CashFlowRE
Sign in Sign up
230 W 2nd St
B- Composite 67.61
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
  • DSCR +10.0/10.0
  • 1% rule +8.4/10.0
  • ARV discount +7.5/15.0
  • 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

$65,000

230 W 2nd St · Mountain View, MO 65548
3 bd · 1.0 ba · 696 sqft · Other public records · 45 Days on market
Built 1940 0.25 ac lot

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

Listing remarks

small house on corner lot , has had same tenant for 15 years

Key facts

  • 0.25 acre lot
  • Built 1940
  • Listed 45 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and a half stories; Residential property
  • Exterior features: Quarter-acre lot; City street frontage; Asphalt road; Publicly maintained road; Has a view

Interior

  • Flooring: Laminate; Wood; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Electric heating; Central air conditioning; Window air unit(s)
  • Interior features: Laminate, wood, and vinyl flooring; Ceiling fans

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 $65k.

Deal economics

  • At list price, monthly cash flow is $307 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($873 rent vs $65k).
  • Recommended offer: $63k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% vs local median 3.8% 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) — zoned schools at 55% FRL track the district average.
  • Market conditions: 62 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 $449 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask is 18% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1940 — 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 $63,050 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.34%
Cap rate
11.96%
Cash-on-cash
20.24%
DSCR
1.90
GRM
6.2

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
12.4%
Equity multiple
1.49×
Total profit
$8,994
Equity at exit
$9,692
10-year hold
IRR
21.3%
Equity multiple
2.81×
Total profit
$32,899
Equity at exit
$5,620

Cash invested: $18,200 (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 65548

Home prices YoY
-9.3%
Active inventory
62
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$873 medium interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$15 /mo · $176/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$183
Net cashflow
$307

Break-even live

Break-even rent $484
Max offer price $65,000
Occupancy floor 60%

Sensitivity live

Price -10% $344 -5% $325 +0% $307 +5% $289 +10% $270
Rent -10% $238 -5% $273 +0% $307 +5% $342 +10% $376
Rate -1.0pp $340 -0.5pp $324 base $307 +0.5pp $290 +1.0pp $273

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
$16,250
Closing costs
$1,950
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 9 events

  1. 2026-06-21
    days on market $65,000 Active 45 DOM
  2. 2026-06-18
    days on market $65,000 Active 43 DOM
  3. 2026-06-17
    days on market $65,000 Active 42 DOM
  4. 2026-06-16
    days on market $65,000 Active 41 DOM
  5. 2026-06-15
    days on market $65,000 Active 40 DOM
  6. 2026-06-13
    days on market $65,000 Active 38 DOM
  7. 2026-06-12
    pricedays on market $65,000 Active 37 DOM
  8. 2026-06-09
    remarks 60-char remark
  9. 2026-06-09
    listed $55,000 Active 34 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
$176 · $15/mo
Projected year-2 tax
$630 · $53/mo
Expected delta
+$455/yr (+$38/mo · 259.2%)

ⓘ 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 6/10 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
$10,475
− Mortgage interest
−$3,641
− Property taxes
−$176
− Insurance
−$325
− Repairs & maintenance
−$838
− Management
−$838
− Depreciation
−$1,891
Taxable income
$2,767
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$664
After-tax cash flow
$3,020/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

5 events — show timeline
  • 2026-06-09 Relisted SOMO
  • 2025-10-09 Relisted SOMO
  • 2025-09-09 Pending SOMO
  • 2025-08-06 Listed $55,000 SOMO
  • 1990-03-27 Sold (Public Records) Public Records

Property tax history

+2.2%/yr

Latest (2025): $176 · +9.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…