CashFlowRE
Sign in Sign up
801 W 9th St
B- Composite 69.32
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$75,000

801 W 9th St · Joplin, MO 64801
4 bd · 2.0 ba · 2,067 sqft · Other public records · 104 Days on market
Built 1905

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

Listing remarks

Large home in Joplin with great potential! Located on a corner lot, this home offers over 2,000 sq ft, four bedrooms, two bathrooms, and a large garage for storage. Much original woodwork throughout the house. Bring your vision to life and put your touches on this spacious house, for a great price! Sold as-is.

Key facts

  • Original woodwork
  • Corner lot
  • Garage

Tags

CORNER LOTORIGINAL WOODWORK

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public sewer
  • Home design: Single-family residence (freestanding)
  • Construction: Vinyl siding; Stone and block foundation; Composition roof; Built as residential single-family
  • Exterior features: Front porch; Corner lot

Interior

  • Flooring: Carpet; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas); Cooling system present
  • Interior features: Carpet and wood flooring; 9 total 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 4-bed/2.0-bath other listed at $75k.

Deal economics

  • At list price, monthly cash flow is $759 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $75k).
  • Recommended offer: $68k (9.0% below list) — sets the bar for market timing.
  • Cap rate 18.4% 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: Dover Hill Elementary (351 students, 73% FRL); North Middle (math 26% / reading 35%, grade F, #283 of 391 statewide, top 74%, 517 students, 65% FRL) — zoned schools average 69% FRL vs 54% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.0%/yr); 371 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 602 units permitted in Jasper County in 2024 (0 in 5+ unit buildings).
  • This rent runs 36% 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 $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 104 days — a 9% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 17y 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 1905 — 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 $68,250 (9.0% below list)

Questions for the listing agent

  1. It's been on market 104 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 1905 — 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
2.10%
Cap rate
18.44%
Cash-on-cash
43.37%
DSCR
2.93
GRM
4.0

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
40.2%
Equity multiple
2.72×
Total profit
$36,109
Equity at exit
$11,183
10-year hold
IRR
46.5%
Equity multiple
5.45×
Total profit
$93,370
Equity at exit
$6,485

Cash invested: $21,000 (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
4.0×

Monthly cashflow live

Estimated rent
$1,571 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$58 /mo · $695/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$330
Net cashflow
$759

Break-even live

Break-even rent $611
Max offer price $75,000
Occupancy floor 47%

Sensitivity live

Price -10% $801 -5% $780 +0% $759 +5% $738 +10% $717
Rent -10% $635 -5% $697 +0% $759 +5% $821 +10% $883
Rate -1.0pp $797 -0.5pp $778 base $759 +0.5pp $740 +1.0pp $720

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
$18,750
Closing costs
$2,250
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2201 S Pearl Ave Joplin, MO 3.0 2.0 1487 $1,475 $0.99 22d 1 1.07mi
2226 S Moffet Ave Joplin, MO 4.0 2.0 1818 $1,600 $0.88 22d 1 1.09mi

Listing history 28 events

  1. 2026-06-19
    days on market $75,000 Active 104 DOM
  2. 2026-06-18
    days on market $75,000 Active 103 DOM
  3. 2026-06-17
    days on market $75,000 Active 102 DOM
  4. 2026-06-16
    days on market $75,000 Active 101 DOM
  5. 2026-06-15
    days on market $75,000 Active 100 DOM
  6. 2026-06-14
    days on market $75,000 Active 98 DOM
  7. 2026-06-13
    days on market $75,000 Active 97 DOM
  8. 2026-06-10
    days on market $75,000 Active 95 DOM
  9. 2026-06-09
    days on market $75,000 Active 94 DOM
  10. 2026-06-08
    days on market $75,000 Active 93 DOM
  11. 2026-06-07
    days on market $75,000 Active 92 DOM
  12. 2026-06-05
    days on market $75,000 Active 89 DOM
  13. 2026-06-03
    days on market $75,000 Active 88 DOM
  14. 2026-06-02
    days on market $75,000 Active 87 DOM
  15. 2026-06-01
    days on market $75,000 Active 86 DOM
  16. 2026-05-31
    days on market $75,000 Active 85 DOM
  17. 2026-05-30
    days on market $75,000 Active 84 DOM
  18. 2026-05-13
    status Active
  19. 2026-03-31
    status Pending
  20. 2026-03-06
    status Active
  21. 2026-01-30
    status Pending
  22. 2025-12-19
    listed $75,000 Active
  23. 2025-06-20
    price $77,000
  24. 2025-02-27
    price $99,900
  25. 2009-06-26
    soldstatus
  26. 2009-04-17
    listed $27,000
  27. 2007-04-27
    soldstatus
  28. 1993-01-12
    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
$695 · $58/mo
Projected year-2 tax
$728 · $61/mo
Expected delta
+$33/yr (+$3/mo · 4.7%)

ⓘ 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 ≥107°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
$18,857
− Mortgage interest
−$4,201
− Property taxes
−$695
− Insurance
−$375
− Repairs & maintenance
−$1,509
− Management
−$1,509
− Depreciation
−$2,182
Taxable income
$8,387
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,013
After-tax cash flow
$7,095/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

+177.8% since first listed
11 events — show timeline
  • 2026-05-13 Relisted OGAR
  • 2026-03-31 Pending OGAR
  • 2026-03-06 Relisted OGAR
  • 2026-01-30 Pending OGAR
  • 2025-12-19 Listed $75,000 OGAR
  • 2025-06-20 Price Changed $77,000 OGAR
  • 2025-02-27 Price Changed $99,900 OGAR
  • 2009-06-26 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2009-04-17 Listed $27,000 Heartland MLS as Distributed by MLS Grid
  • 2007-04-27 Sold (Public Records) Public Records
  • 1993-01-12 Sold (Public Records) Public Records

Property tax history

+2.2%/yr

Latest (2025): $695 · +13.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…