CashFlowRE
Sign in Sign up
410 E 3rd St
B Composite 73.9
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.2/10.0
  • 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

$69,900

410 E 3rd St · Mountain View, MO 65548
1 bd · 1.0 ba · 960 sqft · Other public records · 21 Days on market
Built 1925 1.01 ac lot $73/sqft · 19% below area Est $87k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Opportunity awaits at 410 E 3rd Street in Mountain View, MO! This home has been fully gutted and is ready for your vision and finishing touches. Situated on approximately 1 acre within city limits, this property is a rare find in the area. Features include a detached one-car garage with additional storage and an older storm shelter. Conveniently located within walking distance to city parks, the skating rink, and downtown Mountain View. Priced at $69,900.

Key facts

  • Additional storage
  • Older storm shelter
  • 1.01 acre lot

Tags

DETACHED ONE-CAR GARAGEADDITIONAL STORAGEOLDER STORM SHELTERWALKING DISTANCE TO CITY PARKSWALKING DISTANCE TO DOWNTOWN

Property features AI

Finance

  • Financial info: Lease not considered

Exterior

  • Utilities: Public water; Public sewer; Electricity connected (single phase)
  • Home design: Single family residence; One level
  • Construction: Vinyl siding
  • Exterior features: Lot includes other features; Approximately 1.01 acres

Interior

  • Kitchen: Kitchen (appliances not specified)
  • Bedrooms: 1 bedroom on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Interior features: No built-in heating; No built-in cooling; No appliances listed

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 1-bed/1.0-bath other listed at $70k.

Deal economics

  • At list price, monthly cash flow is $264 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($854 rent vs $70k).
  • Recommended offer: $69k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.8% 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 $483 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 $20k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $68,851 (1.5% below list)

Questions for the listing agent

  1. Built in 1925 — 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
1.22%
Cap rate
10.82%
Cash-on-cash
16.16%
DSCR
1.72
GRM
6.8

CMA / ARV

ARV (median comp)
$86,609
List price
$69,900
Delta
-19.29%
Verdict
UNDERPRICED
Comps
16 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
7.1%
Equity multiple
1.28×
Total profit
$5,431
Equity at exit
$10,422
10-year hold
IRR
16.4%
Equity multiple
2.34×
Total profit
$26,221
Equity at exit
$6,044

Cash invested: $19,572 (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
6.8×

Monthly cashflow live

Estimated rent
$854 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$15 /mo · $186/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$179
Net cashflow
$264

Break-even live

Break-even rent $520
Max offer price $69,900
Occupancy floor 64%

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
$17,475
Closing costs
$2,097
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 5 events

  1. 2026-04-28
    listed $69,900 Active 440-char remark
  2. 2026-04-03
    listed $69,900 Active 459-char remark
    Show marketing remark (459 chars)

    Opportunity awaits at 410 E 3rd Street in Mountain View, MO! This home has been fully gutted and is ready for your vision and finishing touches. Situated on approximately 1 acre within city limits, this property is a rare find in the area. Features include a detached one-car garage with additional storage and an older storm shelter. Conveniently located within walking distance to city parks, the skating rink, and downtown Mountain View. Priced at $69,900.

  3. 2022-01-05
    soldstatus
  4. 2017-09-19
    soldstatus
  5. 1991-03-12
    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
$186 · $15/mo
Projected year-2 tax
$678 · $57/mo
Expected delta
+$492/yr (+$41/mo · 264.7%)

ⓘ 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 · 19 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
$10,250
− Mortgage interest
−$3,915
− Property taxes
−$186
− Insurance
−$350
− Repairs & maintenance
−$820
− Management
−$820
− Depreciation
−$2,033
Taxable income
$2,126
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$510
After-tax cash flow
$2,653/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

+0.0% since first listed
7 events — show timeline
  • 2026-05-19 Pending SOMO
  • 2026-05-19 Pending MARIS as Distributed by MLS Grid
  • 2026-04-28 Listed $69,900 MARIS as Distributed by MLS Grid
  • 2026-04-03 Listed $69,900 SOMO
  • 2022-01-05 Sold (Public Records) Public Records
  • 2017-09-19 Sold (Public Records) Public Records
  • 1991-03-12 Sold (Public Records) Public Records

Property tax history

-7.4%/yr

Latest (2025): $186 · +9.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…