3 bd · 1.0 ba ·
1,379 sqft ·
Built 1963
· Manufactured
· Active
· 51 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,202/mo
Mortgage (P&I)
−$157
Tax + insurance
−$30
HOA
−$0
Vac / Maint / Mgmt
−$252
Net cashflow
$763/mo
Annual
$9,152/yr
Cap rate
36.90%
Cash-on-cash
109.31%
DSCR
5.86
1% rule
4.02%
Cash to close
$8,372
Investor read
This is a 3-bed/1.0-bath manufactured listed at $30k.
At list price, monthly cash flow is $763 ($9k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $30k).
It's been on market 51 days — a 3% lower offer ($29k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $29k (3.0% below list) — sets the bar for market timing.
In year one you build about $3k of equity ($207 loan paydown + $3k appreciation (9.6% local appreciation)).
Location reads 62/100 on livability (#398 in MO) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: amenities F, commute F, employment F.
Arcadia Valley R-II (rural): math 42% / reading 46% proficiency, ranked #115 of 324 in MO (top 36%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Zoned schools: Arcadia Valley Elem. (math 42% / reading 42%, grade F, #481 of 1,115 statewide, top 46%, 397 students, 99% FRL); Arcadia Valley High (math 47% / reading 62%, grade C-, #69 of 521 statewide, top 15%, 343 students, 50% FRL) — zoned schools average 75% FRL vs 55% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
Market conditions: 28 active listings in the ZIP.
At projected returns (9.6% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.
By year 9, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Questions for listing agent
It's been on market 51 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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.
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.
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.
CashFlowRE · CFR-QZ5MBME36CGCDZ
· Data 2 days agocashflowre.app · 2026-05-29