CashFlowRE
Sign in Sign up
708 E Dyann Dr
D Composite 41.86
Why this score? — see what drove the D 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 +12.4/30.0
  • ARV discount +7.5/15.0
  • Schools +5.6/10.0
  • Rent growth +3.9/5.0
  • DSCR +3.7/10.0
  • Livability +3.7/5.0
  • 1% rule +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,900

708 E Dyann Dr · Nixa, MO 65714
3 bd · 1.0 ba · 1,092 sqft · Other public records · 3 Days on market
Built 1988 9,583 sqft lot

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

Listing remarks

Discover the perfect blend of comfort and modern updates in this beautifully refreshed 3-bedroom, 1-bathroom home. Ideal for first-time buyers, downsizers, or savvy investors, this property offers a clean slate and a welcoming atmosphere from the moment you step through the door.

Key facts

  • 9,583 sq ft lot
  • Garage
  • Built 1988

Property features AI

Exterior

  • Parking: Attached or detached garage with 1 garage space
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; One level
  • Construction: Vinyl siding; Composition roof; Built area above grade: 1,092
  • Exterior features: Deck; Wood and chain link fencing; Has a view; Asphalt road access (public maintained); City street frontage

Interior

  • Kitchen: Dishwasher; Electric oven; Free-standing electric oven
  • Flooring: Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (natural gas); Central air; Ceiling fan(s)
  • Interior features: Dishwasher; Electric oven; Free-standing electric oven; Gas water heater; Ceiling fan(s); Carpet flooring
  • Laundry & utility: Gas water heater

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/1.0-bath other listed at $190k.

Deal economics

  • At list price, monthly cash flow is $-33 ($-392/yr) — negative.
  • To cash-flow at today's rent, offer at most $184k (3.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $144k (24.0% below list).
  • Recommended offer: $144k (24.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.6% in Nixa — 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 74/100 on livability (#68 in MO, #4,558 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Nixa Public Schools (suburban): math 66% / reading 65% proficiency, ranked #6 of 324 in MO (top 2%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: High Pointe Elem. (math 69% / reading 63%, grade B+, #60 of 1,115 statewide, top 5%, 619 students, 40% FRL); Nixa Junior High (math 70% / reading 61%, grade A-, #3 of 391 statewide, top 1%, 1,067 students, 29% FRL); Nixa High (math 70% / reading 77%, grade B+, #6 of 521 statewide, top 1%, 1,957 students, 24% FRL) — zoned schools at 31% FRL track the district average.
  • Market conditions: Rents rising fast (+5.7%/yr); 400 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 537 units permitted in Christian 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 $6k of value loss. Plan a longer hold.
  • Christian County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 10y 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

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $144,400 (24.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.76%
Cap rate
6.09%
Cash-on-cash
-0.74%
DSCR
0.97
GRM
11.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.67% rent growth · sell at horizon

5-year hold
IRR
-14.9%
Equity multiple
0.46×
Total profit
$-28,936
Equity at exit
$28,315
10-year hold
IRR
-2.8%
Equity multiple
0.80×
Total profit
$-10,874
Equity at exit
$16,419

Cash invested: $53,172 (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 65714

Home prices YoY
-25.0%
Rents YoY
5.7%
Active inventory
400
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$1,444 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$98 /mo · $1,182/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$303
Net cashflow
$-33

Break-even live

Break-even rent $1,485
Max offer price $184,123
Occupancy floor 97%

Sensitivity live

Price -10% $75 -5% $21 +0% $-33 +5% $-86 +10% $-140
Rent -10% $-147 -5% $-90 +0% $-33 +5% $24 +10% $81
Rate -1.0pp $63 -0.5pp $16 base $-33 +0.5pp $-82 +1.0pp $-132

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
$47,475
Closing costs
$5,697
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
106 E Greenbriar Dr Bldg 107: 3G Nixa, MO 2.0 2.0 937 $1,245 $1.33 23d 1 0.66mi
106 E Greenbriar Dr Apt 2G Nixa, MO 2.0 2.0 937 $1,245 $1.33 15d 1 0.66mi
106 E Greenbriar Dr Apt 2H Nixa, MO 2.0 2.0 1028 $1,395 $1.36 25d 1 0.66mi
106 E Greenbriar Dr Apt 2G Nixa, MO 2.0 2.0 937 $1,245 $1.33 25d 1 0.66mi
106 E Greenbriar Dr Apt 1H Nixa, MO 2.0 2.0 1028 $1,500 $1.46 25d 1 0.66mi
1203 N Main St Nixa, MO 2.0 1.5 900 $1,050 $1.17 25d 1 0.67mi
1016 Pheasant Run Unit 279 Nixa, MO 2.0 2.0 950 $1,100 $1.16 25d 1 0.91mi
1016 Pheasant Run Unit 327 Nixa, MO 2.0 2.0 1000 $1,200 $1.20 25d 1 0.91mi
608 Cypress Ave Nixa, MO 3.0 2.0 1364 $1,925 $1.41 15d 1 0.92mi
404 E Elm St Nixa, MO 3.0 1.0 1014 $1,600 $1.58 25d 1 1.23mi
1212 North St Nixa, MO 2.0 2.0 864 $850 $0.98 25d 1 1.28mi
311 S Market St Unit 311 Nixa, MO 2.0 1.5 1113 $1,100 $0.99 25d 1 1.34mi
657 E Kings Carriage Blvd Nixa, MO 3.0 2.0 1424 $1,795 $1.26 25d 1 1.38mi

Listing history 5 events

  1. 2026-05-01
    status Pending
  2. 2026-04-28
    listed $189,900 Active
  3. 2016-02-09
    listed $89,900
  4. 2014-05-15
    soldstatus
  5. 1999-11-23
    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
$1,182 · $98/mo
Projected year-2 tax
$1,842 · $154/mo
Expected delta
+$660/yr (+$55/mo · 55.9%)

ⓘ 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 5/10 Major 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$17,328
− Mortgage interest
−$10,637
− Property taxes
−$1,182
− Insurance
−$950
− Repairs & maintenance
−$1,386
− Management
−$1,386
− Depreciation
−$5,524
Taxable loss
−$3,737
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$897
After-tax cash flow
$505/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
Nixa Public Schools
NCES district ID
2922530
Math proficiency
66% ▲ 8.00%
Reading proficiency
65% ▲ 4.00%
Median HH income
$54,073
Composite
56.04/100
National rank
#1186
State rank
#6 of 324 in MO

Livability — Nixa

Score
74/100
State rank
#68
US rank
#4558

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Nixa, MO
County
Christian County · 70,465 people
City population
37,013
Metro
Springfield, MO
Population (ZIP)
37,013
Household income
$86,765
Rent vs Own
26.7% rent · 73.3% own
Severe rent burden
769.0

Population outlook (Christian County) Hauer SSP2

Today (2025)
95,071 people
By 2030
100,379 · +5.6%
By 2040
109,902 · +15.6%
By 2050
117,487 · +23.6%
By 2075
130,738 · +37.5%
By 2100
131,730 · +38.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 4% Hispanic / Latino 4% Asian 2% Black 1%
Common ancestry
Italian 3% Slovak 3% Lithuanian 2%
Foreign-born
4% · Canada, Vietnam
Languages at home
94% English-only · Spanish 3% Russian/Polish/Slavic 2% Vietnamese 1%

Political lean MEDSL · Christian

2024 margin
Solid R (+52.2) · D 23.3% · R 75.6% · Other 1.1%
2008→2024 swing
-16.4pp toward R · 2008: -35.8pp · 2024: -52.2pp
All cycles
2024: R+52.2 2020: R+50.8 2016: R+54.2 2012: R+46.5 2008: R+35.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -71.42%
Current HPI
213.8371
Rent YoY
▲ 5.67%
Metro
Springfield, MO
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

+111.2% since first listed
5 events — show timeline
  • 2026-05-01 Pending SOMO
  • 2026-04-28 Listed $189,900 SOMO
  • 2016-02-09 Listed $89,900 SOMO
  • 2014-05-15 Sold (Public Records) Public Records
  • 1999-11-23 Sold (Public Records) Public Records

Property tax history

+3.6%/yr

Latest (2025): $1,182 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…