CashFlowRE
Sign in Sign up
719 S Newton Ave
B Composite 74.04
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 +28.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.2/10.0
  • Livability +3.8/5.0
  • Rent growth +3.5/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$79,000

719 S Newton Ave · Springfield, MO 65806
2 bd · 1.0 ba · 720 sqft · SingleFamily public records · 4 Days on market
Built 1932 9,148 sqft lot Est $109k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

2-bedroom, 1-bath home featuring an additional bathroom in the unfinished basement. Detached garage, newer roof and siding. Great opportunity for investors or buyers looking to build equity. Plenty of potential with room for storage or future expansion in the basement.

Key facts

  • Room for storage
  • Newer roof
  • Unfinished basement

Tags

ADDITIONAL BATHROOMUNFINISHED BASEMENTDETACHED GARAGENEWER ROOFNEWER SIDINGROOM FOR STORAGE

Property features AI

Exterior

  • Parking: Garage with 1 parking space; Parking pad and driveway; Garage faces front
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Single-family residential property; Has a view
  • Construction: Composition roof; Basement: concrete, full, unfinished with walk-up access
  • Exterior features: Covered front porch; Deck; Workshop (separate structure); City street frontage; Asphalt road access; Publicly maintained road

Interior

  • Flooring: Hardwood flooring; Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating with forced air; Ceiling fans for cooling
  • Interior features: Shutters on windows; Storm windows; Rain gutters
  • Laundry & utility: Laundry located in basement

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/1.0-bath single-family listed at $79k.

Deal economics

  • At list price, monthly cash flow is $266 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($963 rent vs $79k).
  • Cap rate 10.3% vs local median 4.6% in Springfield — 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 75/100 on livability (#57 in MO, #4,121 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, employment F.
  • Springfield R-XII (urban): math 32% / reading 46% proficiency, ranked #174 of 324 in MO (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mcgregor Elem. (math 12% / reading 17%, grade F, #993 of 1,115 statewide, top 90%, 271 students, 90% FRL); Parkview High (math 11% / reading 40%, grade F, #433 of 521 statewide, top 83%, 1,234 students, 62% FRL) — zoned schools average 76% FRL vs 46% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 20% at this address vs 39% district-wide (-19 pts) — the specific schools serving this property underperform the Springfield R-XII average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+4.2%/yr); 86 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,302 units permitted in Greene County in 2024 (250 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($28k/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 $546 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Greene County population projected at +25% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 4.2% rent growth), your $22k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1932 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $79,000

Questions for the listing agent

  1. Built in 1932 — 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. 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?
  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
1.22%
Cap rate
10.33%
Cash-on-cash
14.42%
DSCR
1.64
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$108,720
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1310 W State St 0.07mi 2/1.0 728 (+1%) 3mo $114,900 $158 92
1055 S New Ave 0.50mi 2/1.0 724 (+1%) 5mo $149,900 $207 72
1012 S Fort Ave 0.38mi 2/1.0 768 (+7%) 1mo $105,000 $137 70
657 S Newton Ave 0.05mi 2/1.0 624 (-13%) 6mo $109,900 $176 70
611 S Nettleton Ave 0.16mi 2/1.0 620 (-14%) 3mo $102,900 $166 67
1121 S Fort Ave 0.55mi 2/1.0 741 (+3%) 4mo $67,000 $90 66
906 S Kansas Ave 0.27mi 2/1.0 660 (-8%) 10mo $69,900 $106 66
942 S Nettleton Ave 0.30mi 2/2.0 816 (+13%) 0mo $122,900 $151 59
1241 S Ferguson Ave 0.68mi 2/1.0 672 (-7%) 1mo $70,000 $104 57
818 W College St 0.64mi 1/1.0 (-1) 700 (-3%) 10mo $50,000 $71 52
1068 S Broadway Ave 0.59mi 2/1.0 821 (+14%) 7mo $139,900 $170 43
1226 S Ferguson Ave 0.66mi 2/1.0 803 (+12%) 11mo $109,900 $137 41

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 4.17% rent growth · sell at horizon

5-year hold
IRR
6.0%
Equity multiple
1.24×
Total profit
$5,263
Equity at exit
$11,779
10-year hold
IRR
16.4%
Equity multiple
2.41×
Total profit
$31,139
Equity at exit
$6,830

Cash invested: $22,120 (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 65806

Home prices YoY
-11.7%
Rents YoY
4.2%
Active inventory
86
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$963 high interval (Pro) →
Mortgage (P&I)
$414
Tax from tax record
$47 /mo · $570/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$202
Net cashflow
$266

Break-even live

Break-even rent $626
Max offer price $79,000
Occupancy floor 67%

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
$19,750
Closing costs
$2,370
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1911 W Elm St Springfield, MO 2.0 1.0 580 $875 $1.51 43d 1 0.52mi
1740 W Olive St Springfield, MO 3.0 1.0 736 $1,195 $1.62 13d 1 0.60mi
733 W College St Springfield, MO 1.0 1.0 700 $750 $1.07 13d 1 0.72mi
810 W Catalpa St Apt 316 Springfield, MO 1.0 1.0 581 $551 $0.95 23d 1 0.72mi
301 W State St Unit D Springfield, MO 1.0 1.0 570 $875 $1.54 23d 1 0.92mi
305 S Campbell Ave Unit 208 Springfield, MO 1.0 1.0 649 $975 $1.50 13d 1 0.95mi
235 N Market Ave Springfield, MO 1.0–4.0 1.0–2.0 1350 $1,267 $0.94 23d 5 0.95mi
235 N Market Ave Springfield, MO 1.0–4.0 1.0–2.0 1350 $1,267 $0.94 13d 4 0.95mi
755 South Ave Unit 2 Springfield, MO 1.0 1.0 600 $850 $1.42 23d 1 0.95mi
901 South Ave Springfield, MO 2.0–3.0 1.0–2.0 695 $825 $1.19 43d 1 0.97mi
806 South Ave Springfield, MO 1.0 1.0 670 $1,085 $1.62 13d 3 0.99mi
522 N Park Ave Springfield, MO 1.0 1.0 608 $950 $1.56 43d 1 1.02mi
209 W McDaniel St Unit 209-207 Springfield, MO 1.0 1.0 700 $950 $1.36 43d 1 1.05mi
138 Park Central Sq Springfield, MO 1.0–2.0 1.0–2.0 1083 $2,489 $2.30 13d 8 1.07mi
745 S Jefferson Ave Unit 6 Springfield, MO 1.0 1.0 500 $850 $1.70 43d 1 1.09mi
745 S Jefferson Ave Unit 1 Springfield, MO 1.0 1.0 410 $795 $1.94 23d 1 1.09mi
813 W Poplar St Unit 813 Springfield, MO 2.0 1.0 560 $795 $1.42 13d 1 1.09mi
916 N Kansas Expy Springfield, MO 1.0 1.0 573 $595 $1.04 43d 1 1.13mi
520 S Scenic Ave Unit 101-A Springfield, MO 1.0 1.0 550 $650 $1.18 43d 1 1.16mi
511 E Cherry St Unit 2 Springfield, MO 1.0 1.0 700 $850 $1.21 43d 1 1.23mi
511 E Cherry St Unit 8 Springfield, MO 1.0 1.0 500 $775 $1.55 13d 1 1.23mi
1634 S Marion Ave Springfield, MO 3.0 1.0–2.0 845 $1,404 $1.66 13d 23 1.26mi
2711 W Olive St Springfield, MO 1.0 1.0 621 $750 $1.21 23d 1 1.29mi
1126 W Hamilton St Springfield, MO 2.0 1.0 648 $895 $1.38 23d 1 1.45mi
1017 W Washita St Unit 2 Springfield, MO 1.0 1.0 585 $825 $1.41 13d 1 1.45mi

Listing history 3 events

  1. 2026-06-14
    statusdays on market $79,000 Pending 4 DOM
  2. 2026-06-10
    remarks 269-char remark
  3. 2026-06-10
    listed $79,000 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
$570 · $47/mo
Projected year-2 tax
$766 · $64/mo
Expected delta
+$196/yr (+$16/mo · 34.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 71% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$11,553
− Mortgage interest
−$4,425
− Property taxes
−$570
− Insurance
−$395
− Repairs & maintenance
−$924
− Management
−$924
− Depreciation
−$2,298
Taxable income
$2,016
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$484
After-tax cash flow
$2,707/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
Springfield R-XII
NCES district ID
2928860
Math proficiency
32% ▼ -2.00%
Reading proficiency
46% ▼ -3.00%
Median HH income
$37,886
Composite
32.45/100
National rank
#5717
State rank
#174 of 324 in MO

Livability — Springfield

Score
75/100
State rank
#57
US rank
#4121

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springfield, MO
County
Greene County · 244,327 people
City population
223,044
Metro
Springfield, MO
Population (ZIP)
13,692
Household income
$28,165
Rent vs Own
87.3% rent · 12.7% own
Severe rent burden
1966.0

Population outlook (Greene County) Hauer SSP2

Today (2025)
319,054 people
By 2030
335,135 · +5.0%
By 2040
366,186 · +14.8%
By 2050
397,431 · +24.6%
By 2075
477,035 · +49.5%
By 2100
520,828 · +63.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Two or more races 8% Hispanic / Latino 7% Black 6% Asian 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 2% Italian 1% Scotch-Irish 1%
Foreign-born
7% · Canada, China, Vietnam
Languages at home
91% English-only · Spanish 4% Other Indo-European 2% Other Asian/Pacific 1%

Political lean MEDSL · Greene

2024 margin
Strong R (+20.8) · D 38.9% · R 59.7% · Other 1.4%
2008→2024 swing
-5.0pp toward R · 2008: -15.8pp · 2024: -20.8pp
All cycles
2024: R+20.8 2020: R+20.1 2016: R+27.4 2012: R+24.4 2008: R+15.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -27.72%
Current HPI
208.8156
Rent YoY
▲ 4.17%
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

4 events — show timeline
  • 2026-06-09 Listed $79,000 SOMO
  • 2026-05-05 Sold (Public Records) Public Records
  • 2006-07-26 Sold (Public Records) Public Records
  • 2003-02-25 Sold (Public Records) Public Records

Property tax history

+1.9%/yr

Latest (2025): $570 · +19.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…