305 E Maud Ave · Crane, MO 65633

$57,000

3 bd · 1.0 ba · 1,152 sqft · Manufactured · 76 Days on market

Built 1980 0.26 ac lot

---

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 +30.0/30.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Appreciation +10.0/10.0
• ARV discount +7.5/15.0
• Livability +3.1/5.0
• Schools +3.0/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

Well-maintained three-bedroom mobile home situated on a tree-lined lot in a peaceful neighborhood. This property has a strong rental history and remains consistently occupied.

Key facts

• 0.26 acre lot
• 2 garage spots
• Built 1980

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath manufactured listed at $57k.

Deal economics

• At list price, monthly cash flow is $551 ($7k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $57k).
• Recommended offer: $54k (6.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 62/100 on livability (#390 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.
• Crane R-III (rural): math 33% / reading 38% proficiency, ranked #218 of 324 in MO (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 39 active listings in the ZIP; 191 units permitted in Stone County in 2024 (0 in 5+ unit buildings).

Forward outlook

• In year one you build about $6k of equity ($394 loan paydown + $6k appreciation (10.0% local appreciation)).
• Stone County population projected at -30% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• At projected returns (10.0% appreciation + 3.0% rent growth), your $16k cash investment doubles in ~2 years — after that, you're playing with house money.
• By year 6, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 76 days — a 6% lower offer ($54k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.

Recommended offer $53,580 (6.0% below list)

Questions for the listing agent

1. It's been on market 76 days. Have you received any prior offers? Is the seller open to a 6% 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: 1.97% ✓
• Cap rate: 17.90%
• Cash-on-cash: 41.45%
• DSCR: 2.84
• GRM: 4.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold

• IRR: 56.4%
• Equity multiple: 5.14×
• Total profit: $66,138
• Equity at exit: $51,350

10-year hold

• IRR: 49.9%
• Equity multiple: 11.47×
• Total profit: $167,111
• Equity at exit: $110,738

Cash invested: $15,960 (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.

Methodology + full state rankings →

ZIP-level market 65633

• Home prices YoY: 6.7%
• Active inventory: 39
• Price-to-rent: 4.2×

Monthly cashflow live

• Estimated rent: $1,120 medium
• Mortgage (P&I): −$299
• Tax from tax record: −$11 /mo · $132/yr
• Insurance: −$24
• HOA: −$0
• Vacancy / Maint / Mgmt: −$235
• Net cashflow: $551

Break-even live

Break-even rent $422

Max offer price $57,000

Occupancy floor 46%

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: $14,250
• Closing costs: $1,710
• Reserves months: —
• Total cash needed: —

Listing history 15 events

1. 2026-06-18
   days on market $57,000 Active 76 DOM
2. 2026-06-17
   days on market $57,000 Active 75 DOM
3. 2026-06-16
   days on market $57,000 Active 74 DOM
4. 2026-06-15
   days on market $57,000 Active 73 DOM
5. 2026-06-13
   days on market $57,000 Active 71 DOM
6. 2026-06-12
   days on market $57,000 Active 70 DOM
7. 2026-06-09
   days on market $57,000 Active 67 DOM
8. 2026-06-08
   days on market $57,000 Active 66 DOM
9. 2026-06-07
   days on market $57,000 Active 65 DOM
10. 2026-06-07
    days on market $57,000 Active 64 DOM
11. 2026-06-04
    days on market $57,000 Active 61 DOM
12. 2026-06-02
    pricedays on market $57,000 Active 60 DOM
13. 2026-06-01
    days on market $60,000 Active 59 DOM
14. 2026-05-31
    days on market $60,000 Active 58 DOM
15. 2026-04-02
    listed $60,000 Active 175-char remark

    Show marketing remark (175 chars)

    Well-maintained three-bedroom mobile home situated on a tree-lined lot in a peaceful neighborhood. This property has a strong rental history and remains consistently occupied.

ⓘ 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: $132 · $11/mo
• Projected year-2 tax: $553 · $46/mo
• Expected delta: +$421/yr (+$35/mo · 319.5%)

ⓘ 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 ≥104°F today · 20 d/yr by 30 yrs out
• 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $13,443
• − Mortgage interest: −$3,193
• − Property taxes: −$132
• − Insurance: −$285
• − Repairs & maintenance: −$1,075
• − Management: −$1,075
• − Depreciation: −$1,658
• Taxable income: $6,024
• Est. tax owed @ 24.0%: −$1,446
• After-tax cash flow: $5,170/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: Crane R-III
• NCES district ID: 2910290
• Math proficiency: 33% ▲ 8.00%
• Reading proficiency: 38% ▼ -1.00%
• Median HH income: $37,713
• Composite: 29.57/100
• National rank: #6484
• State rank: #218 of 324 in MO

Livability — Crane

• Score: 62/100
• State rank: #390
• US rank: #16905

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Crane, MO
• Population (ZIP): 3,940

Population outlook (Stone County) Hauer SSP2

• Today (2025): 28,147 people
• By 2030: 26,405 · -6.2%
• By 2040: 22,762 · -19.1%
• By 2050: 19,706 · -30.0%
• By 2075: 14,742 · -47.6%
• By 2100: 10,832 · -61.5%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (91%)
• Race & ethnicity: White 91% Two or more races 7% Hispanic / Latino 2%
• Common ancestry: Italian 4% Lithuanian 2% Serbian 1%
• Foreign-born: 0% · Canada
• Languages at home: 99% English-only · Spanish 1%

Political lean MEDSL · Stone

• 2024 margin: Solid R (+61.4) · D 18.9% · R 80.3%
• 2008→2024 swing: -24.1pp toward R · 2008: -37.3pp · 2024: -61.4pp
• All cycles: 2024: R+61.4 2020: R+61.1 2016: R+62.1 2012: R+49.2 2008: R+37.3

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 13.77%
• Current HPI: 218.31
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 1.84%
• F500 in state: 20

Industry mix (Fortune 500 HQ in MO)

Industry	F500 HQs	Revenue
▸Healthcare	1	$163B
▸Insurance	1	$21B
▸Industrial Technology	1	$17B
▸Retail	1	$16B
▸Industrial Distribution	1	$10B
▸Utilities	1	$9B

Price history

1 event — show timeline

• 2026-04-02 Listed $60,000 SOMO

Property tax history

+0.2%/yr

Latest (2025): $132 · -0.0% YoY. Source: county tax records.