CashFlowRE
Sign in Sign up
238 Mingo Ln
D Composite 40.61
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 +11.8/30.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Livability +4.3/5.0
  • DSCR +3.5/10.0
  • 1% rule +3.4/10.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

238 Mingo Ln · Chubbuck, ID 83202
3 bd · 1.5 ba · 0 sqft · Manufactured public records · 67 Days on market
Built 1976 0.28 ac lot

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

Key facts

  • 0.28 acre lot
  • Built 1976
  • Listed 66 days

Property features AI

Exterior

  • Parking: Concrete parking; Gravel parking
  • Utilities: Public water; Public sewer
  • Home design: Manufactured on land (Residential)
  • Construction: Metal siding
  • Exterior features: Chain link fencing

Interior

  • Kitchen: Dishwasher; Microwave; Range; Oven; Refrigerator
  • Bedrooms: 3 main-level bedrooms
  • Bathrooms: 1 full bathroom; 1 half bathroom; 1 main-level bathroom
  • Heating & cooling: Electric baseboard heating
  • Interior features: Dishwasher; Microwave; Range; Oven; Refrigerator

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/1.5-bath manufactured listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-41 ($-494/yr) — negative.
  • To cash-flow at today's rent, offer at most $144k (4.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $126k (16.0% below list).
  • Recommended offer: $126k (16.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 86/100 on livability (#4 in ID, #454 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: crime C-.
  • Pocatello District (urban): math 45% / reading 58% proficiency, ranked #26 of 92 in ID (top 28%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Chubbuck Elementary School (math 61% / reading 64%, grade B, #53 of 357 statewide, top 15%, 495 students, 34% FRL); Hawthorne Middle School (math 35% / reading 54%, grade D, #52 of 109 statewide, top 51%, 674 students, 48% FRL); Century High School (math 41% / reading 71%, grade C, #24 of 169 statewide, top 14%, 1,092 students, 33% FRL) — zoned schools at 38% FRL track the district average.
  • Market conditions: Rents rising (+3.1%/yr); 212 active listings in the ZIP; 325 units permitted in Bannock County in 2024 (6 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 67 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
Recommended offer $126,009 (16.0% 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 67 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  3. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. 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?
  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
0.84%
Cap rate
5.96%
Cash-on-cash
-1.18%
DSCR
0.95
GRM
9.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.14% rent growth · sell at horizon

5-year hold
IRR
-18.1%
Equity multiple
0.36×
Total profit
$-26,730
Equity at exit
$22,365
10-year hold
IRR
-10.0%
Equity multiple
0.38×
Total profit
$-25,841
Equity at exit
$12,969

Cash invested: $42,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
91 Strongly Landlord-Friendly
State Idaho
91 Strongly Landlord-Friendly · R+18
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempted; minimal tenant protections.

ZIP-level market 83202

Rents YoY
3.1%
Active inventory
212
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,260 medium interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$188 /mo · $2,250/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$265
Net cashflow
$-41

Break-even live

Break-even rent $1,312
Max offer price $144,047
Occupancy floor 98%

Sensitivity live

Price -10% $63 -5% $11 +0% $-41 +5% $-93 +10% $-145
Rent -10% $-141 -5% $-91 +0% $-41 +5% $9 +10% $58
Rate -1.0pp $34 -0.5pp $-3 base $-41 +0.5pp $-80 +1.0pp $-120

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
$37,500
Closing costs
$4,500
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 17 events

  1. 2026-06-19
    days on market $150,000 Active 67 DOM
  2. 2026-06-18
    days on market $150,000 Active 66 DOM
  3. 2026-06-17
    days on market $150,000 Active 65 DOM
  4. 2026-06-16
    days on market $150,000 Active 64 DOM
  5. 2026-06-15
    days on market $150,000 Active 63 DOM
  6. 2026-06-14
    pricedays on market $150,000 Active 61 DOM
  7. 2026-06-13
    days on market $160,000 Active 60 DOM
  8. 2026-06-10
    days on market $160,000 Active 58 DOM
  9. 2026-06-09
    days on market $160,000 Active 57 DOM
  10. 2026-06-08
    days on market $160,000 Active 56 DOM
  11. 2026-06-07
    pricedays on market $160,000 Active 55 DOM
  12. 2026-06-03
    days on market $175,000 Active 51 DOM
  13. 2026-06-02
    days on market $175,000 Active 50 DOM
  14. 2026-06-01
    days on market $175,000 Active 49 DOM
  15. 2026-05-31
    days on market $175,000 Active 48 DOM
  16. 2026-05-30
    days on market $175,000 Active 47 DOM
  17. 2026-04-13
    listed $175,000 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥93°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 6 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
$15,121
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$750
− Repairs & maintenance
−$1,210
− Management
−$1,210
− Depreciation
−$4,364
Taxable loss
−$3,064
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$735
After-tax cash flow
$242/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
Pocatello District
NCES district ID
1602640
Math proficiency
45% ▼ -6.00%
Reading proficiency
58% ▼ -1.00%
Median HH income
$44,478
Composite
43.46/100
National rank
#3003
State rank
#26 of 92 in ID

Livability — Chubbuck

Score
86/100
State rank
#4
US rank
#454

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chubbuck, ID
County
Bannock County · 82,995 people
City population
24,513
Metro
Pocatello, ID
Population (ZIP)
24,513
Household income
$70,423
Rent vs Own
27.0% rent · 73.0% own
Severe rent burden
510.0

Population outlook (Bannock County) Hauer SSP2

Today (2025)
86,173 people
By 2030
86,575 · +0.5%
By 2040
86,235 · +0.1%
By 2050
86,090 · -0.1%
By 2075
85,032 · -1.3%
By 2100
85,103 · -1.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 13% Native American 9% Two or more races 6%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Portuguese 3% Slovak 3% Italian 2%
Foreign-born
2% · Canada
Languages at home
92% English-only · Spanish 6%

Political lean MEDSL · Bannock

2024 margin
Strong R (+25.1) · D 35.8% · R 60.9% · Other 3.3%
2008→2024 swing
-12.1pp toward R · 2008: -13.0pp · 2024: -25.1pp
All cycles
2024: R+25.1 2020: R+21.9 2016: R+20.5 2012: R+22.1 2008: R+13.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -140.31%
Current HPI
229.4622
Rent YoY
▲ 3.14%
Metro
Pocatello, ID
State GDP YoY
▲ 4.51%
F500 in state
6

Industry mix (Fortune 500 HQ in ID)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-04-13 Listed $175,000 PCTMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…