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

516 S Burke St, Versailles, MO 65084 — $119,000 · 2bd · ~1.2% rule | OnePercent

516 S Burke St, Versailles, MO 65084

$119,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Versailles 65084·516 S Burke St, Versailles, MO 65084

Last confirmed 5 days ago

516 S Burke St, Versailles, MO 65084

2 bd · 1 ba · 868 sqft · Versailles · SINGLE_FAMILY·source listing ↗

$119,000

rent, three ways

OnePercent model (vv1)$1,479/mo

p10–p90 confidence band

HUD Fair Market Rent · 65084 · 2BR$890/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Morgan

Flood risk indexVery High FEMA NRI

Median household income$55,372

Median area rent$611/mo

Median home value$143,200

the verdict

1.24%vs 1.0% target

wide confidence band

Modeled rent: $1,479/morent estimate
Property tax: —listing
Insurance: $2,373/yrstate avg
HOA: —listing

Cap rate: 9.3%
Cash flow: +$318/mo
Cash-on-cash: 13.9%

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

$119,000

1.24% · rent $1,479

Intrinsic value · income approach

$170,733

30% below 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