700 W Rollins St · Moberly, MO 65270

$65,000

3 bd · 1.0 ba · 1,547 sqft · SingleFamily public records · 11 Days on market

Built 1920 6,534 sqft lot

---

Why this score? — see what drove the B- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +30.0/30.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +7.5/15.0
• Livability +3.9/5.0
• Schools +2.7/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

Charming 3-bedroom, 1-bath home with plenty of potential! This property features both a welcoming front porch and a spacious back porch, providing great outdoor living and entertaining spaces. Recent renovations have already added value and appeal, while leaving room for a new owner to make additional improvements and build equity. Whether you're looking for an investment opportunity, a starter home, or a property to customize to your taste, this home offers solid value-add potential. Don't miss the chance to put your finishing touches on a property with character, updates, and opportunity. Property being sold As-Is.

Key facts

• Value-add potential
• Front porch
• Recent renovations

Tags

• FRONT PORCH
• BACK PORCH
• RECENT RENOVATIONS
• OUTDOOR LIVING
• INVESTMENT OPPORTUNITY
• VALUE-ADD POTENTIAL

Property features AI

Exterior

• Utilities: Public water; Public sewer
• Home design: Residential condo/townhome; 2 stories; Vinyl siding
• Construction: Shingle roof
• Exterior features: Deck; Porch

Interior

• Kitchen: Dishwasher
• Basement: Full, unfinished basement with walk-out access
• Heating & cooling: Window units; Ceiling fans; Forced air heating; Natural gas heating
• Interior features: Dishwasher

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $65k.

Deal economics

• At list price, monthly cash flow is $444 ($5k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $65k).
• Cap rate 14.5% vs local median 4.5% in Moberly — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

• Location reads 77/100 on livability (#32 in MO, #3,045 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, schools D-, amenities F.
• Moberly (town): math 30% / reading 36% proficiency, ranked #246 of 324 in MO (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 136 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 25 units permitted in Randolph County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
• Randolph County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

• Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
• 2 sale attempts since 10y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
• Current owner paid $40k; list at $65k implies a 62% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $65,000

Questions for the listing agent

1. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

• 1% rule: 1.68% ✓
• Cap rate: 14.49%
• Cash-on-cash: 29.28%
• DSCR: 2.30
• GRM: 5.0

CMA / ARV

• ARV (on-the-fly): $139,230
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
430 S 4th St	0.39mi	3/1.0	1,518 (-2%)	1mo	$39,500	$26	78
911 W Reed St	0.27mi	3/2.5	1,600 (+3%)	2mo	$140,000	$88	74
529 W Logan St	0.22mi	3/1.0	1,450 (-6%)	7mo	$154,900	$107	74
408 W Wightman St	0.28mi	2/1.0 (-1)	1,646 (+6%)	2mo	$65,000	$39	69
808 W Reed St	0.13mi	4/1.0 (+1)	1,768 (+14%)	6mo	$129,900	$73	60
1316 Concannon St	0.65mi	3/2.0	1,618 (+5%)	3mo	$144,900	$90	55
953 W Rollins St	0.34mi	4/2.0 (+1)	1,733 (+12%)	3mo	$129,900	$75	53
621 Gilman St	0.44mi	3/1.5	1,754 (+13%)	3mo	$160,000	$91	53
602 Gilman St	0.48mi	3/1.5	1,378 (-11%)	7mo	$170,000	$123	52
641 Park Ave	0.62mi	3/2.0	1,703 (+10%)	6mo	$233,000	$137	45
501 W Longview St	0.74mi	3/3.0	1,738 (+12%)	0mo	$244,900	$141	37
307 E Lee St	0.72mi	2/1.0 (-1)	1,732 (+12%)	6mo	$50,000	$29	37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 23.7%
• Equity multiple: 1.98×
• Total profit: $17,747
• Equity at exit: $9,692

10-year hold

• IRR: 31.6%
• Equity multiple: 3.85×
• Total profit: $51,859
• Equity at exit: $5,620

Cash invested: $18,200 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 81 Strongly Landlord-Friendly
• State Missouri: 81 Strongly Landlord-Friendly · R+10
• County: — inherits STATE
• City: — inherits STATE

Generally landlord-friendly; St Louis has some habitability requirements.

Methodology + full state rankings →

ZIP-level market 65270

• Home prices YoY: -30.6%
• Active inventory: 136
• Price-to-rent: 5.0×

Monthly cashflow live

• Estimated rent: $1,090 medium
• Mortgage (P&I): −$341
• Tax from tax record: −$49 /mo · $589/yr
• Insurance: −$27
• HOA: −$0
• Vacancy / Maint / Mgmt: −$229
• Net cashflow: $444

Break-even live

Break-even rent $528

Max offer price $65,000

Occupancy floor 54%

Sensitivity live

Price	-10% $481	-5% $462	+0% $444	+5% $426	+10% $407
Rent	-10% $358	-5% $401	+0% $444	+5% $487	+10% $530
Rate	-1.0pp $477	-0.5pp $461	base $444	+0.5pp $427	+1.0pp $410

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

• Down payment: $16,250
• Closing costs: $1,950
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
204 Cockrell Dr Moberly, MO	2.0	2.0	1150	$1,090	$0.95	44d	1	0.89mi

Listing history 8 events

1. 2026-06-21
   days on market $65,000 Active 11 DOM
2. 2026-06-18
   days on market $65,000 Active 9 DOM
3. 2026-06-17
   days on market $65,000 Active 8 DOM
4. 2026-06-16
   days on market $65,000 Active 7 DOM
5. 2026-06-15
   days on market $65,000 Active 6 DOM
6. 2026-06-13
   days on market $65,000 Active 4 DOM
7. 2026-06-12
   remarks 624-char remark
8. 2026-06-12
   listed $65,000 Active 3 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MO · Resets to sale price

• Current annual tax: $589 · $49/mo
• Projected year-2 tax: $630 · $53/mo
• Expected delta: +$42/yr (+$3/mo · 7.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 3/10 Moderate 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
• 💨 Wind 2/10 Low
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $13,080
• − Mortgage interest: −$3,641
• − Property taxes: −$589
• − Insurance: −$325
• − Repairs & maintenance: −$1,046
• − Management: −$1,046
• − Depreciation: −$1,891
• Taxable income: $4,541
• Est. tax owed @ 24.0%: −$1,090
• After-tax cash flow: $4,239/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

• District: Moberly
• NCES district ID: 2921100
• Math proficiency: 30% ▼ -1.00%
• Reading proficiency: 36% ▼ -3.00%
• Median HH income: $36,160
• Composite: 27.35/100
• National rank: #6984
• State rank: #246 of 324 in MO

Livability — Moberly

• Score: 77/100
• State rank: #32
• US rank: #3045

Category grades

Amenities F Commute F Cost of living A+ Crime B- Employment D Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Moberly, MO
• Population (ZIP): 16,762

Population outlook (Randolph County) Hauer SSP2

• Today (2025): 24,596 people
• By 2030: 24,213 · -1.6%
• By 2040: 23,184 · -5.7%
• By 2050: 22,081 · -10.2%
• By 2075: 18,994 · -22.8%
• By 2100: 15,070 · -38.7%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (84%)
• Race & ethnicity: White 84% Black 7% Two or more races 6% Hispanic / Latino 3%
• Common ancestry: Italian 2% Lithuanian 2% Iranian 1%
• Foreign-born: 1% · Canada
• Languages at home: 98% English-only · Spanish 1%

Political lean MEDSL · Randolph

• 2024 margin: Solid R (+52.2) · D 23.3% · R 75.5% · Other 1.2%
• 2008→2024 swing: -28.9pp toward R · 2008: -23.3pp · 2024: -52.2pp
• All cycles: 2024: R+52.2 2020: R+51.5 2016: R+50.9 2012: R+36.6 2008: R+23.3

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -88.15%
• Current HPI: 199.9743
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 1.84%
• F500 in state: 20

Industry mix (Fortune 500 HQ in MO)

Industry	F500 HQs	Revenue
▸Healthcare	1	$163B
▸Insurance	1	$21B
▸Industrial Technology	1	$17B
▸Retail	1	$16B
▸Industrial Distribution	1	$10B
▸Utilities	1	$9B

Price history

+103.1% since first listed

5 events — show timeline

• 2026-06-09 Listed $65,000 RCBR
• 2016-09-20 Listed $49,000 CBORMLS
• 2007-08-20 Sold (Public Records) $40,000 Public Records
• 2000-05-15 Sold (Public Records) $32,000 Public Records
• 1999-11-17 Sold (Public Records) — Public Records

Property tax history

+2.2%/yr

Latest (2025): $589 · +9.7% YoY. Source: county tax records.