CashFlowRE
Sign in Sign up
132 S Mcconnell
C+ Composite 61.12
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 +26.7/30.0
  • DSCR +9.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.9/10.0
  • 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

$162,000

132 S Mcconnell · Joplin, MO 64801
3 bd · 2.0 ba · 1,840 sqft · Other public records · 70 Days on market
Built 1940 5,227 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Quiet neighborhood waiting for new residents. Basement has been reconfigured into bedrooms, laundry, bath and flex space. Texture the walls, paint and all is complete. Fully fenced back yard. Year built is unkown.

Key facts

  • Full basement
  • 5,227 sq ft lot
  • Garage

Tags

FULLY FENCED BACKYARDFULL BASEMENT

Property features AI

Finance

  • HOA & community: Monthly association fee; Near schools

Exterior

  • Parking: Detached garage; 2 covered spaces
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available; Cable available; Phone available
  • Home design: Single-story home; Faces east; Den and living room on main level
  • Construction: Metal siding; Asphalt shingle roof; Block foundation; Built 25+ years ago
  • Exterior features: Covered porch; Gravel driveway; Chain link fencing; Corner lot, landscaped and level; Public road frontage

Interior

  • Kitchen: Dishwasher; Gas range; Refrigerator; Pantry (in kitchen area)
  • Bedrooms: Basement bedrooms (three): 10.7 x 10.2; 11.3 x 13.11; 11.8 x 12.8; Main-level bedroom: 12 x 12
  • Flooring: Vinyl flooring
  • Bathrooms: Two full bathrooms (one on main level, one in basement)
  • Heating & cooling: Central heating (gas); Central air (electric)
  • Interior features: Ceiling fan(s); Pantry; Finished full basement; Electric fireplace
  • Laundry & utility: Washer hookup; Dryer hookup; Gas water heater

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 $162k.

Deal economics

  • At list price, monthly cash flow is $439 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $162k).
  • Recommended offer: $152k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% 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: 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 (+3.0%/yr); 371 active listings in the ZIP; 5 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).
  • This rent runs 40% of the median local income ($53k/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 $5k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $45k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($152k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; this cycle's ask has dropped $17k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1940 — 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 $152,280 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.09%
Cap rate
9.55%
Cash-on-cash
11.62%
DSCR
1.52
GRM
7.6

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
0.9%
Equity multiple
1.03×
Total profit
$1,562
Equity at exit
$24,155
10-year hold
IRR
10.5%
Equity multiple
1.81×
Total profit
$36,722
Equity at exit
$14,007

Cash invested: $45,360 (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
371
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,768 high interval (Pro) →
Mortgage (P&I)
$850
Tax from tax record
$40 /mo · $485/yr
Insurance
$68
HOA
$0
Vacancy / Maint / Mgmt
$371
Net cashflow
$439

Break-even live

Break-even rent $1,212
Max offer price $162,000
Occupancy floor 70%

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
$40,500
Closing costs
$4,860
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
2528 E 15th St Joplin, MO 3.0 2.5 1800 $2,750 $1.53 20d 1 1.11mi
2811 E 15th St Joplin, MO 3.0 1.5 1500 $1,500 $1.00 20d 1 1.15mi
2813 Waters Edge Blvd Joplin, MO 3.0 2.0 1751 $2,400 $1.37 20d 1 1.18mi
815 Greenwood Dr Joplin, MO 2.0 2.0 1250 $1,275 $1.02 20d 1 1.18mi
101 N Main Street Rd Unit 1806 Joplin, MO 3.0 2.0 1386 $1,300 $0.94 20d 1 1.31mi

Listing history 31 events

  1. 2026-06-19
    days on market $162,000 Active 70 DOM
  2. 2026-06-18
    days on market $162,000 Active 69 DOM
  3. 2026-06-17
    days on market $162,000 Active 68 DOM
  4. 2026-06-17
    price $162,000 Active 67 DOM
  5. 2026-06-16
    days on market $167,000 Active 67 DOM
  6. 2026-06-15
    days on market $167,000 Active 66 DOM
  7. 2026-06-14
    days on market $167,000 Active 64 DOM
  8. 2026-06-13
    days on market $167,000 Active 63 DOM
  9. 2026-06-10
    days on market $167,000 Active 61 DOM
  10. 2026-06-09
    days on market $167,000 Active 60 DOM
  11. 2026-06-08
    days on market $167,000 Active 59 DOM
  12. 2026-06-07
    days on market $167,000 Active 58 DOM
  13. 2026-06-05
    pricedays on market $167,000 Active 55 DOM
  14. 2026-06-03
    days on market $172,500 Active 54 DOM
  15. 2026-06-02
    days on market $172,500 Active 53 DOM
  16. 2026-06-01
    days on market $172,500 Active 52 DOM
  17. 2026-05-31
    days on market $172,500 Active 51 DOM
  18. 2026-05-30
    days on market $172,500 Active 50 DOM
  19. 2026-05-20
    price $172,500 213-char remark
    Show marketing remark (124 chars)

    Precious cottage centrally located, just waiting for your handprint. Make it yours. Fully fenced backyard and full basement.

  20. 2026-05-20
    price $172,500
    Show marketing remark (124 chars)

    Precious cottage centrally located, just waiting for your handprint. Make it yours. Fully fenced backyard and full basement.

  21. 2026-05-20
    price $172,500 124-char remark
    Show marketing remark (124 chars)

    Precious cottage centrally located, just waiting for your handprint. Make it yours. Fully fenced backyard and full basement.

  22. 2026-04-10
    listed $179,450 Active 213-char remark
    Show marketing remark (124 chars)

    Precious cottage centrally located, just waiting for your handprint. Make it yours. Fully fenced backyard and full basement.

  23. 2026-04-10
    listed $179,450 Active 124-char remark
    Show marketing remark (124 chars)

    Precious cottage centrally located, just waiting for your handprint. Make it yours. Fully fenced backyard and full basement.

  24. 2026-04-09
    listed $179,450 Active
  25. 2024-04-24
    soldstatus
  26. 2024-04-19
    soldstatus Closed
  27. 2024-03-12
    status Pending
  28. 2024-02-08
    listed $140,000 Active
  29. 2013-05-02
    soldstatus
  30. 2013-02-04
    soldstatus
  31. 2003-11-26
    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
$485 · $40/mo
Projected year-2 tax
$1,571 · $131/mo
Expected delta
+$1,086/yr (+$91/mo · 224.1%)

ⓘ 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 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
$21,216
− Mortgage interest
−$9,075
− Property taxes
−$485
− Insurance
−$810
− Repairs & maintenance
−$1,697
− Management
−$1,697
− Depreciation
−$4,713
Taxable income
$2,739
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$657
After-tax cash flow
$4,613/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

+23.2% since first listed
13 events — show timeline
  • 2026-05-20 Price Changed $172,500 OGAR
  • 2026-05-20 Price Changed $172,500 NWARMLS
  • 2026-05-20 Price Changed $172,500 SOMO
  • 2026-04-10 Listed $179,450 OGAR
  • 2026-04-10 Listed $179,450 SOMO
  • 2026-04-09 Listed $179,450 NWARMLS
  • 2024-04-24 Sold (Public Records) Public Records
  • 2024-04-19 Sold (MLS) OGAR
  • 2024-03-12 Pending OGAR
  • 2024-02-08 Listed $140,000 OGAR
  • 2013-05-02 Sold (Public Records) Public Records
  • 2013-02-04 Sold (Public Records) Public Records
  • 2003-11-26 Sold (Public Records) Public Records

Property tax history

+2.1%/yr

Latest (2025): $485 · +12.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…