CashFlowRE
Sign in Sign up
1106 Pawpaw Pl
C- Composite 50.48
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 +12.5/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.8/10.0
  • DSCR +3.7/10.0
  • 1% rule +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$184,900

1106 Pawpaw Pl · Oronogo, MO 64855
3 bd · 2.0 ba · 1,213 sqft · SingleFamily · 98 Days on market
Built 2022 ↓ 12% since listing

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

Listing remarks MLS

Charming 4-Year-Old Home in Webb City / Oronogo area! Discover comfort, convenience, and modern style in this beautiful 3-bed, 2-bath home located in the highly desirable Webb City School District. This 1,213 sq ft home sits on a low-maintenance 0.14-acre lot in a friendly community that welcomes you with peaceful views of a nearby fishing pond as you drive in. Step inside to an inviting open floor plan enhanced by recent renovations that elevate both style and function. The spacious living area offers a warm, relaxing atmosphere, while the well-appointed kitchen features granite countertops, a large island, and plenty of workspace for cooking and gathering. Each bedroom provides comfortable space and natural light, with the primary suite offering a private retreat to unwind at the end of the day. Situated in Jasper County, this nearly new home delivers the perfect balance of neighborhood charm and modern convenience. Whether you're a first-time buyer, downsizing, or looking for a move-in-ready option, this property is one to see. Schedule your tour today!

Key facts

  • Open floor plan
  • Recent renovations
  • Large island

Tags

OPEN FLOOR PLANRECENT RENOVATIONSGRANITE COUNTERTOPSLARGE ISLANDFISHING POND VIEWS

Property features AI

Exterior

  • Parking: Attached 2-car garage; Additional 2 parking spaces
  • Security: Smoke detector(s)
  • Utilities: Public sewer
  • Home design: Single family residence (freestanding); Residential property
  • Construction: Vinyl siding; Slab foundation; Built with shingle roof
  • Exterior features: Cleared lot; Shingle roof

Interior

  • Kitchen: Electric range; Dishwasher; Garbage disposal
  • Bedrooms: Total rooms: 6
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas central heating; Ceiling fan cooling
  • Interior features: Ceiling fans; Kitchen island; Walk-in closets; Smoke detectors

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 single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $-28 ($-331/yr) — negative.
  • To cash-flow at today's rent, offer at most $181k (2.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $158k (14.4% below list).
  • Recommended offer: $158k (14.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 69/100 on livability (#156 in MO) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety D-.
  • 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: 20 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 602 units permitted in Jasper County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $20k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $52k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 98 days — a 9% lower offer ($168k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $20k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $158,255 (14.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 98 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  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 F-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. 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
0.86%
Cap rate
6.11%
Cash-on-cash
-0.64%
DSCR
0.97
GRM
9.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.8%
Equity multiple
2.91×
Total profit
$98,968
Equity at exit
$166,573
10-year hold
IRR
21.2%
Equity multiple
6.66×
Total profit
$292,874
Equity at exit
$359,220

Cash invested: $51,772 (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 64855

Home prices YoY
4.7%
Active inventory
20
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,583 high interval (Pro) →
Mortgage (P&I)
$970
Tax est. 1.5%
$231 /mo · $2,774/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$332
Net cashflow
$-28

Break-even live

Break-even rent $1,617
Max offer price $180,908
Occupancy floor 97%

Sensitivity live

Price -10% $100 -5% $36 +0% $-28 +5% $-91 +10% $-155
Rent -10% $-153 -5% $-90 +0% $-28 +5% $35 +10% $97
Rate -1.0pp $66 -0.5pp $19 base $-28 +0.5pp $-76 +1.0pp $-124

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
$46,225
Closing costs
$5,547
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
1100 Pawpaw Oronogo, MO 3.0 2.0 1211 $1,550 $1.28 22d 1 0.38mi
609 Short Leaf Ln Oronogo, MO 3.0 2.0 1445 $1,400 $0.97 22d 1 0.43mi
1101 Downy Dr Oronogo, MO 4.0 2.0 1423 $1,749 $1.23 22d 1 0.43mi
745 Short Leaf Ln Oronogo, MO 3.0 2.0 1422 $1,550 $1.09 22d 1 0.62mi
606 Sarah Ct Oronogo, MO 3.0 2.0 1448 $1,700 $1.17 22d 1 0.62mi

Listing history 10 events

  1. 2026-04-29
    status Pending 1072-char remark
    Show marketing remark (1072 chars)

    Charming 4-Year-Old Home in Webb City / Oronogo area! Discover comfort, convenience, and modern style in this beautiful 3-bed, 2-bath home located in the highly desirable Webb City School District. This 1,213 sq ft home sits on a low-maintenance 0.14-acre lot in a friendly community that welcomes you with peaceful views of a nearby fishing pond as you drive in. Step inside to an inviting open floor plan enhanced by recent renovations that elevate both style and function. The spacious living area offers a warm, relaxing atmosphere, while the well-appointed kitchen features granite countertops, a large island, and plenty of workspace for cooking and gathering. Each bedroom provides comfortable space and natural light, with the primary suite offering a private retreat to unwind at the end of the day. Situated in Jasper County, this nearly new home delivers the perfect balance of neighborhood charm and modern convenience. Whether you're a first-time buyer, downsizing, or looking for a move-in-ready option, this property is one to see. Schedule your tour today!

  2. 2026-04-29
    status Pending
    Show marketing remark (1072 chars)

    Charming 4-Year-Old Home in Webb City / Oronogo area! Discover comfort, convenience, and modern style in this beautiful 3-bed, 2-bath home located in the highly desirable Webb City School District. This 1,213 sq ft home sits on a low-maintenance 0.14-acre lot in a friendly community that welcomes you with peaceful views of a nearby fishing pond as you drive in. Step inside to an inviting open floor plan enhanced by recent renovations that elevate both style and function. The spacious living area offers a warm, relaxing atmosphere, while the well-appointed kitchen features granite countertops, a large island, and plenty of workspace for cooking and gathering. Each bedroom provides comfortable space and natural light, with the primary suite offering a private retreat to unwind at the end of the day. Situated in Jasper County, this nearly new home delivers the perfect balance of neighborhood charm and modern convenience. Whether you're a first-time buyer, downsizing, or looking for a move-in-ready option, this property is one to see. Schedule your tour today!

  3. 2026-04-17
    price $184,900
    Show marketing remark (1072 chars)

    Charming 4-Year-Old Home in Webb City / Oronogo area! Discover comfort, convenience, and modern style in this beautiful 3-bed, 2-bath home located in the highly desirable Webb City School District. This 1,213 sq ft home sits on a low-maintenance 0.14-acre lot in a friendly community that welcomes you with peaceful views of a nearby fishing pond as you drive in. Step inside to an inviting open floor plan enhanced by recent renovations that elevate both style and function. The spacious living area offers a warm, relaxing atmosphere, while the well-appointed kitchen features granite countertops, a large island, and plenty of workspace for cooking and gathering. Each bedroom provides comfortable space and natural light, with the primary suite offering a private retreat to unwind at the end of the day. Situated in Jasper County, this nearly new home delivers the perfect balance of neighborhood charm and modern convenience. Whether you're a first-time buyer, downsizing, or looking for a move-in-ready option, this property is one to see. Schedule your tour today!

  4. 2026-04-17
    price $184,900 1072-char remark
    Show marketing remark (1072 chars)

    Charming 4-Year-Old Home in Webb City / Oronogo area! Discover comfort, convenience, and modern style in this beautiful 3-bed, 2-bath home located in the highly desirable Webb City School District. This 1,213 sq ft home sits on a low-maintenance 0.14-acre lot in a friendly community that welcomes you with peaceful views of a nearby fishing pond as you drive in. Step inside to an inviting open floor plan enhanced by recent renovations that elevate both style and function. The spacious living area offers a warm, relaxing atmosphere, while the well-appointed kitchen features granite countertops, a large island, and plenty of workspace for cooking and gathering. Each bedroom provides comfortable space and natural light, with the primary suite offering a private retreat to unwind at the end of the day. Situated in Jasper County, this nearly new home delivers the perfect balance of neighborhood charm and modern convenience. Whether you're a first-time buyer, downsizing, or looking for a move-in-ready option, this property is one to see. Schedule your tour today!

  5. 2026-03-03
    price $194,900
    Show marketing remark (1072 chars)

    Charming 4-Year-Old Home in Webb City / Oronogo area! Discover comfort, convenience, and modern style in this beautiful 3-bed, 2-bath home located in the highly desirable Webb City School District. This 1,213 sq ft home sits on a low-maintenance 0.14-acre lot in a friendly community that welcomes you with peaceful views of a nearby fishing pond as you drive in. Step inside to an inviting open floor plan enhanced by recent renovations that elevate both style and function. The spacious living area offers a warm, relaxing atmosphere, while the well-appointed kitchen features granite countertops, a large island, and plenty of workspace for cooking and gathering. Each bedroom provides comfortable space and natural light, with the primary suite offering a private retreat to unwind at the end of the day. Situated in Jasper County, this nearly new home delivers the perfect balance of neighborhood charm and modern convenience. Whether you're a first-time buyer, downsizing, or looking for a move-in-ready option, this property is one to see. Schedule your tour today!

  6. 2026-03-03
    price $194,900 1072-char remark
    Show marketing remark (1072 chars)

    Charming 4-Year-Old Home in Webb City / Oronogo area! Discover comfort, convenience, and modern style in this beautiful 3-bed, 2-bath home located in the highly desirable Webb City School District. This 1,213 sq ft home sits on a low-maintenance 0.14-acre lot in a friendly community that welcomes you with peaceful views of a nearby fishing pond as you drive in. Step inside to an inviting open floor plan enhanced by recent renovations that elevate both style and function. The spacious living area offers a warm, relaxing atmosphere, while the well-appointed kitchen features granite countertops, a large island, and plenty of workspace for cooking and gathering. Each bedroom provides comfortable space and natural light, with the primary suite offering a private retreat to unwind at the end of the day. Situated in Jasper County, this nearly new home delivers the perfect balance of neighborhood charm and modern convenience. Whether you're a first-time buyer, downsizing, or looking for a move-in-ready option, this property is one to see. Schedule your tour today!

  7. 2026-01-21
    listed $204,900 Active
  8. 2026-01-20
    listed $204,900 Active 1072-char remark
    Show marketing remark (1072 chars)

    Charming 4-Year-Old Home in Webb City / Oronogo area! Discover comfort, convenience, and modern style in this beautiful 3-bed, 2-bath home located in the highly desirable Webb City School District. This 1,213 sq ft home sits on a low-maintenance 0.14-acre lot in a friendly community that welcomes you with peaceful views of a nearby fishing pond as you drive in. Step inside to an inviting open floor plan enhanced by recent renovations that elevate both style and function. The spacious living area offers a warm, relaxing atmosphere, while the well-appointed kitchen features granite countertops, a large island, and plenty of workspace for cooking and gathering. Each bedroom provides comfortable space and natural light, with the primary suite offering a private retreat to unwind at the end of the day. Situated in Jasper County, this nearly new home delivers the perfect balance of neighborhood charm and modern convenience. Whether you're a first-time buyer, downsizing, or looking for a move-in-ready option, this property is one to see. Schedule your tour today!

  9. 2026-01-08
    price $204,900
  10. 2025-10-04
    listed $209,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,991
− Mortgage interest
−$10,357
− Property taxes
−$2,774
− Insurance
−$924
− Repairs & maintenance
−$1,519
− Management
−$1,519
− Depreciation
−$5,379
Taxable loss
−$3,482
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$836
After-tax cash flow
$505/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 — Oronogo

Score
69/100
State rank
#156
US rank
#8706

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oronogo, MO
City population
16,360
Population (ZIP)
2,629

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 (92%)
Race & ethnicity
White 92% Two or more races 7% Hispanic / Latino 5%
Common ancestry
Scottish 2% Italian 1% Slovak 1%
Foreign-born
0% · China

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
▲ 11.47%
Current HPI
254.495
Rent YoY
Metro
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

-11.9% since first listed
10 events — show timeline
  • 2026-04-29 Pending SOMO
  • 2026-04-29 Pending OGAR
  • 2026-04-17 Price Changed $184,900 OGAR
  • 2026-04-17 Price Changed $184,900 SOMO
  • 2026-03-03 Price Changed $194,900 OGAR
  • 2026-03-03 Price Changed $194,900 SOMO
  • 2026-01-21 Listed $204,900 OGAR
  • 2026-01-20 Listed $204,900 SOMO
  • 2026-01-08 Price Changed $204,900 OGAR
  • 2025-10-04 Listed $209,900 SOMO

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…