CashFlowRE
Sign in Sign up
349 Howell Dr
D Composite 43.74
Why this score? — see what drove the D 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 +11.2/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.2/10.0
  • Schools +4.4/10.0
  • 1% rule +3.3/10.0
  • DSCR +3.3/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$124,900

349 Howell Dr · Taneyville, MO 65759
3 bd · 2.0 ba · 1,064 sqft · Manufactured · 86 Days on market
Built 1999 2.50 ac lot ↓ 29% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move in ready home on acreage near Beaver Creek! This updated single wide home features 3 bedrooms & 2 full bathrooms & is sitting on a level 2.5 acres. The home has had several updates completed including flooring, paint, newer kitchen appliances & many bathroom & kitchen updates as well! There is a covered front deck with a view of the play area in the front yard & a large back deck to enjoy the view of the sunrises & sunsets over the property. Along with a nice sized front & back yard there is also a small pasture area beside the home for a couple head of livestock. There is also direct access to Beaver Creek less than 1/2 mile away & it features some of the areas best kayaking/canoeing & fishing opportunities. Several thousand acres of Mark Twain National Forest is less than 1/2 mile away for those that prefer the hiking & hunting adventures. Branson is approximately 35 minutes away & Springfield is approximately 1 hour away. If some peace & quiet is at the top of your list then this property should be at the top of your list! Don't miss your opportunity to make this house your home!

Key facts

  • Large back deck
  • Small pasture area
  • Move in ready home

Tags

MOVE IN READY HOMELEVEL 2.5 ACRESCOVERED FRONT DECKLARGE BACK DECKSMALL PASTURE AREADIRECT ACCESS TO BEAVER CREEK

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/2.0-bath manufactured listed at $125k.

Deal economics

  • At list price, monthly cash flow is $-116 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $108k (13.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $103k (17.5% below list).
  • Recommended offer: $103k (17.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 59/100 on livability (#546 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment C-, health & safety C-, schools D.
  • Bradleyville R-I (rural): math 40% / reading 60% proficiency, ranked #127 of 535 in MO (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 4 active listings in the ZIP; 331 units permitted in Taney County in 2024 (50 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($864 loan paydown + $3k appreciation (2.4% local appreciation)).
  • Taney County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($117k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y 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: flood insurance adds $68/mo.
  • Climate carrying-cost: severe flood risk; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $103,100 (17.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
0.83%
Cap rate
5.83%
Cash-on-cash
-1.67%
DSCR
0.93
GRM
10.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.41% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
2.0%
Equity multiple
1.11×
Total profit
$3,804
Equity at exit
$52,034
10-year hold
IRR
5.8%
Equity multiple
1.83×
Total profit
$28,984
Equity at exit
$77,119

Cash invested: $34,972 (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 65759

Home prices YoY
1.0%
Active inventory
4
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,031 medium interval (Pro) →
Mortgage (P&I)
$655
Tax est. 1.5%
$156 /mo · $1,874/yr
Insurance
$52
Flood insurance flood zone
−$68 /mo · $814/yr
HOA
$0
Vacancy / Maint / Mgmt
$217
Net cashflow
$-116

Break-even live

Break-even rent $1,178
Max offer price $108,042
Occupancy floor

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
$31,225
Closing costs
$3,747
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 26 events

  1. 2026-06-14
    status $124,900 Pending 86 DOM
  2. 2026-06-13
    days on market $124,900 Active Under Contract 86 DOM
  3. 2026-06-12
    days on market $124,900 Active Under Contract 85 DOM
  4. 2026-06-09
    days on market $124,900 Active Under Contract 82 DOM
  5. 2026-06-08
    days on market $124,900 Active Under Contract 81 DOM
  6. 2026-06-07
    days on market $124,900 Active Under Contract 80 DOM
  7. 2026-06-05
    days on market $124,900 Active Under Contract 78 DOM
  8. 2026-06-04
    days on market $124,900 Active Under Contract 76 DOM
  9. 2026-06-02
    days on market $124,900 Active Under Contract 75 DOM
  10. 2026-06-01
    days on market $124,900 Active Under Contract 74 DOM
  11. 2026-05-31
    days on market $124,900 Active Under Contract 73 DOM
  12. 2026-05-17
    historical Active Under Contract 1176-char remark
    Show marketing remark (1176 chars)

    Move in ready home on acreage near Beaver Creek! This updated single wide home features 3 bedrooms & 2 full bathrooms & is sitting on a level 2.5 acres. The home has had several updates completed including flooring, paint, newer kitchen appliances & many bathroom & kitchen updates as well! There is a covered front deck with a view of the play area in the front yard & a large back deck to enjoy the view of the sunrises & sunsets over the property. Along with a nice sized front & back yard there is also a small pasture area beside the home for a couple head of livestock. There is also direct access to Beaver Creek less than 1/2 mile away & it features some of the areas best kayaking/canoeing & fishing opportunities. Several thousand acres of Mark Twain National Forest is less than 1/2 mile away for those that prefer the hiking & hunting adventures. Branson is approximately 35 minutes away & Springfield is approximately 1 hour away. If some peace & quiet is at the top of your list then this property should be at the top of your list! Don't miss your opportunity to make this house your home!

  13. 2026-04-11
    price $124,900 1176-char remark
    Show marketing remark (1176 chars)

    Move in ready home on acreage near Beaver Creek! This updated single wide home features 3 bedrooms & 2 full bathrooms & is sitting on a level 2.5 acres. The home has had several updates completed including flooring, paint, newer kitchen appliances & many bathroom & kitchen updates as well! There is a covered front deck with a view of the play area in the front yard & a large back deck to enjoy the view of the sunrises & sunsets over the property. Along with a nice sized front & back yard there is also a small pasture area beside the home for a couple head of livestock. There is also direct access to Beaver Creek less than 1/2 mile away & it features some of the areas best kayaking/canoeing & fishing opportunities. Several thousand acres of Mark Twain National Forest is less than 1/2 mile away for those that prefer the hiking & hunting adventures. Branson is approximately 35 minutes away & Springfield is approximately 1 hour away. If some peace & quiet is at the top of your list then this property should be at the top of your list! Don't miss your opportunity to make this house your home!

  14. 2026-03-19
    listed $130,000 Active 1176-char remark
    Show marketing remark (1176 chars)

    Move in ready home on acreage near Beaver Creek! This updated single wide home features 3 bedrooms & 2 full bathrooms & is sitting on a level 2.5 acres. The home has had several updates completed including flooring, paint, newer kitchen appliances & many bathroom & kitchen updates as well! There is a covered front deck with a view of the play area in the front yard & a large back deck to enjoy the view of the sunrises & sunsets over the property. Along with a nice sized front & back yard there is also a small pasture area beside the home for a couple head of livestock. There is also direct access to Beaver Creek less than 1/2 mile away & it features some of the areas best kayaking/canoeing & fishing opportunities. Several thousand acres of Mark Twain National Forest is less than 1/2 mile away for those that prefer the hiking & hunting adventures. Branson is approximately 35 minutes away & Springfield is approximately 1 hour away. If some peace & quiet is at the top of your list then this property should be at the top of your list! Don't miss your opportunity to make this house your home!

  15. 2025-11-21
    status Pending
  16. 2025-11-03
    status Active
  17. 2025-08-04
    status Pending
  18. 2025-06-13
    price $125,000
  19. 2025-04-27
    price $148,000
  20. 2025-03-03
    price $165,000
  21. 2024-11-16
    price $169,000
  22. 2024-10-05
    listed $175,000 Active
  23. 2006-11-01
    soldstatus
  24. 2000-09-21
    soldstatus
  25. 1996-04-13
    soldstatus
  26. 1993-06-09
    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 8/10 Severe FEMA zone D · 99% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥106°F today · 21 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,372
− Mortgage interest
−$6,996
− Property taxes
−$1,874
− Insurance
−$1,438
− Repairs & maintenance
−$990
− Management
−$990
− Depreciation
−$3,633
Taxable loss
−$3,549
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$852
After-tax cash flow
$-546/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
Bradleyville R-I
NCES district ID
2905700
Math proficiency
40% ▲ 10.00%
Reading proficiency
60% ▲ 10.00%
Median HH income
$42,235
Composite
44.02/100
National rank
#6257
State rank
#127 of 535 in MO

Livability — Taneyville

Score
59/100
State rank
#546
US rank
#20140

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,033

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 (92%)
Race & ethnicity
White 92% Hispanic / Latino 4% Black 2% Two or more races 2%
Common ancestry
Lithuanian 6% Italian 6% Serbian 3%
Foreign-born
2% · Canada
Languages at home
95% English-only · French/Haitian/Cajun 4% Spanish 1%

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
▲ 2.41%
Current HPI
242.1528
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

-28.6% since first listed
15 events — show timeline
  • 2026-05-17 Contingent SOMO
  • 2026-04-11 Price Changed $124,900 SOMO
  • 2026-03-19 Listed $130,000 SOMO
  • 2025-11-21 Pending SOMO
  • 2025-11-03 Relisted SOMO
  • 2025-08-04 Pending SOMO
  • 2025-06-13 Price Changed $125,000 SOMO
  • 2025-04-27 Price Changed $148,000 SOMO
  • 2025-03-03 Price Changed $165,000 SOMO
  • 2024-11-16 Price Changed $169,000 SOMO
  • 2024-10-05 Listed $175,000 SOMO
  • 2006-11-01 Sold (Public Records) Public Records
  • 2000-09-21 Sold (Public Records) Public Records
  • 1996-04-13 Sold (Public Records) Public Records
  • 1993-06-09 Sold (Public Records) Public Records

Property tax history

-0.8%/yr

Latest (2025): $151 · -1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…