105 Hackamore Dr, Theodosia, MO 65761

3 bd · 2.5 ba · 1,680 sqft · built 2026 · Theodosia · SINGLE_FAMILY·source listing ↗

$269,000

rent, three ways

OnePercent model (vv1)$2,221/mo

p10–p90 confidence band

HUD Fair Market Rent · 65761 · 3BR$1,150/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Ozark

Flood risk indexRelatively High FEMA NRI

Median household income$43,000

Median area rent$569/mo

Median home value$170,000

the verdict

0.83%vs 1.0% target

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

$269,000

0.83% · rent $2,221

Intrinsic value · income approach

$261,427

3% 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.