CashFlowRE
Sign in Sign up
2026 S Wall Ave
D Composite 42.2
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 +15.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.7/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • 1% rule +3.0/10.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$148,800

2026 S Wall Ave · Joplin, MO 64801
2 bd · 1.0 ba · 1,180 sqft · Other · 9 Days on market
Built 1920 6,534 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Watch the world go by on the wrap around porch of the charming home conveniently located in central Joplin. Featuring 2 living areas and updated interior. This home also has updated electrical and plumbing with new central air to be installed prior to closing. If you're looking for a great first home or investment, look no farther!

Key facts

  • Catio
  • Pocket doors
  • 6,534 sq ft lot

Tags

POCKET DOORSCATIO

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public sewer
  • Home design: Single-family residence (freestanding)
  • Construction: Vinyl siding; Stone foundation; Built area above grade: 1,180
  • Exterior features: Shingle roof; Parking pad; Lot approximately 0.15 acres (about 6,650 sq ft)

Interior

  • Kitchen: Gas range; Refrigerator; Dishwasher
  • Flooring: Wood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Natural gas heating; Has cooling
  • Interior features: Eat-in kitchen; Total of 6 rooms

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 2-bed/1.0-bath other listed at $149k.

Deal economics

  • At list price, monthly cash flow is $51 ($618/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 $119k (19.7% below list).
  • Recommended offer: $119k (19.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% 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: 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: Irving Elementary (math 29% / reading 30%, grade F, #813 of 1,115 statewide, top 75%, 527 students, 67% FRL); South Middle (math 40% / reading 48%, grade D, #121 of 391 statewide, top 32%, 573 students, 47% FRL); Joplin High (math 32% / reading 46%, grade F, #287 of 521 statewide, top 55%, 2,233 students, 50% FRL) — zoned schools at 55% FRL track the district average.
  • Market conditions: Rents rising (+3.0%/yr); 377 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 4y 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

  • Watch-outs: built in 1920 — 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 $119,494 (19.7% below list)

Questions for the listing agent

  1. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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. 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?
  6. 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.
  7. 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.
  8. 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
0.80%
Cap rate
6.71%
Cash-on-cash
1.48%
DSCR
1.07
GRM
10.4

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
-14.0%
Equity multiple
0.50×
Total profit
$-20,959
Equity at exit
$22,187
10-year hold
IRR
-5.4%
Equity multiple
0.65×
Total profit
$-14,541
Equity at exit
$12,866

Cash invested: $41,664 (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
377
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,195 high interval (Pro) →
Mortgage (P&I)
$780
Tax from tax record
$50 /mo · $602/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$251
Net cashflow
$51

Break-even live

Break-even rent $1,130
Max offer price $148,800
Occupancy floor 91%

Sensitivity live

Price -10% $136 -5% $94 +0% $51 +5% $9 +10% $-33
Rent -10% $-43 -5% $4 +0% $51 +5% $99 +10% $146
Rate -1.0pp $126 -0.5pp $89 base $51 +0.5pp $13 +1.0pp $-26

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
$37,200
Closing costs
$4,464
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2201 S Pearl Ave Joplin, MO 3.0 2.0 1487 $1,475 $0.99 22d 1 0.14mi
2010 S Moffet Ave Joplin, MO 2.0 1.0 1000 $950 $0.95 22d 1 0.17mi
1806 Pennsylvania Ave Joplin, MO 3.0 1.0 1295 $1,050 $0.81 22d 1 0.32mi
2012 S Connor Ave Joplin, MO 3.0 2.0 1379 $1,595 $1.16 22d 1 0.36mi
2602 S Moffet Ave Joplin, MO 3.0 2.0 1214 $1,300 $1.07 22d 1 0.51mi
1907 S Picher Ave Joplin, MO 2.0 1.0 1032 $900 $0.87 22d 1 0.53mi
623 W Junge Blvd Joplin, MO 3.0 2.0 1217 $1,500 $1.23 22d 1 0.61mi
2830 S Pearl Ave Joplin, MO 2.0 2.0 1000 $1,200 $1.20 22d 1 0.71mi
1715 Wisconsin Ave #2 Joplin, MO 2.0 2.0 1000 $900 $0.90 22d 1 0.87mi
3117 S Wall Ave Joplin, MO 2.0 1.0 944 $1,095 $1.16 22d 1 0.93mi
2521 S Tyler Ave Joplin, MO 3.0 2.0 1500 $1,700 $1.13 22d 1 1.18mi
524 S Moffet Ave Joplin, MO 3.0 1.0 900 $855 $0.95 22d 1 1.18mi
2515 S Willard Ave Joplin, MO 3.0 2.0 1500 $1,600 $1.07 22d 1 1.32mi
2019 W 26th St Joplin, MO 2.0 2.0 1000 $1,100 $1.10 22d 1 1.33mi
1119 S Saint Louis Ave Joplin, MO 2.0 1.5 904 $1,100 $1.22 22d 1 1.38mi
1107 E 34th St Joplin, MO 1.0 1.0 720 $1,250 $1.74 22d 1 1.43mi
120 /122 S Pearl Ave #122 Joplin, MO 3.0 2.0 1200 $1,250 $1.04 22d 1 1.45mi
2002 W 11th St Joplin, MO 3.0 1.0 1200 $1,200 $1.00 22d 1 1.45mi

Listing history 8 events

  1. 2026-06-21
    days on market $148,800 Active 9 DOM
  2. 2026-06-19
    days on market $148,800 Active 7 DOM
  3. 2026-06-18
    days on market $148,800 Active 6 DOM
  4. 2026-06-17
    days on market $148,800 Active 5 DOM
  5. 2026-06-16
    days on market $148,800 Active 4 DOM
  6. 2026-06-15
    days on market $148,800 Active 3 DOM
  7. 2026-06-13
    remarks 253-char remark
  8. 2026-06-13
    listed $148,800 Active 1 DOM

ⓘ 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
$602 · $50/mo
Projected year-2 tax
$1,443 · $120/mo
Expected delta
+$841/yr (+$70/mo · 139.6%)

ⓘ 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 ≥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
$14,339
− Mortgage interest
−$8,335
− Property taxes
−$602
− Insurance
−$744
− Repairs & maintenance
−$1,147
− Management
−$1,147
− Depreciation
−$4,329
Taxable loss
−$1,965
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$472
After-tax cash flow
$1,089/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

+128.9% since first listed
10 events — show timeline
  • 2026-06-12 Listed $148,800 OGAR
  • 2023-12-11 Sold (Public Records) Public Records
  • 2023-12-07 Sold (MLS) OGAR
  • 2023-11-06 Pending OGAR
  • 2023-11-01 Listed $129,900 OGAR
  • 2022-08-30 Sold (MLS) OGAR
  • 2022-05-23 Delisted OGAR
  • 2022-05-17 Listed $65,000 OGAR
  • 2008-01-16 Sold (Public Records) Public Records
  • 1998-01-23 Sold (Public Records) Public Records

Property tax history

+3.3%/yr

Latest (2025): $602 · +23.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…