CashFlowRE
Sign in Sign up
3200 Driftwood Rd
B- Composite 69.7
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 +21.3/30.0
  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • DSCR +6.8/10.0
  • 1% rule +4.3/10.0
  • Schools +4.2/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$185,000

3200 Driftwood Rd · Merriam Woods, MO 65740
6 bd · 3.0 ba · 2,064 sqft · Manufactured · 113 Days on market
Built 1985 0.28 ac lot $90/sqft · 33% below area Est $277k · 33% under ↓ 10% since listing

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

Listing remarks MLS

2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

Key facts

  • Garden
  • Carports
  • Storage sheds

Tags

LARGE STICK BUILT SHOP2 ROOM LIVING QUARTERSSTORAGE SHEDSCARPORTSGARDEN

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 6-bed/3.0-bath manufactured listed at $185k.

Deal economics

  • At list price, monthly cash flow is $272 ($3k/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 $173k (6.7% below list).
  • Recommended offer: $168k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#444 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: health & safety C-, schools F, amenities F.
  • Branson R-IV (rural): math 48% / reading 52% proficiency, ranked #44 of 324 in MO (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 99 active listings in the ZIP; 331 units permitted in Taney County in 2024 (50 in 5+ unit buildings).

Forward outlook

  • In year one you build about $20k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Taney County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • 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 113 days — a 9% lower offer ($168k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $25k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $168,350 (9.0% below list)

Questions for the listing agent

  1. It's been on market 113 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.93%
Cap rate
8.06%
Cash-on-cash
6.30%
DSCR
1.28
GRM
8.9

CMA / ARV

ARV (median comp)
$277,281
List price
$185,000
Delta
-33.28%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
28.8%
Equity multiple
3.28×
Total profit
$117,978
Equity at exit
$166,663
10-year hold
IRR
25.1%
Equity multiple
7.44×
Total profit
$333,636
Equity at exit
$359,414

Cash invested: $51,800 (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 65740

Home prices YoY
11.6%
Active inventory
99
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,726 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$44 /mo · $533/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$362
Net cashflow
$272

Break-even live

Break-even rent $1,382
Max offer price $185,000
Occupancy floor 79%

Sensitivity live

Price -10% $377 -5% $324 +0% $272 +5% $219 +10% $167
Rent -10% $135 -5% $204 +0% $272 +5% $340 +10% $408
Rate -1.0pp $365 -0.5pp $319 base $272 +0.5pp $224 +1.0pp $175

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
$46,250
Closing costs
$5,550
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 41 events

  1. 2026-06-19
    days on market $185,000 Active 113 DOM
  2. 2026-06-18
    days on market $185,000 Active 112 DOM
  3. 2026-06-17
    days on market $185,000 Active 111 DOM
  4. 2026-06-16
    days on market $185,000 Active 110 DOM
  5. 2026-06-16
    price $185,000 Active 109 DOM
  6. 2026-06-15
    days on market $188,000 Active 109 DOM
  7. 2026-06-14
    days on market $188,000 Active 107 DOM
  8. 2026-06-12
    days on market $188,000 Active 106 DOM
  9. 2026-06-09
    days on market $188,000 Active 103 DOM
  10. 2026-06-08
    days on market $188,000 Active 102 DOM
  11. 2026-06-07
    days on market $188,000 Active 101 DOM
  12. 2026-06-03
    days on market $188,000 Active 97 DOM
  13. 2026-06-02
    days on market $188,000 Active 96 DOM
  14. 2026-06-01
    days on market $188,000 Active 95 DOM
  15. 2026-05-31
    days on market $188,000 Active 94 DOM
  16. 2026-05-30
    days on market $188,000 Active 93 DOM
  17. 2026-04-17
    price $188,000 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  18. 2026-04-12
    price $189,000 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  19. 2026-04-08
    price $196,900 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  20. 2026-03-23
    price $199,000 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  21. 2026-02-27
    status Active 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  22. 2025-12-21
    price $185,900 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  23. 2025-12-14
    price $186,900 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  24. 2025-11-27
    price $187,900 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  25. 2025-11-22
    price $188,500 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  26. 2025-11-17
    price $189,000 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  27. 2025-10-12
    price $189,900 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  28. 2025-10-03
    price $191,000 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  29. 2025-09-16
    price $193,900 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  30. 2025-08-27
    price $194,900 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  31. 2025-08-11
    price $195,900 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  32. 2025-06-30
    price $199,900 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  33. 2025-06-26
    price $200,400 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  34. 2025-06-21
    status Active 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  35. 2025-06-13
    price $205,000 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  36. 2025-06-12
    listed $210,000 Active 788-char remark
    Show marketing remark (788 chars)

    2 Families, 2 different homes built close to each other. This is a UNIQUE property ! 2 Houses with a total of 6 br 3 ba here! YES! (This listing includes 2 separate homes) One has an apartment, which is stick-built with 2 br and a large living room, and an extra-large shop/garage underneath! 2nd home has a Modular with large stick-built add-ons, 4 br, and a spacious kitchen. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it. Several storage sheds/carports! Lots of potential here and in the county, of course! Plenty of room for parking, cars, trucks, equipment, etc Perfect for a 2-family if needed or renting one section of it.

  37. 2013-09-16
    soldstatus
  38. 2013-01-28
    soldstatus
  39. 2001-09-28
    soldstatus
  40. 2000-11-27
    soldstatus
  41. 1992-07-22
    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
$533 · $44/mo
Projected year-2 tax
$1,794 · $150/mo
Expected delta
+$1,262/yr (+$105/mo · 236.8%)

ⓘ 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 4/10 Moderate 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$20,711
− Mortgage interest
−$10,363
− Property taxes
−$533
− Insurance
−$925
− Repairs & maintenance
−$1,657
− Management
−$1,657
− Depreciation
−$5,382
Taxable income
$194
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$47
After-tax cash flow
$3,215/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
Branson R-IV
NCES district ID
2905760
Math proficiency
48% ▼ -6.00%
Reading proficiency
52% ▼ -3.00%
Median HH income
$41,473
Composite
41.96/100
National rank
#3347
State rank
#44 of 324 in MO

Livability — Merriam Woods

Score
61/100
State rank
#444
US rank
#18151

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Merriam Woods, MO
City population
3,495
Population (ZIP)
3,495

Population outlook (Taney County) Hauer SSP2

Today (2025)
59,017 people
By 2030
61,235 · +3.8%
By 2040
65,225 · +10.5%
By 2050
68,842 · +16.6%
By 2075
77,705 · +31.7%
By 2100
82,002 · +38.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 9% Two or more races 8% Black 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 3% Iranian 3% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
93% English-only · Spanish 6% German/W. Germanic 1%

Political lean MEDSL · Taney

2024 margin
Solid R (+59.3) · D 19.9% · R 79.2%
2008→2024 swing
-22.2pp toward R · 2008: -37.2pp · 2024: -59.3pp
All cycles
2024: R+59.3 2020: R+57.7 2016: R+59.3 2012: R+47.4 2008: R+37.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 30.18%
Current HPI
291.5553
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

-10.5% since first listed
25 events — show timeline
  • 2026-04-17 Price Changed $188,000 SOMO
  • 2026-04-12 Price Changed $189,000 SOMO
  • 2026-04-08 Price Changed $196,900 SOMO
  • 2026-03-23 Price Changed $199,000 SOMO
  • 2026-02-27 Relisted SOMO
  • 2025-12-21 Price Changed $185,900 SOMO
  • 2025-12-14 Price Changed $186,900 SOMO
  • 2025-11-27 Price Changed $187,900 SOMO
  • 2025-11-22 Price Changed $188,500 SOMO
  • 2025-11-17 Price Changed $189,000 SOMO
  • 2025-10-12 Price Changed $189,900 SOMO
  • 2025-10-03 Price Changed $191,000 SOMO
  • 2025-09-16 Price Changed $193,900 SOMO
  • 2025-08-27 Price Changed $194,900 SOMO
  • 2025-08-11 Price Changed $195,900 SOMO
  • 2025-06-30 Price Changed $199,900 SOMO
  • 2025-06-26 Price Changed $200,400 SOMO
  • 2025-06-21 Relisted SOMO
  • 2025-06-13 Price Changed $205,000 SOMO
  • 2025-06-12 Listed $210,000 SOMO
  • 2013-09-16 Sold (Public Records) Public Records
  • 2013-01-28 Sold (Public Records) Public Records
  • 2001-09-28 Sold (Public Records) Public Records
  • 2000-11-27 Sold (Public Records) Public Records
  • 1992-07-22 Sold (Public Records) Public Records

Property tax history

+8.2%/yr

Latest (2025): $533 · -11.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…