CashFlowRE
Sign in Sign up
110 N Pine St
C Composite 58.5
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 +25.4/30.0
  • DSCR +8.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.5/10.0
  • Livability +3.4/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$79,900

110 N Pine St · Mountain View, MO 65548
2 bd · 1.0 ba · 784 sqft · Other public records · 2 Days on market
Built 1900 0.28 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Two bedroom, one bath home located in walking distance to downtown Mtn. View, MO. One car attached garage, gazebo on the back deck with storm shelter underneath it and large back yard.

Key facts

  • Large front porch
  • Sunroom mudroom
  • Covered back deck

Tags

UPDATED DOUBLE PANE WINDOWSSUNROOM MUDROOMLARGE FRONT PORCHCOVERED BACK DECKPERSONAL STORM SHELTERCLOSE TO JACK'S FORK RIVER

Property features AI

Exterior

  • Parking: Driveway; Garage that faces the front (1 garage space)
  • Security: Fire alarm
  • Utilities: Public water; Public sewer; Propane available; Cable available
  • Home design: Single-family residence; One story
  • Construction: Aluminum siding; Composition roof
  • Exterior features: Rain gutters; Garden; Covered deck and front porch; Gazebo

Interior

  • Kitchen: Gas oven; Refrigerator
  • Flooring: Laminate flooring; Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Propane heating; Ceiling fan(s); Window air unit(s)
  • Interior features: Laminate counters; Insulated windows with blinds, shutters and window coverings; Double-pane windows
  • Laundry & utility: Laundry on the main level; Electric 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 2-bed/1.0-bath other listed at $80k.

Deal economics

  • At list price, monthly cash flow is $185 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($836 rent vs $80k).
  • Cap rate 9.1% vs local median 3.9% in Mountain View — 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 67/100 on livability (#212 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: employment C-, amenities F, commute F.
  • Mountain View-Birch Tree R-III (rural): math 41% / reading 41% proficiency, ranked #158 of 324 in MO (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mountain View Elem. (math 40% / reading 41%, grade F, #525 of 1,115 statewide, top 47%, 404 students, 55% FRL); Liberty Sr. High (math 67% / reading 57%, grade B-, #28 of 521 statewide, top 6%, 341 students, 59% FRL) — zoned schools at 57% FRL track the district average.
  • Market conditions: 60 active listings in the ZIP; 53 units permitted in Howell County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Howell County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 7y 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

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $79,900

Questions for the listing agent

  1. Built in 1900 — 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. 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?
  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
1.05%
Cap rate
9.07%
Cash-on-cash
9.92%
DSCR
1.44
GRM
8.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-1.4%
Equity multiple
0.95×
Total profit
$-1,197
Equity at exit
$11,913
10-year hold
IRR
8.2%
Equity multiple
1.63×
Total profit
$13,992
Equity at exit
$6,908

Cash invested: $22,372 (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 65548

Home prices YoY
-9.3%
Active inventory
60
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$836 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$23 /mo · $278/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$176
Net cashflow
$185

Break-even live

Break-even rent $602
Max offer price $79,900
Occupancy floor 73%

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
$19,975
Closing costs
$2,397
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 8 events

  1. 2026-05-22
    status Pending
  2. 2026-05-19
    listed $79,900 Active
  3. 2020-12-18
    soldstatus 184-char remark
    Show marketing remark (184 chars)

    Two bedroom, one bath home located in walking distance to downtown Mtn. View, MO. One car attached garage, gazebo on the back deck with storm shelter underneath it and large back yard.

  4. 2020-12-18
    soldstatus 184-char remark
    Show marketing remark (184 chars)

    Two bedroom, one bath home located in walking distance to downtown Mtn. View, MO. One car attached garage, gazebo on the back deck with storm shelter underneath it and large back yard.

  5. 2020-12-18
    soldstatus
    Show marketing remark (184 chars)

    Two bedroom, one bath home located in walking distance to downtown Mtn. View, MO. One car attached garage, gazebo on the back deck with storm shelter underneath it and large back yard.

  6. 2019-09-04
    listed $51,500 184-char remark
    Show marketing remark (184 chars)

    Two bedroom, one bath home located in walking distance to downtown Mtn. View, MO. One car attached garage, gazebo on the back deck with storm shelter underneath it and large back yard.

  7. 2007-06-18
    soldstatus
  8. 1975-11-04
    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
$278 · $23/mo
Projected year-2 tax
$775 · $65/mo
Expected delta
+$497/yr (+$41/mo · 179.1%)

ⓘ 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 5/10 Major 7 d/yr ≥105°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
$10,032
− Mortgage interest
−$4,476
− Property taxes
−$278
− Insurance
−$400
− Repairs & maintenance
−$803
− Management
−$803
− Depreciation
−$2,324
Taxable income
$950
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$228
After-tax cash flow
$1,992/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
Mountain View-Birch Tree R-III
NCES district ID
2921540
Math proficiency
41% ▲ 6.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$28,871
Composite
33.31/100
National rank
#5505
State rank
#158 of 324 in MO

Livability — Mountain View

Score
67/100
State rank
#212
US rank
#10599

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mountain View, MO
City population
6,432
Population (ZIP)
6,432

Population outlook (Howell County) Hauer SSP2

Today (2025)
38,462 people
By 2030
37,240 · -3.2%
By 2040
34,495 · -10.3%
By 2050
31,450 · -18.2%
By 2075
23,660 · -38.5%
By 2100
16,373 · -57.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Lithuanian 6% Subsaharan African 3% Serbian 2%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Howell

2024 margin
Solid R (+66.8) · D 16.2% · R 83.0%
2008→2024 swing
-36.0pp toward R · 2008: -30.8pp · 2024: -66.8pp
All cycles
2024: R+66.8 2020: R+64.2 2016: R+63.2 2012: R+43.8 2008: R+30.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -21.62%
Current HPI
211.4148
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

+55.1% since first listed
8 events — show timeline
  • 2026-05-22 Pending SOMO
  • 2026-05-19 Listed $79,900 SOMO
  • 2020-12-18 Sold (Public Records) Public Records
  • 2020-12-18 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2020-12-18 Sold (MLS) SOMO
  • 2019-09-04 Listed $51,500 SOMO
  • 2007-06-18 Sold (Public Records) Public Records
  • 1975-11-04 Sold (Public Records) Public Records

Property tax history

+1.9%/yr

Latest (2025): $278 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…