Search Markets Shelf Playbook

product

Search
Markets
Shelf
Playbook
Pricing
Terminal ↗

markets

Los Angeles
Houston
Atlanta
Tampa
Columbus
Memphis
Cleveland
San Antonio

method

The 1% rule
Buy & Hold
BRRRR
Comps
Deal calculator
How the model works

© 2026 OnePercent · Estimates carry bands, never promises.the line

586 St Marys, Pilot Knob, MO 63663 — $2,750,000 · ~0.1% rule | OnePercent

586 St Marys, Pilot Knob, MO 63663

$2,750,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Pilot Knob 63663·586 St Marys, Pilot Knob, MO 63663

Last confirmed 5 days ago

586 St Marys, Pilot Knob, MO 63663

6 ba · built 1986 · Pilot Knob · MULTI_FAMILY·source listing ↗

$2,750,000

rent, three ways

OnePercent model (vv1)$1,792/mo

p10–p90 confidence band

HUD Fair Market Rent · 63663 · $660/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Iron

Flood risk indexVery High FEMA NRI

Median household income$44,750

Median area rent$660/mo

Median home value$108,500

the verdict

0.07%vs 1.2% target

Modeled rent: $1,792/morent estimate
Property tax: —listing
Insurance: $2,373/yrstate avg
HOA: Nonelisting

Cap rate: -0.6%
Cash flow: $15,376/mo
Cash-on-cash: -29.2%

financing: 20% down · — (FRED, live) · 30yr

$2,750,000

0.07% · rent $1,792

Intrinsic value · income approach

$161,047

1608% above intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.

Unlock with Pro