CashFlowRE
Sign in Sign up
107 Angelica St
D- Composite 36.06
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 +11.4/30.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • DSCR +3.3/10.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Appreciation +0.0/10.0

$114,900

107 Angelica St · Mountain View, MO 65548
1 bd · 1.0 ba · 768 sqft · Other public records · 36 Days on market
Built 1981 0.47 ac lot

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

Listing remarks

Charming Mountain View Starter Home - Double Lot & Cozy Amenities!Discover this delightful 1-bedroom home built in 1981, perfectly situated on a generous double lot in Mountain View, MO. Ready for its new chapter, this cozy residence offers comfort and convenience. The inviting interior features a cute kitchen complete with an island, electric stove, and refrigerator - ideal for casual dining and entertaining. Enjoy year-round comfort with central AC and central electric heat. Downstairs, the basement provides extra living space with an additional room and a convenient unfinished half-bath, offering flexibility for a guest area, home office, or hobby space. Car enthusiasts and DIYers

Key facts

  • Central ac
  • Extra living space
  • Double lot

Tags

DOUBLE LOTCUTE KITCHENCENTRAL ACCENTRAL ELECTRIC HEATEXTRA LIVING SPACEONE-CAR ATTACHED GARAGE

Property features AI

Exterior

  • Parking: Driveway; 1-car garage
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; One story
  • Construction: Lap siding; Composition roof
  • Exterior features: Deck; Front porch; Partial fencing; Has view; Asphalt road surface; Public maintained road; City street frontage; Lot approximately 0.47 acres (145 x 140)

Interior

  • Kitchen: Electric oven; Free-standing electric oven; Refrigerator
  • Bedrooms: Bedrooms located on main level
  • Flooring: Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Electric heating; Wood heating; Central air; Ceiling fan(s)
  • Interior features: High speed internet; Smoke detector(s)
  • Laundry & utility: Laundry in basement; Basement has bath stubbed and partially finished areas; Basement includes concrete floor, storage space, and walk-up access; Full basement

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 $115k.

Deal economics

  • At list price, monthly cash flow is $-40 ($-482/yr) — negative.
  • To cash-flow at today's rent, offer at most $108k (6.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $82k (28.5% below list).
  • Recommended offer: $82k (28.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% 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 Middle (math 37% / reading 38%, grade F, #215 of 391 statewide, top 56%, 301 students, 67% FRL); Liberty Sr. High (math 67% / reading 57%, grade B-, #28 of 521 statewide, top 6%, 341 students, 59% FRL) — zoned schools at 60% 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 $794 of loan paydown is wiped out by about $3k 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.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($111k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • 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 $82,195 (28.5% 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 36 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  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. 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?
  6. 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.
  7. 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.
  8. 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
0.72%
Cap rate
5.87%
Cash-on-cash
-1.50%
DSCR
0.93
GRM
11.6

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
-18.8%
Equity multiple
0.34×
Total profit
$-21,226
Equity at exit
$17,132
10-year hold
IRR
-11.4%
Equity multiple
0.32×
Total profit
$-21,985
Equity at exit
$9,934

Cash invested: $32,172 (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
11.6×

Monthly cashflow live

Estimated rent
$822 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$39 /mo · $469/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$173
Net cashflow
$-40

Break-even live

Break-even rent $873
Max offer price $107,811
Occupancy floor 100%

Sensitivity live

Price -10% $25 -5% $-8 +0% $-40 +5% $-73 +10% $-105
Rent -10% $-105 -5% $-73 +0% $-40 +5% $-8 +10% $25
Rate -1.0pp $18 -0.5pp $-11 base $-40 +0.5pp $-70 +1.0pp $-100

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
$28,725
Closing costs
$3,447
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 12 events

  1. 2026-06-22
    days on market $114,900 Active 36 DOM
  2. 2026-06-21
    days on market $114,900 Active 35 DOM
  3. 2026-06-21
    days on market $114,900 Active 34 DOM
  4. 2026-06-18
    days on market $114,900 Active 32 DOM
  5. 2026-06-17
    days on market $114,900 Active 31 DOM
  6. 2026-06-16
    days on market $114,900 Active 30 DOM
  7. 2026-06-16
    status $114,900 Active 29 DOM
  8. 2026-05-23
    status Pending
  9. 2026-04-29
    historical Active Under Contract
  10. 2026-04-24
    listed $114,900 Active
  11. 2016-06-20
    soldstatus
  12. 1990-11-14
    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
$469 · $39/mo
Projected year-2 tax
$1,115 · $93/mo
Expected delta
+$646/yr (+$54/mo · 137.9%)

ⓘ 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
$9,863
− Mortgage interest
−$6,436
− Property taxes
−$469
− Insurance
−$574
− Repairs & maintenance
−$789
− Management
−$789
− Depreciation
−$3,343
Taxable loss
−$2,537
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$609
After-tax cash flow
$127/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
  • 2026-05-23 Pending SOMO
  • 2026-04-29 Contingent SOMO
  • 2026-04-24 Listed $114,900 SOMO
  • 2016-06-20 Sold (Public Records) Public Records
  • 1990-11-14 Sold (Public Records) Public Records

Property tax history

+1.4%/yr

Latest (2025): $469 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…