CashFlowRE
Sign in Sign up
1314 Missouri St
B Composite 71.47
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +4.1/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0

$55,000

1314 Missouri St · Chinook, MT 59523
2 bd · 1.0 ba · 460 sqft · Manufactured public records · 489 Days on market
Built 1974 0.96 ac lot

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

Listing remarks MLS

Nearly an acre of land, this property has some outbuildings but a span of bare land to put a modular home or build. Envision a space to park your equipment or outdoor vehicles or craft a duplex for rental income. The possibilities are limitless. Affordable and within reach, your dreams can flourish right here along the Hi-Line where hunting, fishing, and outdoor recreation are all within reach!

Key facts

  • Outdoor vehicles
  • Hunting
  • Acre of land

Tags

ACRE OF LANDOUTBUILDINGSSPACE TO PARKOUTDOOR VEHICLESRENTAL INCOMEHUNTING

Property features AI

Finance

  • Financial info: Annual tax amount reported

Exterior

  • Parking: No designated parking
  • Utilities: Public water; Public sewer
  • Home design: Residential mobile home; Single-family residence
  • Construction: Above-grade finished area: 924
  • Exterior features: No fencing; Other structure on property: Mobile home

Interior

  • Bedrooms: 3 main-level bedrooms
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: No heating system specified; No cooling system specified
  • Interior features: No basement; Single-level living (all main-level bedrooms and bathroom)

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 2-bed/1.0-bath manufactured listed at $55k.

Deal economics

  • At list price, monthly cash flow is $-222 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $36k (35.0% below list).
  • Meets the 1% rule at list price ($853 rent vs $55k).
  • Recommended offer: $36k (35.0% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 73/100 on livability (#44 in MT) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, employment D+, amenities F.
  • Chinook H S (rural): math 0% / reading 21% proficiency, ranked #278 of 339 in MT (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Meadowlark School (math 22% / reading 27%, grade F, #237 of 293 statewide, top 86%, 167 students, 0% FRL); Chinook 7-8 (math 15% / reading 34%, grade F, #118 of 146 statewide, top 81%, 57 students, 0% FRL); Chinook High School (math 10% / reading 30%, grade F, #111 of 132 statewide, top 88%, 114 students, 0% FRL).
  • Zoned-school proficiency averages 23% at this address vs 10% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Chinook H S average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 22 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-1.8%/yr); year-one equity from $380 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Blaine County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 489 days — a 12% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 3 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: property tax is 3.4% of price; flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $35,743 (35.0% 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 489 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
  3. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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.
  9. 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.
  10. 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
1.55%
Cap rate
10.76%
Cash-on-cash
15.94%
DSCR
1.71
GRM
5.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-1.84% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-34.9%
Equity multiple
-0.30×
Total profit
$-20,006
Equity at exit
$11,084
10-year hold
IRR
-31.3%
Equity multiple
-1.07×
Total profit
$-31,845
Equity at exit
$9,859

Cash invested: $15,400 (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 59523

Home prices YoY
-0.9%
Active inventory
22
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$853 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$158 /mo · $1,891/yr
Insurance
$23
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$179
Net cashflow
$-222

Break-even live

Break-even rent $1,134
Max offer price $35,743
Occupancy floor

Sensitivity live

Price -10% $-191 -5% $-206 +0% $-222 +5% $-237 +10% $-253
Rent -10% $-289 -5% $-256 +0% $-222 +5% $-188 +10% $-155
Rate -1.0pp $-194 -0.5pp $-208 base $-222 +0.5pp $-236 +1.0pp $-251

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
$13,750
Closing costs
$1,650
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. 2026-06-21
    days on market $55,000 Active 489 DOM
  2. 2026-06-18
    days on market $55,000 Active 486 DOM
  3. 2026-06-17
    days on market $55,000 Active 485 DOM
  4. 2026-06-16
    days on market $55,000 Active 484 DOM
  5. 2026-06-15
    days on market $55,000 Active 483 DOM
  6. 2026-06-14
    days on market $55,000 Active 481 DOM
  7. 2026-06-13
    days on market $55,000 Active 480 DOM
  8. 2026-06-10
    days on market $55,000 Active 478 DOM
  9. 2026-06-09
    days on market $55,000 Active 477 DOM
  10. 2026-06-08
    days on market $55,000 Active 476 DOM
  11. 2026-06-07
    days on market $55,000 Active 475 DOM
  12. 2026-06-05
    days on market $55,000 Active 472 DOM
  13. 2026-06-03
    days on market $55,000 Active 471 DOM
  14. 2026-06-02
    days on market $55,000 Active 470 DOM
  15. 2026-06-01
    days on market $55,000 Active 469 DOM
  16. 2026-05-31
    days on market $55,000 Active 468 DOM
  17. 2026-05-31
    days on market $55,000 Active 467 DOM
  18. 2025-02-17
    listed $55,000 Active
    Show marketing remark (397 chars)

    Nearly an acre of land, this property has some outbuildings but a span of bare land to put a modular home or build. Envision a space to park your equipment or outdoor vehicles or craft a duplex for rental income. The possibilities are limitless. Affordable and within reach, your dreams can flourish right here along the Hi-Line where hunting, fishing, and outdoor recreation are all within reach!

  19. 2025-02-17
    listed $55,000 Active 397-char remark
    Show marketing remark (397 chars)

    Nearly an acre of land, this property has some outbuildings but a span of bare land to put a modular home or build. Envision a space to park your equipment or outdoor vehicles or craft a duplex for rental income. The possibilities are limitless. Affordable and within reach, your dreams can flourish right here along the Hi-Line where hunting, fishing, and outdoor recreation are all within reach!

  20. 2025-02-17
    listed $55,000 Active 397-char remark
    Show marketing remark (397 chars)

    Nearly an acre of land, this property has some outbuildings but a span of bare land to put a modular home or build. Envision a space to park your equipment or outdoor vehicles or craft a duplex for rental income. The possibilities are limitless. Affordable and within reach, your dreams can flourish right here along the Hi-Line where hunting, fishing, and outdoor recreation are all within reach!

ⓘ 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
$1,891 · $158/mo
Projected year-2 tax
$1,891 · $158/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone AE · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥94°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 5 unhealthy d/yr today · 7 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
$10,231
− Mortgage interest
−$3,081
− Property taxes
−$1,891
− Insurance
−$5,394
− Repairs & maintenance
−$818
− Management
−$818
− Depreciation
−$1,600
Taxable loss
−$3,371
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$809
After-tax cash flow
$-1,854/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
Chinook H S
NCES district ID
3006270
Math proficiency
0% ▼ -40.00%
Reading proficiency
21% ▼ -19.00%
Median HH income
$41,979
Composite
12.86/100
National rank
#14540
State rank
#278 of 339 in MT

Livability — Chinook

Score
73/100
State rank
#44
US rank
#5341

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chinook, MT
Population (ZIP)
2,281

Population outlook (Blaine County) Hauer SSP2

Today (2025)
6,837 people
By 2030
6,969 · +1.9%
By 2040
7,228 · +5.7%
By 2050
7,540 · +10.3%
By 2075
8,571 · +25.4%
By 2100
9,058 · +32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 7% Native American 4% Hispanic / Latino 3%
Common ancestry
Portuguese 14% Slovak 3% Scottish 2%
Foreign-born
1%
Languages at home
96% English-only · Spanish 2% German/W. Germanic 2%

Political lean MEDSL · Blaine

2024 margin
Lean R (+5.9) · D 44.6% · R 50.5% · Other 4.8%
2008→2024 swing
-25.2pp toward R · 2008: 19.3pp · 2024: -5.9pp
All cycles
2024: R+5.9 2020: D+3.9 2016: R+2.8 2012: D+15.2 2008: D+19.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.84%
Current HPI
213.5954
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

+0.0% since first listed
3 events — show timeline
  • 2025-02-17 Listed $55,000 BMTMLS
  • 2025-02-17 Listed $55,000 BSCMLS
  • 2025-02-17 Listed $55,000 HHLMLS

Property tax history

+0.7%/yr

Latest (2020): $1,891 · -2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…