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

218 W Sexton Rd, Columbia, MO 65203 — $120,000 · ~1.2% rule | OnePercent

218 W Sexton Rd, Columbia, MO 65203

$120,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Columbia 65203·218 W Sexton Rd, Columbia, MO 65203

Last confirmed 5 days ago

218 W Sexton Rd, Columbia, MO 65203

built 1955 · Columbia · MULTI_FAMILY·source listing ↗

$120,000

rent, three ways

OnePercent model (vv1)$1,440/mo

p10–p90 confidence band

HUD Fair Market Rent · 65203 · $820/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Boone

Flood risk indexRelatively Moderate FEMA NRI

Median household income$79,960

Median area rent$1,077/mo

Median home value$348,800

the verdict

1.20%vs 1.2% target

wide confidence band

Modeled rent: $1,440/morent estimate
Property tax: —listing
Insurance: $2,373/yrstate avg
HOA: Nonelisting

Cap rate: 8.9%
Cash flow: +$282/mo
Cash-on-cash: 12.3%

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

$120,000

1.20% · rent $1,440

Intrinsic value · income approach

$273,290

56% 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