CashFlowRE
Sign in Sign up
291 293 Laurel St 🏷️ Likely Rental
C- Composite 52.19
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 +20.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.5/10.0
  • 1% rule +5.4/10.0
  • Schools +3.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$165,000

291 293 Laurel St · Hollister, MO 65672
5 bd · 3.0 ba · 1,848 sqft · Manufactured · 35 Days on market
Built 1983 0.26 ac lot $89/sqft · 69% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Looking for an income-producing investment opportunity in the Ozarks? Welcome to 291 & 293 Laurel Street in Hollister, Missouri -- a mobile home investment property offering immediate cash flow and value-add opportunity. Located just minutes from Branson, Hollister schools, public and private schools, shopping, restaurants, medical facilities, and major employers, these properties offer the convenience and accessibility tenants continue to seek throughout the Tri-Lakes area. 291 & 293 Laurel Street features two fully occupied mobile homes with strong rental history, low operating expenses, and tenant-paid utilities, creating a more stabilized and hands-off investment opportunity

Key facts

  • Immediate cash flow
  • 0.26 acre lot
  • Built 1983

Tags

INCOME PRODUCING INVESTMENTMOBILE HOME INVESTMENTIMMEDIATE CASH FLOWVALUE ADD OPPORTUNITYFULLY OCCUPIED MOBILE HOMESSTRONG RENTAL HISTORY

Property features AI

Exterior

  • Parking: Gravel parking
  • Utilities: Public water; Public sewer
  • Home design: Manufactured house (single wide); Used as residential income / multi‑family / multiple residences
  • Construction: Vinyl siding; Wood siding
  • Exterior features: Deck; Partial wood fencing; Corner lot; Asphalt road frontage on a city street; Publicly maintained road

Interior

  • Kitchen: Electric oven; Free‑standing electric oven; Dishwasher; Refrigerator
  • Flooring: Carpet; Vinyl; Laminate
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating; Electric heating; Natural gas heating; Central air conditioning
  • Interior features: Accessible entrance and approach with ramp; Shed(s) on the property

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $165,000 price doesn't fit this home's estimated sale value (~$525,007) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 5-bed/3.0-bath manufactured listed at $165k.

Deal economics

  • At list price, monthly cash flow is $217 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Recommended offer: $160k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 2.5% in Hollister — 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 71/100 on livability (#109 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment D-.
  • Hollister R-V (town): math 40% / reading 49% proficiency, ranked #108 of 324 in MO (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hollister Elem. (math 43% / reading 50%, grade D-, #397 of 1,115 statewide, top 36%, 406 students, 66% FRL); Hollister Middle (math 35% / reading 44%, grade F, #189 of 391 statewide, top 51%, 291 students, 67% FRL); Hollister High (math 42% / reading 57%, grade D, #124 of 521 statewide, top 28%, 447 students, 54% FRL) — zoned schools at 62% FRL track the district average.
  • Market conditions: 278 active listings in the ZIP; 331 units permitted in Taney County in 2024 (50 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 $5k of value loss. Plan a longer hold.
  • Taney County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($160k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $160,050 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-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
1.04%
Cap rate
7.87%
Cash-on-cash
5.65%
DSCR
1.25
GRM
8.0

CMA / ARV

ARV (median comp)
$525,007
List price
$165,000
Delta
-68.57%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-7.5%
Equity multiple
0.72×
Total profit
$-12,861
Equity at exit
$24,602
10-year hold
IRR
2.0%
Equity multiple
1.15×
Total profit
$6,741
Equity at exit
$14,266

Cash invested: $46,200 (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 65672

Home prices YoY
-12.6%
Active inventory
278
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,719 medium interval (Pro) →
Mortgage (P&I)
$865
Tax est. 1.5%
$206 /mo · $2,475/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$361
Net cashflow
$217

Break-even live

Break-even rent $1,443
Max offer price $165,000
Occupancy floor 82%

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
$41,250
Closing costs
$4,950
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 20 events

  1. 2026-06-19
    days on market $165,000 Active 35 DOM
  2. 2026-06-18
    days on market $165,000 Active 34 DOM
  3. 2026-06-17
    days on market $165,000 Active 33 DOM
  4. 2026-06-16
    days on market $165,000 Active 32 DOM
  5. 2026-06-15
    days on market $165,000 Active 31 DOM
  6. 2026-06-14
    days on market $165,000 Active 29 DOM
  7. 2026-06-12
    days on market $165,000 Active 28 DOM
  8. 2026-06-09
    days on market $165,000 Active 25 DOM
  9. 2026-06-08
    days on market $165,000 Active 24 DOM
  10. 2026-06-07
    days on market $165,000 Active 23 DOM
  11. 2026-06-05
    days on market $165,000 Active 20 DOM
  12. 2026-06-03
    days on market $165,000 Active 19 DOM
  13. 2026-06-02
    days on market $165,000 Active 18 DOM
  14. 2026-06-01
    days on market $165,000 Active 17 DOM
  15. 2026-05-31
    days on market $165,000 Active 16 DOM
  16. 2026-05-30
    days on market $165,000 Active 15 DOM
  17. 2026-05-15
    listed $165,000 Active 1791-char remark
  18. 2021-05-03
    soldstatus
  19. 1999-07-23
    soldstatus
  20. 1994-01-05
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$20,624
− Mortgage interest
−$9,243
− Property taxes
−$2,475
− Insurance
−$825
− Repairs & maintenance
−$1,650
− Management
−$1,650
− Depreciation
−$4,800
Taxable loss
−$18
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4
After-tax cash flow
$2,614/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
Hollister R-V
NCES district ID
2914550
Math proficiency
40% ▲ 7.00%
Reading proficiency
49% ▲ 5.00%
Median HH income
$38,213
Composite
37.07/100
National rank
#4505
State rank
#108 of 324 in MO

Livability — Hollister

Score
71/100
State rank
#109
US rank
#7035

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hollister, MO
Population (ZIP)
8,512

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 (89%)
Race & ethnicity
White 89% Hispanic / Latino 8% Two or more races 7%
Hispanic origin (detail)
Mexican 3% Cuban 2%
Common ancestry
Portuguese 4% Slovak 3% Iranian 2%
Foreign-born
3% · Canada, Guatemala
Languages at home
95% English-only · Spanish 4%

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
▼ -28.71%
Current HPI
200.061
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

4 events — show timeline
  • 2026-05-15 Listed $165,000 SOMO
  • 2021-05-03 Sold (Public Records) Public Records
  • 1999-07-23 Sold (Public Records) Public Records
  • 1994-01-05 Sold (Public Records) Public Records

Property tax history

-2.2%/yr

Latest (2025): $302 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…