CashFlowRE
Sign in Sign up
18662 Norway Rd
C Composite 55.27
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 +19.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.0/10.0
  • 1% rule +3.8/10.0
  • Livability +3.6/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

18662 Norway Rd · Neosho, MO 64850
2 bd · 2.0 ba · 1,164 sqft · Other public records · 91 Days on market
Built 1930 $116/sqft · 48% below area Est $265k · 49% under ↓ 20% since listing

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

Listing remarks MLS

Welcome to this fully renovated home in Neosho, Missouri, offering a blend of modern updates and a peaceful country setting with convenient access to major commuting routes. Located just minutes from Highway 49 and Missouri Route 86, this property provides easy travel to Joplin, Northwest Arkansas, and surrounding Southwest Missouri communities, making it a highly accessible location for daily commutes and long-term rental demand. This 3-bedroom, 2-bathroom home features a thoughtfully updated interior with modern finishes, including new flooring, refreshed paint, updated kitchen cabinetry, and efficient mini-split systems. The single-level layout offers functional living space with an open feel, making it well-suited for a variety of living arrangements. Positioned on approximately half an acre outside city limits, the property offers a quiet, rural atmosphere with room to enjoy outdoor space while still being within a short drive to Neosho amenities, dining, and shopping. The location provides convenient access to several area employers and economic hubs, including La-Z-Boy, Leggett & Platt, Tyson Foods, and the broader Joplin employment corridor, as well as continued connectivity to Northwest Arkansas via Highway 49. With its combination of updates, location, and accessibility, this property presents a strong opportunity for those seeking a move-in ready home or exploring rental potential in a growing Southwest Missouri market known for steady housing demand and commuter convenience. Serving SW Missouri | NW Arkansas | NE Oklahoma | SE Kansas

Key facts

  • Fully renovated home
  • New flooring
  • Modern finishes

Tags

FULLY RENOVATED HOMETHOUGHTFULLY UPDATED INTERIORMODERN FINISHESNEW FLOORINGREFRESHED PAINTUPDATED KITCHEN CABINETRY

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/2.0-bath other listed at $135k.

Deal economics

  • At list price, monthly cash flow is $145 ($2k/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 $118k (12.3% below list).
  • Recommended offer: $118k (12.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% vs local median 2.9% in Neosho — 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 71/100 on livability (#103 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, employment D, amenities F.
  • East Newton County R-VI (rural): math 30% / reading 35% proficiency, ranked #248 of 324 in MO (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 200 active listings in the ZIP; 110 units permitted in Newton County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Newton County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $19k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $118,460 (12.3% below list)

Questions for the listing agent

  1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — 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. 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
0.88%
Cap rate
7.58%
Cash-on-cash
4.60%
DSCR
1.20
GRM
9.5

CMA / ARV

ARV (median comp)
$264,962
List price
$135,000
Delta
-49.05%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-9.2%
Equity multiple
0.66×
Total profit
$-12,709
Equity at exit
$20,129
10-year hold
IRR
0.2%
Equity multiple
1.01×
Total profit
$544
Equity at exit
$11,672

Cash invested: $37,800 (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 64850

Home prices YoY
-5.1%
Active inventory
200
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,185 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$27 /mo · $319/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$145

Break-even live

Break-even rent $1,001
Max offer price $135,000
Occupancy floor 83%

Sensitivity live

Price -10% $221 -5% $183 +0% $145 +5% $107 +10% $69
Rent -10% $51 -5% $98 +0% $145 +5% $192 +10% $239
Rate -1.0pp $213 -0.5pp $179 base $145 +0.5pp $110 +1.0pp $74

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
$33,750
Closing costs
$4,050
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.

Listing history 25 events

  1. 2026-06-21
    days on market $135,000 Active 91 DOM
  2. 2026-06-18
    days on market $135,000 Active 89 DOM
  3. 2026-06-17
    days on market $135,000 Active 88 DOM
  4. 2026-06-16
    days on market $135,000 Active 87 DOM
  5. 2026-06-15
    days on market $135,000 Active 86 DOM
  6. 2026-06-13
    days on market $135,000 Active 84 DOM
  7. 2026-06-12
    days on market $135,000 Active 83 DOM
  8. 2026-06-09
    days on market $135,000 Active 80 DOM
  9. 2026-06-08
    days on market $135,000 Active 79 DOM
  10. 2026-06-07
    days on market $135,000 Active 78 DOM
  11. 2026-06-07
    days on market $135,000 Active 77 DOM
  12. 2026-06-04
    days on market $135,000 Active 74 DOM
  13. 2026-06-02
    days on market $135,000 Active 73 DOM
  14. 2026-06-01
    days on market $135,000 Active 72 DOM
  15. 2026-05-31
    days on market $135,000 Active 71 DOM
  16. 2026-04-18
    price $135,000 1580-char remark
    Show marketing remark (1516 chars)

    Welcome to this fully renovated home in Neosho, Missouri, offering a blend of modern updates and a peaceful country setting with convenient access to major commuting routes. Located just minutes from Highway 49 and Missouri Route 86, this property provides easy travel to Joplin, Northwest Arkansas, and surrounding Southwest Missouri communities, making it a highly accessible location for daily commutes and long-term rental demand. This 3-bedroom, 2-bathroom home features a thoughtfully updated interior with modern finishes, including new flooring, refreshed paint, updated kitchen cabinetry, and efficient mini-split systems. The single-level layout offers functional living space with an open feel, making it well-suited for a variety of living arrangements. Positioned on approximately half an acre outside city limits, the property offers a quiet, rural atmosphere with room to enjoy outdoor space while still being within a short drive to Neosho amenities, dining, and shopping. The location provides convenient access to several area employers and economic hubs, including La-Z-Boy, Leggett & Platt, Tyson Foods, and the broader Joplin employment corridor, as well as continued connectivity to Northwest Arkansas via Highway 49.With its combination of updates, location, and accessibility, this property presents a strong opportunity for those seeking a move-in ready home or exploring rental potential in a growing Southwest Missouri market known for steady housing demand and commuter convenience.

  17. 2026-04-18
    price $135,000 1516-char remark
    Show marketing remark (1516 chars)

    Welcome to this fully renovated home in Neosho, Missouri, offering a blend of modern updates and a peaceful country setting with convenient access to major commuting routes. Located just minutes from Highway 49 and Missouri Route 86, this property provides easy travel to Joplin, Northwest Arkansas, and surrounding Southwest Missouri communities, making it a highly accessible location for daily commutes and long-term rental demand. This 3-bedroom, 2-bathroom home features a thoughtfully updated interior with modern finishes, including new flooring, refreshed paint, updated kitchen cabinetry, and efficient mini-split systems. The single-level layout offers functional living space with an open feel, making it well-suited for a variety of living arrangements. Positioned on approximately half an acre outside city limits, the property offers a quiet, rural atmosphere with room to enjoy outdoor space while still being within a short drive to Neosho amenities, dining, and shopping. The location provides convenient access to several area employers and economic hubs, including La-Z-Boy, Leggett & Platt, Tyson Foods, and the broader Joplin employment corridor, as well as continued connectivity to Northwest Arkansas via Highway 49.With its combination of updates, location, and accessibility, this property presents a strong opportunity for those seeking a move-in ready home or exploring rental potential in a growing Southwest Missouri market known for steady housing demand and commuter convenience.

  18. 2026-03-21
    listed $154,000 Active 1580-char remark
    Show marketing remark (1516 chars)

    Welcome to this fully renovated home in Neosho, Missouri, offering a blend of modern updates and a peaceful country setting with convenient access to major commuting routes. Located just minutes from Highway 49 and Missouri Route 86, this property provides easy travel to Joplin, Northwest Arkansas, and surrounding Southwest Missouri communities, making it a highly accessible location for daily commutes and long-term rental demand. This 3-bedroom, 2-bathroom home features a thoughtfully updated interior with modern finishes, including new flooring, refreshed paint, updated kitchen cabinetry, and efficient mini-split systems. The single-level layout offers functional living space with an open feel, making it well-suited for a variety of living arrangements. Positioned on approximately half an acre outside city limits, the property offers a quiet, rural atmosphere with room to enjoy outdoor space while still being within a short drive to Neosho amenities, dining, and shopping. The location provides convenient access to several area employers and economic hubs, including La-Z-Boy, Leggett & Platt, Tyson Foods, and the broader Joplin employment corridor, as well as continued connectivity to Northwest Arkansas via Highway 49.With its combination of updates, location, and accessibility, this property presents a strong opportunity for those seeking a move-in ready home or exploring rental potential in a growing Southwest Missouri market known for steady housing demand and commuter convenience.

  19. 2026-03-21
    listed $154,000 Active 1516-char remark
    Show marketing remark (1516 chars)

    Welcome to this fully renovated home in Neosho, Missouri, offering a blend of modern updates and a peaceful country setting with convenient access to major commuting routes. Located just minutes from Highway 49 and Missouri Route 86, this property provides easy travel to Joplin, Northwest Arkansas, and surrounding Southwest Missouri communities, making it a highly accessible location for daily commutes and long-term rental demand. This 3-bedroom, 2-bathroom home features a thoughtfully updated interior with modern finishes, including new flooring, refreshed paint, updated kitchen cabinetry, and efficient mini-split systems. The single-level layout offers functional living space with an open feel, making it well-suited for a variety of living arrangements. Positioned on approximately half an acre outside city limits, the property offers a quiet, rural atmosphere with room to enjoy outdoor space while still being within a short drive to Neosho amenities, dining, and shopping. The location provides convenient access to several area employers and economic hubs, including La-Z-Boy, Leggett & Platt, Tyson Foods, and the broader Joplin employment corridor, as well as continued connectivity to Northwest Arkansas via Highway 49.With its combination of updates, location, and accessibility, this property presents a strong opportunity for those seeking a move-in ready home or exploring rental potential in a growing Southwest Missouri market known for steady housing demand and commuter convenience.

  20. 2025-09-16
    price $139,900
  21. 2025-07-07
    price $149,900
  22. 2025-07-03
    price $154,900
  23. 2025-05-16
    price $159,900
  24. 2025-04-14
    price $164,900
  25. 2025-02-05
    listed $169,000 Active

ⓘ 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
$319 · $27/mo
Projected year-2 tax
$1,310 · $109/mo
Expected delta
+$990/yr (+$83/mo · 310.0%)

ⓘ 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 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥105°F today · 19 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
$14,215
− Mortgage interest
−$7,562
− Property taxes
−$319
− Insurance
−$675
− Repairs & maintenance
−$1,137
− Management
−$1,137
− Depreciation
−$3,927
Taxable loss
−$543
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$130
After-tax cash flow
$1,871/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
East Newton County R-VI
NCES district ID
2930420
Math proficiency
30% ▼ -2.00%
Reading proficiency
35% ▼ -3.00%
Median HH income
$39,447
Composite
27.25/100
National rank
#7011
State rank
#248 of 324 in MO

Livability — Neosho

Score
71/100
State rank
#103
US rank
#6875

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
25,355

Population outlook (Newton County) Hauer SSP2

Today (2025)
59,151 people
By 2030
58,961 · -0.3%
By 2040
57,609 · -2.6%
By 2050
54,775 · -7.4%
By 2075
46,140 · -22.0%
By 2100
34,348 · -41.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Two or more races 12% Hispanic / Latino 9% Pacific Islander 2% Native American 2% Asian 2% Black 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 2% Italian 1% Scottish 1%
Foreign-born
6% · Canada
Languages at home
90% English-only · Spanish 6% Other Asian/Pacific 3%

Political lean MEDSL · Newton

2024 margin
Solid R (+58.6) · D 20.2% · R 78.8% · Other 1.0%
2008→2024 swing
-18.5pp toward R · 2008: -40.1pp · 2024: -58.6pp
All cycles
2024: R+58.6 2020: R+57.4 2016: R+58.7 2012: R+46.9 2008: R+40.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -15.98%
Current HPI
295.9911
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

-20.1% since first listed
10 events — show timeline
  • 2026-04-18 Price Changed $135,000 OGAR
  • 2026-04-18 Price Changed $135,000 SOMO
  • 2026-03-21 Listed $154,000 SOMO
  • 2026-03-21 Listed $154,000 OGAR
  • 2025-09-16 Price Changed $139,900 OGAR
  • 2025-07-07 Price Changed $149,900 SOMO
  • 2025-07-03 Price Changed $154,900 SOMO
  • 2025-05-16 Price Changed $159,900 SOMO
  • 2025-04-14 Price Changed $164,900 SOMO
  • 2025-02-05 Listed $169,000 SOMO

Property tax history

+3.0%/yr

Latest (2025): $319 · +8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…