1157 E Price St · Republic, MO 65738

$347,900

4 bd · 3.5 ba · 2,151 sqft · SingleFamily public records · 26 Days on market

Built 2024 Good condition 8,712 sqft lot 2-car garage $162/sqft · 13% above area Est $381k · 9% under $8/mo HOA

---

Why this score? — see what drove the D 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).

• ARV discount +11.4/15.0
• Cash flow +11.0/30.0
• Schools +5.4/10.0
• Condition / age +4.0/5.0
• Livability +3.6/5.0
• Rent growth +3.4/5.0
• DSCR +3.2/10.0
• 1% rule +2.5/10.0
• Appreciation +0.0/10.0

Listing remarks

This 4-bedroom, 3.5-bath home in Republic was built two years ago and still feels move-in fresh -- modern finishes, a smart layout, and nothing left to fix. The main level has an open living area that runs into the kitchen -- white cabinets, a center island with barstool seating, and a powder room nearby for guests. The primary bedroom is also on the main floor, with a dual-sink vanity and walk-in shower. Two more bedrooms share a full bath down the hall. Downstairs adds a second living room, the fourth bedroom, and a third full bath -- good for a guest suite, office, or whatever you need the space to do.

Key facts

• 8,712 sq ft lot
• 2 garage spots
• Built 2024

What this means for you Summary

Snapshot

• This is a 4-bed/3.5-bath single-family listed at $348k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-145 ($-2k/yr) — negative.
• To cash-flow at today's rent, offer at most $322k (7.4% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $259k (25.5% below list).
• Recommended offer: $259k (25.5% below list) — sets the bar for 1% rule.
• Cap rate 5.8% vs local median 4.2% in Republic — 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 72/100 on livability (#92 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, health & safety F.
• Republic R-III (suburban): math 56% / reading 57% proficiency, ranked #19 of 324 in MO (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: Mcculloch Elementary (math 52% / reading 52%, grade C-, #231 of 1,115 statewide, top 24%, 454 students, 34% FRL); Republic Middle (math 50% / reading 53%, grade C, #57 of 391 statewide, top 15%, 1,146 students, 39% FRL); Republic High (math 56% / reading 60%, grade C, #48 of 521 statewide, top 9%, 1,542 students, 31% FRL) — zoned schools at 35% FRL track the district average.
• Market conditions: Rents rising (+3.6%/yr); 554 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 63d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,302 units permitted in Greene County in 2024 (250 in 5+ unit buildings).
• At $2,593/mo this rent would consume 46% of the median local household income ($68k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
• Greene County population projected at +25% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 26 days — a 2% lower offer ($343k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 3y 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.

Recommended offer $259,326 (25.5% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
6. 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.
7. 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.
8. 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: 0.75% ✗
• Cap rate: 5.79%
• Cash-on-cash: -1.79%
• DSCR: 0.92
• GRM: 11.2

CMA / ARV

• ARV (median comp): $380,606
• List price: $347,900
• Delta: -10.14%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1136 E Abercorn St	0.05mi	4/3.5	1,979 (-8%)	1mo	$344,902	$174	84
1466 E Macon St	0.22mi	4/3.0	2,150 (-0%)	13mo	$309,900	$144	77
1682 E Macon St	0.34mi	5/3.5 (+1)	2,071 (-4%)	12mo	$299,900	$145	63
1478 S Natchez Rd	0.31mi	4/3.0	2,400 (+12%)	5mo	$395,000	$165	60
1142 S Natchez Rd	0.48mi	4/2.0	1,985 (-8%)	2mo	$350,000	$176	57
1556 E Macon St	0.17mi	5/3.0 (+1)	2,457 (+14%)	11mo	$364,900	$149	52
1086 S Joshua Ave	0.34mi	3/2.0 (-1)	2,300 (+7%)	12mo	$439,900	$191	51
956 E Grace St	0.33mi	3/2.0 (-1)	2,406 (+12%)	6mo	$425,000	$177	49
1002 S Joshua Ave	0.42mi	3/2.0 (-1)	2,293 (+7%)	13mo	$399,900	$174	47
902 E Valley Trail Dr	0.24mi	3/2.5 (-1)	2,452 (+14%)	11mo	$525,000	$214	47
1466 S Natchez Rd	0.31mi	3/2.0 (-1)	1,862 (-13%)	9mo	$335,000	$180	44
1254 S Antietam Rd	0.54mi	4/2.5	1,852 (-14%)	13mo	$365,000	$197	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 · 3.61% rent growth · sell at horizon

5-year hold

• IRR: -18.7%
• Equity multiple: 0.34×
• Total profit: $-64,130
• Equity at exit: $51,873

10-year hold

• IRR: -10.1%
• Equity multiple: 0.37×
• Total profit: $-61,488
• Equity at exit: $30,080

Cash invested: $97,412 (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 →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 39 active · 18 under contract
• Months of supply: 14.6 mo (7%/mo absorbed)
• Median asking: $359,900 ($181/sqft)
• Median days on market: 163 d
• This list price: 38% of active listings are priced below it
• ARV vs active asking: -2.2% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 65738

• Home prices YoY: -32.2%
• Rents YoY: 3.6%
• Active inventory: 554
• Price-to-rent: 11.2×

Monthly cashflow live

• Estimated rent: $2,593 high
• Mortgage (P&I): −$1,824
• Tax from tax record: −$217 /mo · $2,601/yr
• Insurance: −$145
• HOA: −$8
• Vacancy / Maint / Mgmt: −$545
• Net cashflow: $-145

Break-even live

Break-even rent $2,777

Max offer price $322,198

Occupancy floor —

Sensitivity live

Price	-10% $51	-5% $-47	+0% $-145	+5% $-244	+10% $-342
Rent	-10% $-350	-5% $-248	+0% $-145	+5% $-43	+10% $59
Rate	-1.0pp $30	-0.5pp $-57	base $-145	+0.5pp $-236	+1.0pp $-327

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: $86,975
• Closing costs: $10,437
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 5 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1450 S Olde Savannah Ave Republic, MO	4.0	2.0	1539	$2,400	$1.56	63d	1	0.20mi
970 E Valley Trail Dr Republic, MO	3.0	2.5	2758	$3,495	$1.27	63d	1	0.25mi
1695 E Charlton St Republic, MO	5.0	3.0	1914	$2,495	$1.30	70d	1	0.37mi
1338 S Marseilles Ave Republic, MO	3.0	2.0	1513	$1,575	$1.04	93d	1	1.21mi
1361 S Lorraine Ave Republic, MO	4.0	2.0	1539	$2,400	$1.56	63d	1	1.48mi

Property features AI

Finance

• HOA & community: Homeowners association with an annual fee of $100 (about $8.33/month)

Exterior

• Parking: Attached or detached 2-car garage
• Utilities: Public waterPublic sewer
• Home design: Single-family residenceTwo storiesResidential property
• Construction: Vinyl siding and brick exteriorComposition roofBuilt with a full, finished basement
• Exterior features: Wood privacy fenceAsphalt road frontage on a public maintained city streetSubdivision: Olde Savannah

Interior

• Kitchen: Microwave
• Bathrooms: Three full bathroomsOne half bathroom
• Heating & cooling: Natural gas heatingForced air heatingNo central cooling
• Interior features: Finished full basementMicrowaveGas water heater
• Laundry & utility: Gas water heater

Listing history 50 events

1. 2026-08-08
   days on market $347,900 Active 26 DOM
2. 2026-08-07
   days on market $347,900 Active 25 DOM
3. 2026-08-06
   days on market $347,900 Active 24 DOM
4. 2026-08-05
   days on market $347,900 Active 23 DOM
5. 2026-08-04
   days on market $347,900 Active 22 DOM
6. 2026-08-03
   days on market $347,900 Active 21 DOM
7. 2026-07-31
   days on market $347,900 Active 18 DOM
8. 2026-07-30
   days on market $347,900 Active 17 DOM
9. 2026-07-29
   days on market $347,900 Active 16 DOM
10. 2026-07-27
    days on market $347,900 Active 14 DOM
11. 2026-07-25
    days on market $347,900 Active 12 DOM
12. 2026-07-23
    days on market $347,900 Active 10 DOM
13. 2026-07-22
    days on market $347,900 Active 9 DOM
14. 2026-07-21
    days on market $347,900 Active 8 DOM
15. 2026-07-18
    days on market $347,900 Active 5 DOM
16. 2026-07-16
    days on market $347,900 Active 3 DOM
17. 2026-07-16
    days on market $347,900 Active 2 DOM
18. 2026-07-14
    pricedays on marketlisting id $347,900 Active 1 DOM
19. 2026-06-30
    days on market $342,000 Active 144 DOM
20. 2026-06-29
    days on market $342,000 Active 143 DOM
21. 2026-06-28
    days on market $342,000 Active 142 DOM
22. 2026-06-28
    days on market $342,000 Active 141 DOM
23. 2026-06-27
    days on market $342,000 Active 140 DOM
24. 2026-06-25
    days on market $342,000 Active 138 DOM
25. 2026-06-23
    days on market $342,000 Active 136 DOM
26. 2026-06-21
    days on market $342,000 Active 135 DOM
27. 2026-06-18
    days on market $342,000 Active 132 DOM
28. 2026-06-17
    days on market $342,000 Active 131 DOM
29. 2026-06-16
    days on market $342,000 Active 130 DOM
30. 2026-06-15
    days on market $342,000 Active 129 DOM
31. 2026-06-14
    days on market $342,000 Active 127 DOM
32. 2026-06-13
    days on market $342,000 Active 126 DOM
33. 2026-06-10
    days on market $342,000 Active 124 DOM
34. 2026-06-09
    days on market $342,000 Active 123 DOM
35. 2026-06-08
    days on market $342,000 Active 122 DOM
36. 2026-06-07
    days on market $342,000 Active 121 DOM
37. 2026-06-05
    days on market $342,000 Active 118 DOM
38. 2026-06-03
    days on market $342,000 Active 117 DOM
39. 2026-06-02
    days on market $342,000 Active 116 DOM
40. 2026-06-01
    days on market $342,000 Active 115 DOM
41. 2026-05-31
    days on market $342,000 Active 114 DOM
42. 2026-05-30
    days on market $342,000 Active 113 DOM
43. 2026-04-01
    price $344,900 1098-char remark
44. 2026-02-06
    listed $350,000 Active 1098-char remark
45. 2025-01-10
    listed $340,000 Active
46. 2024-04-26
    soldstatus Closed
47. 2024-04-12
    status Pending
48. 2024-02-29
    historical Active Under Contract
49. 2024-02-29
    status Pending
50. 2023-10-29
    listed $327,500 Active

ⓘ 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: $2,601 · $217/mo
• Projected year-2 tax: $3,375 · $281/mo
• Expected delta: +$773/yr (+$64/mo · 29.7%)

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

Taxation est. · year 1

• Rental income: $31,119
• − Mortgage interest: −$19,488
• − Property taxes: −$2,601
• − Insurance: −$1,740
• − Repairs & maintenance: −$2,490
• − Management: −$2,490
• − HOA: −$96
• − Depreciation: −$10,121
• Taxable loss: −$7,905
• Est. tax savings @ 24.0%: +$1,897
• After-tax cash flow: $151/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab Est. rehab $10,755–$32,265 screening

This well-maintained, move-in-ready home offers a good condition with a good ROI potential for both resale and rental.

Value-add opportunities

• Resale Paint exterior trim — Enhances curb appeal and can add value. ↑
• Resale Clean gutters — Keeps home looking well-maintained and can prevent water damage. ↑
• Rental Replace carpet in bedrooms — Fresh carpet can attract renters and reduce wear and tear. ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

D Composite school gradezoned avg 54/100

Zoned Schools

Elementary Mcculloch Elementary C- MO #231/1,115 Nat'l #11,263/41,679 Middle Republic Middle C MO #57/391 Nat'l #3,192/14,009 High Republic High C MO #48/521 Nat'l #3,986/17,239

Schools (NCES district)

• District: Republic R-III
• NCES district ID: 2926220
• Math proficiency: 56% ▲ 2.00%
• Reading proficiency: 57% ▼ -1.00%
• Median HH income: $51,329
• Composite: 48.3/100
• National rank: #2152
• State rank: #19 of 324 in MO

B Composite livability gradescore 72/100

Livability — Republic

• Score: 72/100
• State rank: #92
• US rank: #6228

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Republic, MO
• County: Greene County · 319,054 people
• City population: 21,283
• Metro: Springfield, MO
• Population (ZIP): 21,283
• Household income: $67,841
• Rent vs Own: 33.8% rent · 66.2% own
• Severe rent burden: 3% of renters

---

Population outlook (Greene County) Hauer SSP2

• Today (2025): 319,054 people
• By 2030: 335,135 · +5.0%
• By 2040: 366,186 · +14.8%
• By 2050: 397,431 · +24.6%
• By 2075: 477,035 · +49.5%
• By 2100: 520,828 · +63.2%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (91%)
• Race & ethnicity: White 91% Two or more races 4% Hispanic / Latino 3% Black 1%
• Common ancestry: Italian 2% Lithuanian 2% Portuguese 2%
• Foreign-born: 1% · Canada, China
• Languages at home: 98% English-only · Spanish 1%

---

Political lean MEDSL · Greene

• 2024 margin: Strong R (+20.8) · D 38.9% · R 59.7% · Other 1.4%
• 2008→2024 swing: -5.0pp toward R · 2008: -15.8pp · 2024: -20.8pp
• All cycles: 2024: R+20.8 2020: R+20.1 2016: R+27.4 2012: R+24.4 2008: R+15.8

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -102.93%
• Current HPI: 217.1512
• Rent YoY: ▲ 3.61%
• Metro: Springfield, MO
• 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

Property features AI

Finance

• HOA & community: Homeowners association with an annual fee of $100 (about $8.33/month)

Exterior

• Parking: Attached or detached 2-car garage
• Utilities: Public waterPublic sewer
• Home design: Single-family residenceTwo storiesResidential property
• Construction: Vinyl siding and brick exteriorComposition roofBuilt with a full, finished basement
• Exterior features: Wood privacy fenceAsphalt road frontage on a public maintained city streetSubdivision: Olde Savannah

Interior

• Kitchen: Microwave
• Bathrooms: Three full bathroomsOne half bathroom
• Heating & cooling: Natural gas heatingForced air heatingNo central cooling
• Interior features: Finished full basementMicrowaveGas water heater
• Laundry & utility: Gas water heater

Price history

+6.2% since first listed

10 events — show timeline

• 2026-07-13 Listed $347,900 SOMO
• 2026-05-21 Price Changed $342,000 SOMO
• 2026-04-01 Price Changed $344,900 SOMO
• 2026-02-06 Listed $350,000 SOMO
• 2025-01-10 Listed $340,000 SOMO
• 2024-04-26 Sold (MLS) — SOMO
• 2024-04-12 Pending — SOMO
• 2024-02-29 Contingent — SOMO
• 2024-02-29 Pending — SOMO
• 2023-10-29 Listed $327,500 SOMO

Property tax history

+216.1%/yr

Latest (2025): $2,601 · +69.4% YoY. Source: county tax records.