CashFlowRE
Sign in Sign up
6348 Lawrence 1207
B- Composite 67.68
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
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$134,900

6348 Lawrence 1207 · Halltown, MO 65604
3 bd · 1.0 ba · 1,020 sqft · Manufactured public records · 126 Days on market
Built 1999 3.11 ac lot

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

Listing remarks MLS

3 plus Acres of Privacy & Potential-Your Rural Escape Awaits! Located at the end of a private road where peace and quiet surround you. This 3.11-acre property offers the perfect foundation for your country dreams. Currently featuring a single-wide trailer ready for your personal touch, a tranquil pond, and a small garage/shop for your projects. Whether you want a quiet place to live, a smart investment, or a beautiful spot to build your dream house, this is it! Also has well and septic. This is sold AS-IS, with the right to inspect.

Key facts

  • Private road
  • 3 plus acres
  • Septic

Tags

3 PLUS ACRESPRIVATE ROADTRANQUIL PONDWELLSEPTIC

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/1.0-bath manufactured listed at $135k.

Deal economics

  • At list price, monthly cash flow is $718 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 54/100 on livability (#793 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety A+, crime A; Watch: schools F, amenities F, commute F.
  • Miller R-II (rural): math 25% / reading 33% proficiency, ranked #276 of 324 in MO (top 85%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 60 active listings in the ZIP; 67 units permitted in Lawrence County in 2024 (35 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Lawrence County population projected at -15% 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 $38k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 126 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 6y ago 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

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $118,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 126 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  6. 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.
  7. 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
12.68%
Cash-on-cash
22.82%
DSCR
2.02
GRM
5.4

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
15.7%
Equity multiple
1.63×
Total profit
$23,913
Equity at exit
$20,114
10-year hold
IRR
24.4%
Equity multiple
3.11×
Total profit
$79,851
Equity at exit
$11,664

Cash invested: $37,772 (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 65604

Home prices YoY
-13.1%
Active inventory
60
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$2,089 medium interval (Pro) →
Mortgage (P&I)
$707
Tax est. 1.5%
$169 /mo · $2,024/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$439
Net cashflow
$718

Break-even live

Break-even rent $1,180
Max offer price $134,900
Occupancy floor 61%

Sensitivity live

Price -10% $811 -5% $765 +0% $718 +5% $672 +10% $625
Rent -10% $553 -5% $636 +0% $718 +5% $801 +10% $883
Rate -1.0pp $786 -0.5pp $752 base $718 +0.5pp $683 +1.0pp $648

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
$33,725
Closing costs
$4,047
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 26 events

  1. 2026-06-18
    days on market $134,900 Active 126 DOM
  2. 2026-06-17
    days on market $134,900 Active 125 DOM
  3. 2026-06-16
    days on market $134,900 Active 124 DOM
  4. 2026-06-15
    days on market $134,900 Active 123 DOM
  5. 2026-06-14
    days on market $134,900 Active 121 DOM
  6. 2026-06-10
    days on market $134,900 Active 118 DOM
  7. 2026-06-09
    days on market $134,900 Active 117 DOM
  8. 2026-06-08
    days on market $134,900 Active 116 DOM
  9. 2026-06-07
    days on market $134,900 Active 115 DOM
  10. 2026-06-03
    days on market $134,900 Active 111 DOM
  11. 2026-06-02
    days on market $134,900 Active 110 DOM
  12. 2026-06-01
    days on market $134,900 Active 109 DOM
  13. 2026-05-31
    days on market $134,900 Active 108 DOM
  14. 2026-05-30
    days on market $134,900 Active 107 DOM
  15. 2026-02-12
    listed $134,900 Active 544-char remark
    Show marketing remark (544 chars)

    3 plus Acres of Privacy & Potential-Your Rural Escape Awaits! Located at the end of a private road where peace and quiet surround you. This 3.11-acre property offers the perfect foundation for your country dreams. Currently featuring a single-wide trailer ready for your personal touch, a tranquil pond, and a small garage/shop for your projects. Whether you want a quiet place to live, a smart investment, or a beautiful spot to build your dream house, this is it! Also has well and septic. This is sold AS-IS, with the right to inspect.

  16. 2025-10-09
    price $139,900
  17. 2025-09-03
    price $147,900
  18. 2025-08-13
    listed $149,900 Active
  19. 2025-01-21
    price $170,000
  20. 2025-01-15
    listed $150,000 Active
  21. 2024-12-15
    price $170,000
  22. 2024-10-29
    price $183,000
  23. 2024-09-23
    price $185,000
  24. 2024-08-02
    listed $190,000 Active
  25. 2021-04-16
    soldstatus
  26. 2020-07-07
    listed $50,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$25,070
− Mortgage interest
−$7,556
− Property taxes
−$2,024
− Insurance
−$674
− Repairs & maintenance
−$2,006
− Management
−$2,006
− Depreciation
−$3,924
Taxable income
$6,880
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,651
After-tax cash flow
$6,967/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
Miller R-II
NCES district ID
2921000
Math proficiency
25% ▼ -10.00%
Reading proficiency
33% ▼ -12.00%
Median HH income
$44,658
Composite
24.83/100
National rank
#7592
State rank
#276 of 324 in MO

Livability — Halltown

Score
54/100
State rank
#793
US rank
#24072

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,909

Population outlook (Lawrence County) Hauer SSP2

Today (2025)
37,142 people
By 2030
36,212 · -2.5%
By 2040
34,080 · -8.2%
By 2050
31,621 · -14.9%
By 2075
25,987 · -30.0%
By 2100
20,151 · -45.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 7% Hispanic / Latino 5%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Italian 2% Lithuanian 2% Romanian 2%
Foreign-born
0%
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Lawrence

2024 margin
Solid R (+63.8) · D 17.6% · R 81.5%
2008→2024 swing
-26.8pp toward R · 2008: -37.1pp · 2024: -63.8pp
All cycles
2024: R+63.8 2020: R+62.6 2016: R+61.1 2012: R+47.0 2008: R+37.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -34.86%
Current HPI
231.5643
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

+169.8% since first listed
12 events — show timeline
  • 2026-02-12 Listed $134,900 SOMO
  • 2025-10-09 Price Changed $139,900 SOMO
  • 2025-09-03 Price Changed $147,900 SOMO
  • 2025-08-13 Listed $149,900 SOMO
  • 2025-01-21 Price Changed $170,000 SOMO
  • 2025-01-15 Listed $150,000 SOMO
  • 2024-12-15 Price Changed $170,000 SOMO
  • 2024-10-29 Price Changed $183,000 SOMO
  • 2024-09-23 Price Changed $185,000 SOMO
  • 2024-08-02 Listed $190,000 SOMO
  • 2021-04-16 Sold (MLS) SOMO
  • 2020-07-07 Listed $50,000 SOMO

Property tax history

+0.9%/yr

Latest (2025): $213 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…