet if you finish the full basement. Pellet stove for added heat. Bedrooms have hardwood floors. Close to shopping.

  19. 2016-04-29
    soldstatus
    Show marketing remark (276 chars)

    Cute house. Updated Kitchen, butcher block counter tops with farmer sink. Roof replaced 10 years ago. Updated siding. Walk out Basement. Potential added square feet if you finish the full basement. Pellet stove for added heat. Bedrooms have hardwood floors. Close to shopping.

  20. 2016-02-16
    listed $84,900 276-char remark
    Show marketing remark (276 chars)

    Cute house. Updated Kitchen, butcher block counter tops with farmer sink. Roof replaced 10 years ago. Updated siding. Walk out Basement. Potential added square feet if you finish the full basement. Pellet stove for added heat. Bedrooms have hardwood floors. Close to shopping.

  21. 2011-07-20
    soldstatus
  22. 2004-06-04
    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
$669 · $56/mo
Projected year-2 tax
$1,580 · $132/mo
Expected delta
+$911/yr (+$76/mo · 136.2%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥106°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
$17,733
− Mortgage interest
−$9,125
− Property taxes
−$669
− Insurance
−$814
− Repairs & maintenance
−$1,419
− Management
−$1,419
− Depreciation
−$4,739
Taxable loss
−$452
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$108
After-tax cash flow
$2,383/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
Webb City R-VII
NCES district ID
2931500
Math proficiency
53% ▼ -1.00%
Reading proficiency
60% ▼ -1.00%
Median HH income
$45,022
Composite
47.68/100
National rank
#2244
State rank
#21 of 324 in MO

Livability — Webb City

Score
77/100
State rank
#35
US rank
#3062

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Webb City, MO
County
Jasper County · 79,035 people
City population
16,186
Metro
Joplin, MO
Population (ZIP)
16,186
Household income
$68,300
Rent vs Own
35.4% rent · 64.6% own
Severe rent burden
427.0

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 (86%)
Race & ethnicity
White 86% Two or more races 8% Hispanic / Latino 4% Asian 2% Black 2%
Common ancestry
Lithuanian 2% Slovak 2% Italian 2%
Foreign-born
2% · Canada, China
Languages at home
98% English-only · Spanish 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
▼ -24.29%
Current HPI
267.5318
Rent YoY
▲ 2.49%
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

+91.9% since first listed
10 events — show timeline
  • 2026-05-16 Relisted OGAR
  • 2026-05-14 Contingent OGAR
  • 2026-05-14 Relisted OGAR
  • 2026-04-22 Pending OGAR
  • 2026-04-20 Listed $162,900 OGAR
  • 2016-04-29 Sold (Public Records) Public Records
  • 2016-04-29 Sold (MLS) OGAR
  • 2016-02-16 Listed $84,900 OGAR
  • 2011-07-20 Sold (Public Records) Public Records
  • 2004-06-04 Sold (Public Records) Public Records

Property tax history

+2.2%/yr

Latest (2025): $669 · +11.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…