CashFlowRE
Sign in Sign up
103 Howe St
D Composite 40.57
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 +14.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.4/10.0
  • Schools +3.6/10.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$200,000

103 Howe St · Anaconda-Deer Lodge County, MT 59711
3 bd · 2.0 ba · 1,248 sqft · Manufactured public records · 31 Days on market
Built 1989 0.34 ac lot ↓ 20% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 3-bedroom, 2-bath manufactured home offers nearly 1,250 square feet of single-level living, including a spacious primary suite. Situated on a generous 15,000-square-foot parcel, the property also features an impressive four-car garage. This is a HUD owned property. HUD homes are sold "as is". Case #311-202092. A bank pre-qualification letter or proof of funds needed to bid.

Key facts

  • 0.34 acre lot
  • 4 garage spots
  • Built 1989

Property features AI

Exterior

  • Parking: Detached garage; 4-car garage
  • Utilities: Well water; Natural gas available; Water service available
  • Home design: Manufactured home; Single-story
  • Construction: Concrete perimeter foundation
  • Exterior features: Well water; Natural gas available; Water service available; R1 zoning

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: Forced air heating; Cooling varies by unit

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 $200k.

Deal economics

  • At list price, monthly cash flow is $46 ($556/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $160k (20.1% below list).
  • Recommended offer: $160k (20.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 2.6% in Anaconda-Deer Lodge County — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Anaconda H S (town): math 35% / reading 45% proficiency, ranked #155 of 339 in MT (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 119 active listings in the ZIP; 20 units permitted in Deer Lodge County in 2024 (0 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 $6k of value loss. Plan a longer hold.
  • Deer Lodge County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts; this cycle's ask has dropped $50k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $159,815 (20.1% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 20% 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. 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?
  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
0.80%
Cap rate
6.57%
Cash-on-cash
0.99%
DSCR
1.04
GRM
10.4

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
-14.8%
Equity multiple
0.47×
Total profit
$-29,535
Equity at exit
$29,821
10-year hold
IRR
-6.2%
Equity multiple
0.60×
Total profit
$-22,234
Equity at exit
$17,292

Cash invested: $56,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
82 Strongly Landlord-Friendly
State Montana
82 Strongly Landlord-Friendly · R+11
County
— inherits STATE
City
— inherits STATE
30-day notice; no rent control; preempted; rural-skewed market.

ZIP-level market 59711

Home prices YoY
-30.4%
Active inventory
119
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,598 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$84 /mo · $1,008/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$46

Break-even live

Break-even rent $1,539
Max offer price $200,000
Occupancy floor 92%

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
$50,000
Closing costs
$6,000
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 14 events

  1. 2026-05-11
    status Pending
    Show marketing remark (392 chars)

    This 3-bedroom, 2-bath manufactured home offers nearly 1,250 square feet of single-level living, including a spacious primary suite. Situated on a generous 15,000-square-foot parcel, the property also features an impressive four-car garage. This is a HUD owned property. HUD homes are sold "as is". Case #311-202092. A bank pre-qualification letter or proof of funds needed to bid.

  2. 2026-05-11
    status Pending 392-char remark
    Show marketing remark (392 chars)

    This 3-bedroom, 2-bath manufactured home offers nearly 1,250 square feet of single-level living, including a spacious primary suite. Situated on a generous 15,000-square-foot parcel, the property also features an impressive four-car garage. This is a HUD owned property. HUD homes are sold "as is". Case #311-202092. A bank pre-qualification letter or proof of funds needed to bid.

  3. 2026-04-26
    status Active 392-char remark
    Show marketing remark (392 chars)

    This 3-bedroom, 2-bath manufactured home offers nearly 1,250 square feet of single-level living, including a spacious primary suite. Situated on a generous 15,000-square-foot parcel, the property also features an impressive four-car garage. This is a HUD owned property. HUD homes are sold "as is". Case #311-202092. A bank pre-qualification letter or proof of funds needed to bid.

  4. 2026-04-26
    status Active
    Show marketing remark (392 chars)

    This 3-bedroom, 2-bath manufactured home offers nearly 1,250 square feet of single-level living, including a spacious primary suite. Situated on a generous 15,000-square-foot parcel, the property also features an impressive four-car garage. This is a HUD owned property. HUD homes are sold "as is". Case #311-202092. A bank pre-qualification letter or proof of funds needed to bid.

  5. 2026-04-22
    status Pending
    Show marketing remark (392 chars)

    This 3-bedroom, 2-bath manufactured home offers nearly 1,250 square feet of single-level living, including a spacious primary suite. Situated on a generous 15,000-square-foot parcel, the property also features an impressive four-car garage. This is a HUD owned property. HUD homes are sold "as is". Case #311-202092. A bank pre-qualification letter or proof of funds needed to bid.

  6. 2026-04-22
    status Pending 392-char remark
    Show marketing remark (392 chars)

    This 3-bedroom, 2-bath manufactured home offers nearly 1,250 square feet of single-level living, including a spacious primary suite. Situated on a generous 15,000-square-foot parcel, the property also features an impressive four-car garage. This is a HUD owned property. HUD homes are sold "as is". Case #311-202092. A bank pre-qualification letter or proof of funds needed to bid.

  7. 2026-04-11
    price $200,000
    Show marketing remark (392 chars)

    This 3-bedroom, 2-bath manufactured home offers nearly 1,250 square feet of single-level living, including a spacious primary suite. Situated on a generous 15,000-square-foot parcel, the property also features an impressive four-car garage. This is a HUD owned property. HUD homes are sold "as is". Case #311-202092. A bank pre-qualification letter or proof of funds needed to bid.

  8. 2026-04-11
    price $200,000 392-char remark
    Show marketing remark (392 chars)

    This 3-bedroom, 2-bath manufactured home offers nearly 1,250 square feet of single-level living, including a spacious primary suite. Situated on a generous 15,000-square-foot parcel, the property also features an impressive four-car garage. This is a HUD owned property. HUD homes are sold "as is". Case #311-202092. A bank pre-qualification letter or proof of funds needed to bid.

  9. 2026-04-06
    status Active 392-char remark
    Show marketing remark (392 chars)

    This 3-bedroom, 2-bath manufactured home offers nearly 1,250 square feet of single-level living, including a spacious primary suite. Situated on a generous 15,000-square-foot parcel, the property also features an impressive four-car garage. This is a HUD owned property. HUD homes are sold "as is". Case #311-202092. A bank pre-qualification letter or proof of funds needed to bid.

  10. 2026-04-06
    listed $250,000 Active
    Show marketing remark (392 chars)

    This 3-bedroom, 2-bath manufactured home offers nearly 1,250 square feet of single-level living, including a spacious primary suite. Situated on a generous 15,000-square-foot parcel, the property also features an impressive four-car garage. This is a HUD owned property. HUD homes are sold "as is". Case #311-202092. A bank pre-qualification letter or proof of funds needed to bid.

  11. 2026-02-19
    listed $250,000 Active 392-char remark
    Show marketing remark (392 chars)

    This 3-bedroom, 2-bath manufactured home offers nearly 1,250 square feet of single-level living, including a spacious primary suite. Situated on a generous 15,000-square-foot parcel, the property also features an impressive four-car garage. This is a HUD owned property. HUD homes are sold "as is". Case #311-202092. A bank pre-qualification letter or proof of funds needed to bid.

  12. 2026-02-19
    listed $250,000 Active
    Show marketing remark (392 chars)

    This 3-bedroom, 2-bath manufactured home offers nearly 1,250 square feet of single-level living, including a spacious primary suite. Situated on a generous 15,000-square-foot parcel, the property also features an impressive four-car garage. This is a HUD owned property. HUD homes are sold "as is". Case #311-202092. A bank pre-qualification letter or proof of funds needed to bid.

  13. 2007-06-14
    soldstatus
  14. 2005-12-02
    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 MT · Resets to sale price

Current annual tax
$1,008 · $84/mo
Projected year-2 tax
$1,680 · $140/mo
Expected delta
+$672/yr (+$56/mo · 66.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X · 20% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 1/10 Low 11 d/yr ≥85°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 23 unhealthy d/yr today · 28 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
$19,178
− Mortgage interest
−$11,203
− Property taxes
−$1,008
− Insurance
−$1,000
− Repairs & maintenance
−$1,534
− Management
−$1,534
− Depreciation
−$5,818
Taxable loss
−$2,920
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$701
After-tax cash flow
$1,257/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
Anaconda H S
NCES district ID
3002030
Math proficiency
35% ▲ 10.00%
Reading proficiency
45% ▲ 15.00%
Median HH income
$37,100
Composite
35.67/100
National rank
#9685
State rank
#155 of 339 in MT

Livability — Anaconda-Deer Lodge County

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Anaconda-Deer Lodge County, MT
City population
9,741
Population (ZIP)
9,464

Population outlook (Deer Lodge County) Hauer SSP2

Today (2025)
9,094 people
By 2030
8,931 · -1.8%
By 2040
8,471 · -6.9%
By 2050
7,986 · -12.2%
By 2075
6,950 · -23.6%
By 2100
6,142 · -32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Hispanic / Latino 3% Native American 1%
Common ancestry
Portuguese 5% Lithuanian 5% Scottish 2%
Foreign-born
1%
Languages at home
98% English-only · German/W. Germanic 1% Spanish 1%

Political lean MEDSL · Deer Lodge

2024 margin
Toss-up / Even · D 48.8% · R 47.8% · Other 3.4%
2008→2024 swing
-36.5pp toward R · 2008: 37.5pp · 2024: 1.0pp
All cycles
2024: D+1.0 2020: D+7.7 2016: D+6.9 2012: D+31.7 2008: D+37.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -139.41%
Current HPI
318.7076
Rent YoY
Metro
State GDP YoY
▲ 3.41%
F500 in state
2

Industry mix (Fortune 500 HQ in MT)

Industry F500 HQs Revenue

Price history

-20.0% since first listed
14 events — show timeline
  • 2026-05-11 Pending BSCMLS
  • 2026-05-11 Pending MRMLS
  • 2026-04-26 Relisted MRMLS
  • 2026-04-26 Relisted BSCMLS
  • 2026-04-22 Pending BSCMLS
  • 2026-04-22 Pending MRMLS
  • 2026-04-11 Price Changed $200,000 BSCMLS
  • 2026-04-11 Price Changed $200,000 MRMLS
  • 2026-04-06 Relisted MRMLS
  • 2026-04-06 Listed $250,000 BSCMLS
  • 2026-02-19 Listed $250,000 BSCMLS
  • 2026-02-19 Listed $250,000 MRMLS
  • 2007-06-14 Sold (Public Records) Public Records
  • 2005-12-02 Sold (Public Records) Public Records

Property tax history

-2.3%/yr

Latest (2025): $1,008 · -32.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…