CashFlowRE
Sign in Sign up
2419 S Ozark Ave
C+ Composite 63.79
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 +27.0/30.0
  • DSCR +9.3/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.4/10.0
  • Rent growth +5.0/5.0
  • Livability +3.2/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$165,000

2419 S Ozark Ave · Joplin, MO 64804
3 bd · 2.0 ba · 1,940 sqft · Other · 115 Days on market
Built 1968 8,140 sqft lot ↓ 18% since listing

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

Listing remarks

This adorable 3 bedroom 2 bathroom Ranch style home features a bonus living area, sunroom and spacious backyard with 2 extra storage sheds. The kitchen and bathroom have been updated and the backyard is perfect for entertaining.

Key facts

  • Bonus living area
  • Spacious backyard
  • Extra storage sheds

Tags

BONUS LIVING AREASUNROOMSPACIOUS BACKYARDEXTRA STORAGE SHEDSUPDATED KITCHENUPDATED BATHROOM

Property features AI

Exterior

  • Parking: Attached 1-car garage
  • Security: Smoke detectors
  • Utilities: Public sewer
  • Home design: Single-family residence (freestanding)
  • Construction: Aluminum siding; Vinyl siding; Brick exterior; Shingle roof
  • Exterior features: Patio; Chain link fencing

Interior

  • Bedrooms: 7 total rooms (includes all bedrooms and living spaces)
  • Flooring: Laminate flooring; Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Natural gas heating; Ceiling fan cooling
  • Interior features: Ceiling fans

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 other listed at $165k.

Deal economics

  • At list price, monthly cash flow is $461 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Recommended offer: $150k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.6% 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: Eastmorland Elem. (math 37% / reading 42%, grade F, #537 of 1,115 statewide, top 53%, 244 students, 68% FRL); East Middle (math 22% / reading 40%, grade F, #279 of 391 statewide, top 72%, 597 students, 66% FRL).
  • Market conditions: Rents rising fast (+15.7%/yr); 355 active listings in the ZIP; 4 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).
  • This rent runs 36% of the median local income ($63k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $46k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 115 days — a 9% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $150,150 (9.0% below list)

Questions for the listing agent

  1. It's been on market 115 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 1968 — 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
1.14%
Cap rate
9.65%
Cash-on-cash
11.98%
DSCR
1.53
GRM
7.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
6.6%
Equity multiple
1.27×
Total profit
$12,530
Equity at exit
$24,602
10-year hold
IRR
19.8%
Equity multiple
3.03×
Total profit
$93,790
Equity at exit
$14,266

Cash invested: $46,200 (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 64804

Rents YoY
15.7%
Active inventory
355
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,881 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$90 /mo · $1,086/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$395
Net cashflow
$461

Break-even live

Break-even rent $1,297
Max offer price $165,000
Occupancy floor 70%

Sensitivity live

Price -10% $555 -5% $508 +0% $461 +5% $414 +10% $368
Rent -10% $313 -5% $387 +0% $461 +5% $535 +10% $610
Rate -1.0pp $544 -0.5pp $503 base $461 +0.5pp $418 +1.0pp $375

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
$41,250
Closing costs
$4,950
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2114 S Patterson Ave Joplin, MO 3.0 2.0 1715 $1,700 $0.99 22d 1 0.45mi
2528 E 15th St Joplin, MO 3.0 2.5 1800 $2,750 $1.53 22d 1 0.79mi
2811 E 15th St Joplin, MO 3.0 1.5 1500 $1,500 $1.00 22d 1 0.79mi
2517 Ohio Ave Joplin, MO 3.0 2.0 1503 $1,695 $1.13 22d 1 1.26mi

Listing history 15 events

  1. 2026-05-18
    status Pending
  2. 2026-05-11
    historical Active Under Contract
  3. 2026-04-22
    price $165,000
  4. 2026-03-26
    status Active
  5. 2026-03-16
    status Pending
  6. 2026-03-12
    historical Active Under Contract
  7. 2026-01-13
    listed $175,000 Active
  8. 2025-08-29
    price $190,000
  9. 2025-08-29
    price $190,000
  10. 2025-03-25
    price $189,900
  11. 2025-03-25
    price $189,900
  12. 2025-03-13
    price $195,000
  13. 2025-02-17
    listed $200,000 Active
  14. 2020-08-11
    soldstatus
  15. 2000-05-25
    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
$1,086 · $90/mo
Projected year-2 tax
$1,600 · $133/mo
Expected delta
+$515/yr (+$43/mo · 47.4%)

ⓘ 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 6/10 Major 7 d/yr ≥107°F today · 21 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
$22,567
− Mortgage interest
−$9,243
− Property taxes
−$1,086
− Insurance
−$825
− Repairs & maintenance
−$1,805
− Management
−$1,805
− Depreciation
−$4,800
Taxable income
$3,003
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$721
After-tax cash flow
$4,813/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
Newton County · 37,016 people
City population
73,303
Metro
Joplin, MO
Population (ZIP)
37,016
Household income
$62,574
Rent vs Own
32.6% rent · 67.4% own
Severe rent burden
1082.0

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 (84%)
Race & ethnicity
White 84% Two or more races 9% Hispanic / Latino 6% Black 2% Asian 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 3% Italian 2% Lithuanian 2%
Foreign-born
3% · Canada, Vietnam
Languages at home
96% English-only · Spanish 1% Other Indo-European 1% Vietnamese 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
▼ -204.80%
Current HPI
279.4471
Rent YoY
▲ 15.66%
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

-17.5% since first listed
15 events — show timeline
  • 2026-05-18 Pending OGAR
  • 2026-05-11 Contingent OGAR
  • 2026-04-22 Price Changed $165,000 OGAR
  • 2026-03-26 Relisted OGAR
  • 2026-03-16 Pending OGAR
  • 2026-03-12 Contingent OGAR
  • 2026-01-13 Listed $175,000 OGAR
  • 2025-08-29 Price Changed $190,000 SOMO
  • 2025-08-29 Price Changed $190,000 OGAR
  • 2025-03-25 Price Changed $189,900 SOMO
  • 2025-03-25 Price Changed $189,900 OGAR
  • 2025-03-13 Price Changed $195,000 OGAR
  • 2025-02-17 Listed $200,000 SOMO
  • 2020-08-11 Sold (Public Records) Public Records
  • 2000-05-25 Sold (Public Records) Public Records

Property tax history

+3.3%/yr

Latest (2025): $1,086 · +10.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…