CashFlowRE
Sign in Sign up
1207 W 7th St
C Composite 57.34
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 +23.3/30.0
  • DSCR +7.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +4.8/10.0
  • Schools +4.8/10.0
  • Livability +3.9/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,900

1207 W 7th St · Webb City, MO 64870
4 bd · 2.0 ba · 1,288 sqft · Other · 4 Days on market
Built 1920 9,147 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome home to 1207 W 7th Street! This charming 4-bedroom, 2-bath residence in Webb City offers 1,288 sqft of living space with spacious rooms throughout. Located just minutes from Webb City High School, local restaurants, and with quick access to the highway, convenience is at your doorstep. Whether you're looking for your first home, expanding for more space, or a great investment property, this home combines comfort and location in one great package. Don't miss a chance to see all this home has to offer and schedule a private tour today!

Key facts

  • 9,147 sq ft lot
  • Parking
  • Built 1920

Property features AI

Exterior

  • Parking: 1-car attached carport
  • Security: Smoke detector(s)
  • Utilities: Public sewer
  • Home design: Single-family residence (freestanding)
  • Construction: Block foundation; Shingle roof; Built area above grade: 1,288
  • Exterior features: Covered patio/porch; Patio; Porch; Chain link fencing; Level topography

Interior

  • Kitchen: Electric range; Dishwasher
  • Bedrooms: Total rooms: 8
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Natural gas heating; Ceiling fan cooling
  • Interior features: Ceiling fan(s); Smoke detector(s)

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 $160k.

Deal economics

  • At list price, monthly cash flow is $294 ($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 $156k (2.4% below list).
  • Recommended offer: $156k (2.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 77/100 on livability (#35 in MO, #3,062 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, amenities D-, commute F.
  • 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: Rents rising (+2.5%/yr); 122 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 73% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $5k of value loss. Plan a longer hold.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 6y 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 $156,062 (2.4% 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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.
  5. 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.
  6. 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
0.98%
Cap rate
8.50%
Cash-on-cash
7.87%
DSCR
1.35
GRM
8.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.49% rent growth · sell at horizon

5-year hold
IRR
-4.9%
Equity multiple
0.82×
Total profit
$-8,084
Equity at exit
$23,842
10-year hold
IRR
4.2%
Equity multiple
1.30×
Total profit
$13,489
Equity at exit
$13,825

Cash invested: $44,772 (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 64870

Home prices YoY
-8.3%
Rents YoY
2.5%
Active inventory
122
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,561 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$34 /mo · $409/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$294

Break-even live

Break-even rent $1,189
Max offer price $159,900
Occupancy floor 76%

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
$39,975
Closing costs
$4,797
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1407 S Jefferson Ave Webb City, MO 3.0 2.0 1424 $1,650 $1.16 43d 1 0.44mi
1411 S Jefferson Ave Webb City, MO 3.0 2.0 1424 $1,650 $1.16 43d 1 0.44mi
1301 S Jefferson St Webb City, MO 3.0 2.0 1424 $1,650 $1.16 43d 1 0.46mi
1606 S Oronogo St Webb City, MO 3.0 1.0 1200 $1,200 $1.00 43d 1 0.78mi
1613 S Oronogo St Webb City, MO 3.0 2.0 1310 $1,400 $1.07 43d 1 0.83mi
1524 Brewster Ln Webb City, MO 3.0 2.0 1310 $1,450 $1.11 43d 1 0.87mi
214 S Tom St Webb City, MO 3.0 2.0 1556 $1,400 $0.90 20d 1 0.93mi
1405 W Aylor St Webb City, MO 4.0 2.0 1460 $1,450 $0.99 43d 1 1.02mi
737 N Oak St Webb City, MO 3.0 2.0 1180 $1,400 $1.19 43d 1 1.09mi
618 N Hall St Unit A Webb City, MO 3.0 2.0 1250 $1,400 $1.12 20d 1 1.30mi
612 Easton Unit B Webb City, MO 3.0 2.0 1560 $1,300 $0.83 20d 1 1.36mi

Listing history 4 events

  1. 2026-06-13
    statusdays on market $159,900 Pending 4 DOM
  2. 2026-06-10
    days on market $159,900 Active 2 DOM
  3. 2026-06-09
    remarks 547-char remark
  4. 2026-06-09
    listed $159,900 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
$409 · $34/mo
Projected year-2 tax
$1,551 · $129/mo
Expected delta
+$1,142/yr (+$95/mo · 279.1%)

ⓘ 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
$18,727
− Mortgage interest
−$8,957
− Property taxes
−$409
− Insurance
−$800
− Repairs & maintenance
−$1,498
− Management
−$1,498
− Depreciation
−$4,652
Taxable income
$914
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$219
After-tax cash flow
$3,304/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 — Webb City

Score
77/100
State rank
#35
US rank
#3062

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Webb City, MO
County
Jasper County · 79,035 people
City population
16,186
Metro
Joplin, MO
Population (ZIP)
16,186
Household income
$68,300
Rent vs Own
35.4% rent · 64.6% own
Severe rent burden
427.0

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 (86%)
Race & ethnicity
White 86% Two or more races 8% Hispanic / Latino 4% Asian 2% Black 2%
Common ancestry
Lithuanian 2% Slovak 2% Italian 2%
Foreign-born
2% · Canada, China
Languages at home
98% English-only · Spanish 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
▼ -24.29%
Current HPI
267.5318
Rent YoY
▲ 2.49%
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

+77.9% since first listed
24 events — show timeline
  • 2026-06-08 Listed $159,900 OGAR
  • 2025-06-13 Rental Removed $1,250 TENANTTURNER2
  • 2025-06-05 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2025-06-04 Price Changed $1,250 TENANTTURNER2
  • 2025-05-03 Price Changed $1,375 TENANTTURNER2
  • 2025-05-01 Rental Removed $1,400 APPFOLIO
  • 2025-05-01 Listed for Rent $1,400 TENANTTURNER2
  • 2025-04-16 Listed for Rent $1,400 APPFOLIO
  • 2025-02-27 Price Changed $163,658 OGAR
  • 2025-02-27 Price Changed $163,658 Heartland MLS as Distributed by MLS Grid
  • 2025-02-27 Price Changed $163,658 NWARMLS
  • 2024-12-05 Listed $168,658 Heartland MLS as Distributed by MLS Grid
  • 2024-10-22 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2024-09-25 Listed $168,658 Heartland MLS as Distributed by MLS Grid
  • 2022-08-09 Price Changed $1,375 RENT.
  • 2022-06-03 Delisted OGAR
  • 2022-06-02 Sold (MLS) OGAR
  • 2022-05-02 Delisted OGAR
  • 2022-04-19 Listed $130,000 OGAR
  • 2020-05-05 Sold (Public Records) Public Records
  • 2020-04-30 Sold (MLS) OGAR
  • 2020-03-19 Listed $89,900 OGAR
  • 2020-01-10 Sold (Public Records) Public Records
  • 2003-01-02 Sold (Public Records) Public Records

Property tax history

+2.5%/yr

Latest (2025): $409 · +10.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…