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

13105 Rockhouse Rd, Russellville, MO 65074 — $199,900 · ~0.8% rule | OnePercent

13105 Rockhouse Rd, Russellville, MO 65074

$199,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Russellville 65074·13105 Rockhouse Rd, Russellville, MO 65074

Last confirmed 5 days ago

13105 Rockhouse Rd, Russellville, MO 65074

Russellville · MULTI_FAMILY·source listing ↗

$199,900

rent, three ways

OnePercent model (vv1)$1,561/mo

p10–p90 confidence band

HUD Fair Market Rent · 65074 · $680/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Cole

Flood risk indexRelatively High FEMA NRI

Median household income$74,464

Median area rent$731/mo

Median home value$178,800

the verdict

0.78%vs 1.2% target

wide confidence band

Modeled rent: $1,561/morent estimate
Property tax: —listing
Insurance: $2,373/yrstate avg
HOA: Nonelisting

Cap rate: 5.4%
Cash flow: $109/mo
Cash-on-cash: -2.8%

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

$199,900

0.78% · rent $1,561

Intrinsic value · income approach

$185,704

8% 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