CashFlowRE
Sign in Sign up
210 King St
D- Composite 39.78
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 +15.0/15.0
  • Cash flow +8.6/30.0
  • Livability +3.6/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • 1% rule +1.9/10.0
  • Appreciation +0.0/10.0

$199,999

210 King St · Fulton, MO 65251
3 bd · 1.5 ba · 1,938 sqft · SingleFamily public records · 153 Days on market
Built 1983 10,000 sqft lot $103/sqft · 40% below area Est $336k · 40% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity in Fulton in a desirable Fulton location! This 3/2 home offers a fully fenced backyard providing privacy and a perfect set up for pets, complete with a convenient doggie door. Ideal for first time home buyers or investors, the property has solid potential for those looking to add value with a bit of handyman skill and personal touches. A main level bedroom with nearby bath offers convenient living for anyone who prefers to avoid stairs or a flexible roommate arrangements. Whether you're searching for an affordable place to call home or a smart investment, this property offers flexibility and a location that's hard to beat. Neighborhood that is close to schools, shopping, and all that Fulton has to offer.

Key facts

  • Close to schools
  • Main level bedroom
  • Close to shopping

Tags

FULLY FENCED BACKYARDCONVENIENT DOGGIE DOORMAIN LEVEL BEDROOMCLOSE TO SCHOOLSCLOSE TO SHOPPING

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.5-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $-170 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $170k (15.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $137k (31.3% below list).
  • Recommended offer: $137k (31.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.3% vs local median 4.0% in Fulton — 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 71/100 on livability (#115 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: amenities F, commute F, employment D-.
  • Fulton 58 (town): math 36% / reading 42% proficiency, ranked #158 of 324 in MO (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 134 active listings in the ZIP; 40 units permitted in Callaway County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 153 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 5 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 $137,437 (31.3% 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. It's been on market 153 days. Have you received any prior offers? Is the seller open to a 31% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.69%
Cap rate
5.27%
Cash-on-cash
-3.65%
DSCR
0.84
GRM
12.1

CMA / ARV

ARV (median comp)
$335,990
List price
$199,999
Delta
-40.47%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1413 Southwinds Dr 0.22mi 3/3.0 1,898 (-2%) 1mo $350,000 $184 79
207 Blackburn St 0.58mi 3/2.5 1,907 (-2%) 0mo $225,000 $118 66
531 Gregory Ln 0.27mi 3/2.0 1,734 (-10%) 12mo $285,000 $164 58
200 Blackburn St 0.52mi 3/2.0 1,707 (-12%) 1mo $177,000 $104 53
1420 Southwind Dr 0.24mi 3/2.0 1,670 (-14%) 19mo $340,000 $204 48
202 Blackburn St 0.53mi 4/2.0 (+1) 1,962 (+1%) 22mo $240,000 $122 48
1381 Erik Pl 0.45mi 3/2.0 1,676 (-14%) 9mo $279,000 $166 47
6 E Reed St 0.50mi 3/1.5 1,695 (-12%) 16mo $189,900 $112 42
509 S Business 54 0.74mi 3/2.0 1,680 (-13%) 2mo $220,000 $131 40

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
-22.5%
Equity multiple
0.23×
Total profit
$-43,310
Equity at exit
$29,821
10-year hold
IRR
-16.7%
Equity multiple
0.07×
Total profit
$-51,910
Equity at exit
$17,292

Cash invested: $56,000 (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.

ZIP-level market 65251

Active inventory
134
Price-to-rent
12.1×

Monthly cashflow live

Estimated rent
$1,374 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$124 /mo · $1,487/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$-170

Break-even live

Break-even rent $1,590
Max offer price $169,918
Occupancy floor

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
$50,000
Closing costs
$6,000
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 27 events

  1. 2026-06-19
    days on market $199,999 Active 153 DOM
  2. 2026-06-18
    days on market $199,999 Active 152 DOM
  3. 2026-06-17
    days on market $199,999 Active 151 DOM
  4. 2026-06-16
    days on market $199,999 Active 150 DOM
  5. 2026-06-15
    days on market $199,999 Active 149 DOM
  6. 2026-06-14
    days on market $199,999 Active 147 DOM
  7. 2026-06-13
    days on market $199,999 Active 146 DOM
  8. 2026-06-10
    days on market $199,999 Active 144 DOM
  9. 2026-06-09
    days on market $199,999 Active 143 DOM
  10. 2026-06-08
    days on market $199,999 Active 142 DOM
  11. 2026-06-07
    days on market $199,999 Active 141 DOM
  12. 2026-06-02
    days on market $199,999 Active 136 DOM
  13. 2026-05-31
    days on market $199,999 Active 134 DOM
  14. 2026-05-30
    days on market $199,999 Active 133 DOM
  15. 2026-02-12
    price $199,999 732-char remark
    Show marketing remark (732 chars)

    Great opportunity in Fulton in a desirable Fulton location! This 3/2 home offers a fully fenced backyard providing privacy and a perfect setup for pets, complete with a convenient doggie door. Ideal for first time home buyers or investors, the property has solid potential for those looking to add value with a bit of handyman skill and personal touches. A main-level bedroom with nearby bath offers convenient living for anyone who prefers to avoid stairs or for flexible roommate arrangements. Whether you're searching for an affordable place to call home or a smart investment, this property offers flexibility and a location that's hard to beat. Neighborhood that is close to schools, shopping, and all that Fulton has to offer.

  16. 2026-02-12
    price $199,999 732-char remark
    Show marketing remark (732 chars)

    Great opportunity in Fulton in a desirable Fulton location! This 3/2 home offers a fully fenced backyard providing privacy and a perfect setup for pets, complete with a convenient doggie door. Ideal for first time home buyers or investors, the property has solid potential for those looking to add value with a bit of handyman skill and personal touches. A main-level bedroom with nearby bath offers convenient living for anyone who prefers to avoid stairs or for flexible roommate arrangements. Whether you're searching for an affordable place to call home or a smart investment, this property offers flexibility and a location that's hard to beat. Neighborhood that is close to schools, shopping, and all that Fulton has to offer.

  17. 2026-02-12
    price $199,999
    Show marketing remark (732 chars)

    Great opportunity in Fulton in a desirable Fulton location! This 3/2 home offers a fully fenced backyard providing privacy and a perfect setup for pets, complete with a convenient doggie door. Ideal for first time home buyers or investors, the property has solid potential for those looking to add value with a bit of handyman skill and personal touches. A main-level bedroom with nearby bath offers convenient living for anyone who prefers to avoid stairs or for flexible roommate arrangements. Whether you're searching for an affordable place to call home or a smart investment, this property offers flexibility and a location that's hard to beat. Neighborhood that is close to schools, shopping, and all that Fulton has to offer.

  18. 2026-01-17
    listed $209,000 Active
    Show marketing remark (732 chars)

    Great opportunity in Fulton in a desirable Fulton location! This 3/2 home offers a fully fenced backyard providing privacy and a perfect set up for pets, complete with a convenient doggie door. Ideal for first time home buyers or investors, the property has solid potential for those looking to add value with a bit of handyman skill and personal touches. A main level bedroom with nearby bath offers convenient living for anyone who prefers to avoid stairs or a flexible roommate arrangements. Whether you're searching for an affordable place to call home or a smart investment, this property offers flexibility and a location that's hard to beat. Neighborhood that is close to schools, shopping, and all that Fulton has to offer.

  19. 2026-01-17
    listed $209,000 Active 732-char remark
    Show marketing remark (732 chars)

    Great opportunity in Fulton in a desirable Fulton location! This 3/2 home offers a fully fenced backyard providing privacy and a perfect set up for pets, complete with a convenient doggie door. Ideal for first time home buyers or investors, the property has solid potential for those looking to add value with a bit of handyman skill and personal touches. A main level bedroom with nearby bath offers convenient living for anyone who prefers to avoid stairs or a flexible roommate arrangements. Whether you're searching for an affordable place to call home or a smart investment, this property offers flexibility and a location that's hard to beat. Neighborhood that is close to schools, shopping, and all that Fulton has to offer.

  20. 2026-01-16
    listed $209,000 Active 732-char remark
    Show marketing remark (732 chars)

    Great opportunity in Fulton in a desirable Fulton location! This 3/2 home offers a fully fenced backyard providing privacy and a perfect setup for pets, complete with a convenient doggie door. Ideal for first time home buyers or investors, the property has solid potential for those looking to add value with a bit of handyman skill and personal touches. A main-level bedroom with nearby bath offers convenient living for anyone who prefers to avoid stairs or for flexible roommate arrangements. Whether you're searching for an affordable place to call home or a smart investment, this property offers flexibility and a location that's hard to beat. Neighborhood that is close to schools, shopping, and all that Fulton has to offer.

  21. 2024-10-21
    soldstatus
  22. 2024-10-19
    soldstatus Closed
  23. 2024-09-23
    historical
  24. 2024-09-06
    listed $199,900 Active
  25. 2024-01-02
    soldstatus
  26. 2023-12-30
    soldstatus Closed
  27. 2023-11-16
    listed $159,900 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
$1,487 · $124/mo
Projected year-2 tax
$1,940 · $162/mo
Expected delta
+$453/yr (+$38/mo · 30.5%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$16,492
− Mortgage interest
−$11,203
− Property taxes
−$1,487
− Insurance
−$1,000
− Repairs & maintenance
−$1,319
− Management
−$1,319
− Depreciation
−$5,818
Taxable loss
−$5,654
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,357
After-tax cash flow
$-686/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
Fulton 58
NCES district ID
2912550
Math proficiency
36% ▼ -1.00%
Reading proficiency
42% ▼ -4.00%
Median HH income
$46,431
Composite
33.31/100
National rank
#5504
State rank
#158 of 324 in MO

Livability — Fulton

Score
71/100
State rank
#115
US rank
#7204

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fulton, MO
County
Callaway County · 22,579 people
City population
22,579
Metro
Jefferson City, MO
Population (ZIP)
22,579
Household income
$63,072
Rent vs Own
33.1% rent · 66.9% own
Severe rent burden
551.0

Population outlook (Callaway County) Hauer SSP2

Today (2025)
45,390 people
By 2030
45,493 · +0.2%
By 2040
45,092 · -0.7%
By 2050
44,069 · -2.9%
By 2075
41,875 · -7.7%
By 2100
38,094 · -16.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 6% Black 5% Hispanic / Latino 3%
Common ancestry
Italian 5% Lithuanian 3% Serbian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Callaway

2024 margin
Solid R (+43.3) · D 27.6% · R 70.9% · Other 1.5%
2008→2024 swing
-23.6pp toward R · 2008: -19.7pp · 2024: -43.3pp
All cycles
2024: R+43.3 2020: R+42.3 2016: R+42.2 2012: R+31.1 2008: R+19.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -119.33%
Current HPI
205.5205
Rent YoY
Metro
Jefferson City, MO
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

+25.1% since first listed
13 events — show timeline
  • 2026-02-12 Price Changed $199,999 JCMLS
  • 2026-02-12 Price Changed $199,999 HMMLS
  • 2026-02-12 Price Changed $199,999 CBORMLS
  • 2026-01-17 Listed $209,000 CBORMLS
  • 2026-01-17 Listed $209,000 JCMLS
  • 2026-01-16 Listed $209,000 HMMLS
  • 2024-10-21 Sold (Public Records) Public Records
  • 2024-10-19 Sold (MLS) HMMLS
  • 2024-09-23 Delisted HMMLS
  • 2024-09-06 Listed $199,900 HMMLS
  • 2024-01-02 Sold (Public Records) Public Records
  • 2023-12-30 Sold (MLS) HMMLS
  • 2023-11-16 Listed $159,900 HMMLS

Property tax history

+4.5%/yr

Latest (2025): $1,487 · +6.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…