CashFlowRE
Sign in Sign up
5567 S Jefferson Ave
C- Composite 54.59
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 +20.1/30.0
  • ARV discount +11.1/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.4/10.0
  • Livability +3.8/5.0
  • Schools +3.2/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,000

5567 S Jefferson Ave · Springfield, MO 65810
3 bd · 3.0 ba · 1,530 sqft · SingleFamily public records · 45 Days on market
Built 1992 10,019 sqft lot Est $271k · 8% under $3/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Fantastic South Springfield location just minutes from Cherokee Middle School, Sam's Club, Walmart, and quick access to James River Freeway for easy commuting across town. This well-maintained 1 owner brick front 3 bedroom, 3 bath home offers with some accessible feature and both comfort and functionality with several recent updates including a new roof in 2025, new hot water heater in 2024, and newer flooring throughout. The backyard is a standout feature with a nice covered deck perfect for relaxing or entertaining. You'll also find two large storage buildings providing excellent flexibility. The 14x24 building is insulated and equipped with electricity, plumbing, ethernet, and cable, mak

Key facts

  • Covered deck
  • Insulated building
  • Home office

Tags

SOUTH SPRINGFIELD LOCATIONCOVERED DECKLARGE STORAGE BUILDINGSINSULATED BUILDINGHOME OFFICE

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/3.0-bath single-family listed at $249k.

Deal economics

  • At list price, monthly cash flow is $309 ($4k/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 $234k (6.1% below list).
  • Recommended offer: $234k (6.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% 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: Cherokee Middle (math 50% / reading 62%, grade B-, #40 of 391 statewide, top 10%, 758 students, 27% FRL); Kickapoo High (math 39% / reading 66%, grade C-, #89 of 521 statewide, top 17%, 1,881 students, 26% FRL) — zoned schools average 27% FRL vs 46% district-wide (20 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 54% at this address vs 39% district-wide (+15 pts) — the actual schools serving this property are materially stronger than the Springfield R-XII average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+2.5%/yr); 250 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,302 units permitted in Greene County in 2024 (250 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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

  • It's been on market 45 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
  • Current owner paid $105k; list at $249k implies a 137% gain — meaningful room to come down on a strong offer.

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 $233,783 (6.1% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.94%
Cap rate
7.78%
Cash-on-cash
5.32%
DSCR
1.24
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$270,810
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5567 S Jefferson Ave 0.00mi 3/3.0 1,530 (0%) 1mo $249,000 $163 99
5411 S Jefferson Ave 0.20mi 3/2.0 1,601 (+5%) 1mo $289,000 $181 78
5645 S Jefferson Ave 0.09mi 3/2.0 1,612 (+5%) 6mo $247,500 $154 78
5678 S Fairview Ave 0.37mi 3/2.0 1,472 (-4%) 3mo $289,900 $197 70
5827 S Farm Road 157 0.34mi 3/2.0 1,395 (-9%) 3mo $239,900 $172 63
5795 S Wedgewood Ave 0.52mi 3/2.0 1,536 (+0%) 10mo $329,900 $215 63
1120 E Oak Tree Ln 0.70mi 3/2.0 1,545 (+1%) 4mo $250,000 $162 58
1052 E Oak Tree Ln 0.64mi 3/2.0 1,468 (-4%) 3mo $259,900 $177 57
5537 S Pinehurst Ave 0.63mi 4/2.0 (+1) 1,620 (+6%) 8mo $299,000 $185 45
1145 E Oak Tree Ln 0.75mi 3/2.0 1,628 (+6%) 9mo $285,000 $175 43
5496 S Stonegate Ave 0.67mi 3/2.0 1,717 (+12%) 4mo $285,000 $166 41
5513 S Maryland Ave 0.56mi 3/2.0 1,725 (+13%) 10mo $320,000 $186 40

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 · 2.53% rent growth · sell at horizon

5-year hold
IRR
-8.6%
Equity multiple
0.69×
Total profit
$-21,838
Equity at exit
$37,127
10-year hold
IRR
0.3%
Equity multiple
1.02×
Total profit
$1,548
Equity at exit
$21,529

Cash invested: $69,720 (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 65810

Home prices YoY
-28.8%
Rents YoY
2.5%
Active inventory
250
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,338 high interval (Pro) →
Mortgage (P&I)
$1,306
Tax from tax record
$125 /mo · $1,503/yr
Insurance
$104
HOA
$3
Vacancy / Maint / Mgmt
$491
Net cashflow
$309

Break-even live

Break-even rent $1,947
Max offer price $249,000
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
$62,250
Closing costs
$7,470
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5305 S Michigan Ave Springfield, MO 2.0–3.0 2.0–2.5 1644 $2,017 $1.23 13d 3 0.58mi
565 W Bryant Springfield, MO 1.0–2.0 1.0–2.0 891 $1,621 $1.82 13d 4 0.60mi
5100 S Main Ave Springfield, MO 1.0–2.0 1.0–2.0 925 $1,275 $1.38 13d 1 0.74mi
1182 E Evans St Springfield, MO 4.0 3.0 2032 $2,595 $1.28 13d 1 0.75mi
5955 S Farm Road 163 Springfield, MO 2.0 2.0 1703 $3,440 $2.02 13d 8 0.82mi
5955 S National Ave Unit 163 Springfield, MO 3.0 2.0 1630 $3,995 $2.45 43d 1 0.84mi
1367 E Siler Pkwy Springfield, MO 2.0 2.5 2045 $2,695 $1.32 13d 1 1.07mi
4730 S Robberson Ave Springfield, MO 3.0 1.0–2.0 807 $1,195 $1.48 43d 7 1.08mi
1504 W High Point Cir Springfield, MO 3.0 2.5 2031 $1,925 $0.95 23d 1 1.14mi
1261 E Lakewood St Springfield, MO 4.0 2.5 1800 $1,595 $0.89 13d 1 1.35mi

HOA detail

Monthly dues
$3 · $36/yr
Likely covers
waterelectriccable

Listing history 8 events

  1. 2026-04-28
    status Pending
  2. 2026-04-13
    status Active
  3. 2026-04-05
    status Pending
  4. 2026-03-27
    price $249,000
  5. 2026-03-06
    listed $259,000 Active
  6. 2022-10-06
    soldstatus $105,000
  7. 2019-12-26
    soldstatus
  8. 1999-06-11
    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
$1,503 · $125/mo
Projected year-2 tax
$2,415 · $201/mo
Expected delta
+$913/yr (+$76/mo · 60.7%)

ⓘ 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 ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$28,054
− Mortgage interest
−$13,948
− Property taxes
−$1,503
− Insurance
−$1,245
− Repairs & maintenance
−$2,244
− Management
−$2,244
− HOA
−$36
− Depreciation
−$7,244
Taxable loss
−$410
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$98
After-tax cash flow
$3,808/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)
22,137
Household income
$95,160
Rent vs Own
26.1% rent · 73.9% own
Severe rent burden
437.0

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 (89%)
Race & ethnicity
White 89% Two or more races 4% Hispanic / Latino 3% Asian 3% Black 2%
Common ancestry
Italian 4% Lithuanian 3% Portuguese 3%
Foreign-born
4% · Vietnam, China, Canada
Languages at home
95% English-only · Other Indo-European 1% Spanish 1% Chinese 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
▼ -78.67%
Current HPI
194.8736
Rent YoY
▲ 2.53%
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

+137.1% since first listed
8 events — show timeline
  • 2026-04-28 Pending SOMO
  • 2026-04-13 Relisted SOMO
  • 2026-04-05 Pending SOMO
  • 2026-03-27 Price Changed $249,000 SOMO
  • 2026-03-06 Listed $259,000 SOMO
  • 2022-10-06 Sold (Public Records) $105,000 Public Records
  • 2019-12-26 Sold (Public Records) Public Records
  • 1999-06-11 Sold (Public Records) Public Records

Property tax history

+1.9%/yr

Latest (2025): $1,503 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…