11 Canna Dr · Belton, MO 64012

$24,900

2 bd · 2.0 ba · 0 sqft · Manufactured public records · 1 Days on market

Built 1979

---

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 +15.0/30.0
• ARV discount +7.5/15.0
• 1% rule +5.0/10.0
• DSCR +5.0/10.0
• Rent growth +3.8/5.0
• Livability +3.8/5.0
• Schools +3.0/10.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

This home is a 2 Bedrooms, 2 Bathrooms manufactured home. The home has central heat and air. The fridge and electric stove are included with the home. The master bathroom has a large garden tub. The home is located in a cul-de-sac. This home is located in Springdale Lake manufactured home community and you must get approved to live in the community. The lot rent is $686 a month. The community features a swimming pool, clubhouse and a children & acirc; & euro; & trade; s playground.

Key facts

• Clubhouse
• Central heat and air
• Swimming pool

Tags

• CENTRAL HEAT AND AIR
• LARGE GARDEN TUB
• CUL-DE-SAC
• SWIMMING POOL
• CLUBHOUSE
• CHILDREN’S PLAYGROUND

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath manufactured listed at $25k.

Deal economics

• At list price, monthly cash flow is $1k ($13k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $25k).
• Cap rate 57.6% vs local median 4.7% in Belton — 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 76/100 on livability (#52 in MO, #3,782 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, schools D+, commute F.
• Belton 124 (suburban): math 28% / reading 39% proficiency, ranked #216 of 324 in MO (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: Rents rising fast (+5.2%/yr); 205 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 588 units permitted in Cass County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $172 of loan paydown is wiped out by about $747 of value loss. Plan a longer hold.
• Cass County population projected to shrink 3% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
• At projected returns (-3.0% appreciation + 5.2% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

• Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Recommended offer $24,900

Questions for the listing agent

1. Built in 1979 — 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 D-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. 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?
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: 6.29% ✓
• Cap rate: 57.59%
• Cash-on-cash: 183.19%
• DSCR: 9.15
• GRM: 1.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.17% rent growth · sell at horizon

5-year hold

• IRR: —
• Equity multiple: 10.65×
• Total profit: $67,268
• Equity at exit: $3,713

10-year hold

• IRR: —
• Equity multiple: 24.08×
• Total profit: $160,937
• Equity at exit: $2,153

Cash invested: $6,972 (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.

Methodology + full state rankings →

ZIP-level market 64012

• Rents YoY: 5.2%
• Active inventory: 205
• Price-to-rent: 1.3×

Monthly cashflow live

• Estimated rent: $1,565 high
• Mortgage (P&I): −$131
• Tax est. 1.5%: −$31 /mo · $374/yr
• Insurance: −$10
• HOA: −$0
• Vacancy / Maint / Mgmt: −$329
• Net cashflow: $1,064

Break-even live

Break-even rent $218

Max offer price $24,900

Occupancy floor 27%

Sensitivity live

Price	-10% $1,082	-5% $1,073	+0% $1,064	+5% $1,056	+10% $1,047
Rent	-10% $941	-5% $1,003	+0% $1,064	+5% $1,126	+10% $1,188
Rate	-1.0pp $1,077	-0.5pp $1,071	base $1,064	+0.5pp $1,058	+1.0pp $1,051

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: $6,225
• Closing costs: $747
• Reserves months: —
• Total cash needed: —

Rent comps 17 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
7719 E 165th St Belton, MO	3.0	2.5	1604	$1,996	$1.24	22d	1	0.36mi
301 Towne Center Dr Belton, MO	1.0–2.0	1.0–2.0	1069	$1,799	$1.68	2d	9	0.61mi
8201 Spring Valley Rd Apt 13D Belton, MO	2.0	1.0	750	$850	$1.13	24d	1	0.61mi
8201 Spring Valley Rd Apt 6B Belton, MO	2.0	1.0	—	$995	—	3d	1	0.61mi
6407 E 163rd St Belton, MO	1.0	1.0	782	$1,492	$1.91	2d	4	0.98mi
307 Dauphine St Belton, MO	3.0	2.0	1225	$1,495	$1.22	24d	1	1.01mi
124-130 Barberry Ln Raymore, MO	3.0	2.5	1357	$1,625	$1.20	44d	1	1.06mi
124-130 Barberry Ln Raymore, MO	3.0	2.5	1357	$1,658	$1.22	24d	1	1.06mi
126 Barberry Ln Raymore, MO	3.0	2.0	1224	$1,608	$1.31	44d	1	1.06mi
128 Barberry Ln Raymore, MO	3.0	2.0	1224	$1,608	$1.31	15d	1	1.06mi
128 Barberry Ln Raymore, MO	3.0	2.0	1224	$1,575	$1.29	24d	1	1.06mi
1513 Sycamore Dr Belton, MO	2.0–3.0	2.5	1315	$1,589	$1.21	2d	8	1.08mi
101 N Dean Ave Raymore, MO	1.0–3.0	1.0–2.0	1029	$1,684	$1.64	2d	63	1.12mi
111 N Chestnut St Unit 221C Belton, MO	1.0	1.0	—	$915	—	24d	1	1.35mi
161 Rainbow Dr Belton, MO	3.0	2.0	1624	$1,478	$0.91	24d	1	1.38mi
208 S Darrowby Dr Raymore, MO	3.0	2.0	2220	$2,036	$0.92	8d	1	1.41mi
108 E Hargis St Belton, MO	2.0	1.0	610	$895	$1.47	2d	3	1.49mi

Listing history 1 events

1. 2026-05-26
   listed $24,900 Active

ⓘ 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 4/10 Moderate 7 d/yr ≥107°F today · 17 d/yr by 30 yrs out
• 💨 Wind 2/10 Low
• 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $18,781
• − Mortgage interest: −$1,395
• − Property taxes: −$374
• − Insurance: −$124
• − Repairs & maintenance: −$1,502
• − Management: −$1,502
• − Depreciation: −$724
• Taxable income: $13,159
• Est. tax owed @ 24.0%: −$3,158
• After-tax cash flow: $9,614/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: Belton 124
• NCES district ID: 2904620
• Math proficiency: 28% ▼ -9.00%
• Reading proficiency: 39% ▼ -9.00%
• Median HH income: $56,946
• Composite: 29.73/100
• National rank: #6446
• State rank: #216 of 324 in MO

Livability — Belton

• Score: 76/100
• State rank: #52
• US rank: #3782

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Belton, MO
• County: Cass County · 65,358 people
• City population: 29,304
• Metro: Kansas City, MO-KS
• Population (ZIP): 29,304
• Household income: $71,814
• Rent vs Own: 34.9% rent · 65.1% own
• Severe rent burden: 1081.0

Population outlook (Cass County) Hauer SSP2

• Today (2025): 105,292 people
• By 2030: 106,109 · +0.8%
• By 2040: 105,786 · +0.5%
• By 2050: 102,062 · -3.1%
• By 2075: 88,569 · -15.9%
• By 2100: 68,293 · -35.1%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (80%)
• Race & ethnicity: White 80% Two or more races 7% Hispanic / Latino 7% Black 6% Asian 1%
• Hispanic origin (detail): Mexican 5%
• Common ancestry: Italian 2% Lithuanian 2% Portuguese 2%
• Foreign-born: 2% · Canada
• Languages at home: 96% English-only · Spanish 2% German/W. Germanic 1% Other Asian/Pacific 1%

Political lean MEDSL · Cass

• 2024 margin: Solid R (+32.1) · D 33.3% · R 65.4% · Other 1.3%
• 2008→2024 swing: -12.5pp toward R · 2008: -19.6pp · 2024: -32.1pp
• All cycles: 2024: R+32.1 2020: R+31.6 2016: R+35.9 2012: R+28.4 2008: R+19.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -244.76%
• Current HPI: 214.6157
• Rent YoY: ▲ 5.17%
• Metro: Kansas City, MO-KS
• State GDP YoY: ▲ 1.84%
• F500 in state: 20

Industry mix (Fortune 500 HQ in MO)

Industry	F500 HQs	Revenue
▸Healthcare	1	$163B
▸Insurance	1	$21B
▸Industrial Technology	1	$17B
▸Retail	1	$16B
▸Industrial Distribution	1	$10B
▸Utilities	1	$9B

Price history

1 event — show timeline

• 2026-05-26 Listed $24,900 FSBO.com