1103 E 17th St · Sedalia, MO 65301

$175,000

3 bd · 1.0 ba · 1,288 sqft · SingleFamily public records · 16 Days on market

Built 1958 8,255 sqft lot Est $166k · 5% over

---

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).

• Cash flow +13.9/30.0
• ARV discount +5.1/15.0
• DSCR +4.2/10.0
• Schools +3.9/10.0
• Livability +3.6/5.0
• 1% rule +2.8/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

Step inside this charming 3-bedroom home offering spacious rooms throughout. The inviting living room features beautiful original hardwood floors and carpet, creating a warm and welcoming space to relax or entertain. The eat-in kitchen provides plenty of room for gatherings, while each bedroom offers large closets for exceptional storage. Outside, you’ll love the convenience of the attached garage plus an oversized detached 2-car garage with plenty of space for a workshop, hobbies, or extra storage. The fenced backyard is perfect for pets, play, or enjoying evenings outdoors. Conveniently located near Centennial Park and Parkview School, this home offers comfort, space, and a fantasti

Key facts

• Attached garage
• Large closets
• Eat-in kitchen

Tags

• ORIGINAL HARDWOOD FLOORS
• EAT-IN KITCHEN
• LARGE CLOSETS
• ATTACHED GARAGE
• OVERSIZED DETACHED GARAGE
• FENCED BACKYARD

Property features AI

Exterior

• Parking: 3 total parking spaces; 3 covered spaces; 3-car garage with garage door opener
• Utilities: Public water; Public sewer; 220V electric service; Natural gas available
• Home design: Single-family residence; Residential property
• Construction: Metal siding; Composition roof
• Exterior features: Covered porch; Patio/porch; Fenced backyard with chain link fence; Shed(s)

Interior

• Kitchen: Electric oven; Electric range; Double oven; Disposal; Microwave; Refrigerator; Dishwasher; Electric water heater
• Flooring: Carpet; Wood; Other
• Bathrooms: 1 full bathroom
• Heating & cooling: Natural gas heating; Central air conditioning; Electric cooling; Attic fan; Ceiling fan(s)
• Interior features: Ceiling fans; Window coverings and drapes; Crawl space basement

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $175k.

Deal economics

• At list price, monthly cash flow is $19 ($227/yr) — positive.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $136k (22.0% below list).
• Recommended offer: $136k (22.0% below list) — sets the bar for 1% rule.
• Cap rate 6.4% vs local median 4.3% in Sedalia — 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 (#107 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D, crime F, commute F.
• Sedalia 200 (town): math 47% / reading 46% proficiency, ranked #89 of 324 in MO (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 213 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 109 units permitted in Pettis County in 2024 (46 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 $5k of value loss. Plan a longer hold.
• Pettis County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

• It's been on market 16 days — a 2% lower offer ($172k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $136,417 (22.0% below list)

Questions for the listing agent

1. Built in 1958 — 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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
4. 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?
5. 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.
6. 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.
7. 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: 0.78% ✗
• Cap rate: 6.42%
• Cash-on-cash: 0.46%
• DSCR: 1.02
• GRM: 10.7

CMA / ARV

• ARV (on-the-fly): $166,152
• Comps found: 10

Show comp detail 10 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1302 E Broadway Blvd	0.51mi	3/1.0	1,248 (-3%)	7mo	$155,000	$124	65
670 E 15th St	0.30mi	2/1.0 (-1)	1,345 (+4%)	11mo	$150,000	$112	64
1503 E 11th St	0.44mi	3/1.0	1,369 (+6%)	7mo	$220,000	$161	63
411 E 20th St	0.55mi	3/1.0	1,248 (-3%)	9mo	$127,500	$102	62
1305 E 14th St	0.22mi	3/1.0	1,136 (-12%)	12mo	$60,000	$53	60
1614 E 15th St	0.39mi	3/2.0	1,398 (+8%)	6mo	$179,900	$129	58
1821 S Ingram Ave	0.45mi	3/1.0	1,120 (-13%)	9mo	$142,000	$127	50
1802 E 22nd St	0.61mi	3/2.0	1,436 (+12%)	8mo	$267,000	$186	42
500 E 24th St	0.68mi	2/2.0 (-1)	1,156 (-10%)	14mo	$242,000	$209	31
520 E 26th St	0.74mi	2/2.0 (-1)	1,183 (-8%)	20mo	$215,000	$182	26

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: -15.6%
• Equity multiple: 0.44×
• Total profit: $-27,225
• Equity at exit: $26,093

10-year hold

• IRR: -7.2%
• Equity multiple: 0.54×
• Total profit: $-22,449
• Equity at exit: $15,131

Cash invested: $49,000 (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.

Methodology + full state rankings →

ZIP-level market 65301

• Home prices YoY: -21.8%
• Active inventory: 213
• Price-to-rent: 10.7×

Monthly cashflow live

• Estimated rent: $1,364 medium
• Mortgage (P&I): −$918
• Tax from tax record: −$68 /mo · $818/yr
• Insurance: −$73
• HOA: −$0
• Vacancy / Maint / Mgmt: −$286
• Net cashflow: $19

Break-even live

Break-even rent $1,340

Max offer price $175,000

Occupancy floor 94%

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: $43,750
• Closing costs: $5,250
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1350 E 24th St Sedalia, MO	3.0	2.5	1500	$1,670	$1.11	44d	1	0.50mi

Listing history 12 events

1. 2026-06-19
   days on market $175,000 Active 16 DOM
2. 2026-06-18
   days on market $175,000 Active 15 DOM
3. 2026-06-17
   days on market $175,000 Active 14 DOM
4. 2026-06-16
   days on market $175,000 Active 13 DOM
5. 2026-06-15
   pricedays on market $175,000 Active 12 DOM
6. 2026-06-14
   days on market $185,000 Active 10 DOM
7. 2026-06-12
   days on market $185,000 Active 9 DOM
8. 2026-06-09
   days on market $185,000 Active 6 DOM
9. 2026-06-09
   status $185,000 Active 5 DOM
10. 2026-05-17
    listed $185,000 Active
11. 2003-09-12
    soldstatus
12. 2002-07-31
    soldstatus

ⓘ 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: $818 · $68/mo
• Projected year-2 tax: $1,698 · $141/mo
• Expected delta: +$880/yr (+$73/mo · 107.6%)

ⓘ 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 · 18 d/yr by 30 yrs out
• 💨 Wind 2/10 Low
• 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $16,370
• − Mortgage interest: −$9,803
• − Property taxes: −$818
• − Insurance: −$875
• − Repairs & maintenance: −$1,310
• − Management: −$1,310
• − Depreciation: −$5,091
• Taxable loss: −$2,836
• Est. tax savings @ 24.0%: +$681
• After-tax cash flow: $907/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: Sedalia 200
• NCES district ID: 2927830
• Math proficiency: 47% ▼ -1.00%
• Reading proficiency: 46% ▼ -3.00%
• Median HH income: $37,452
• Composite: 38.7/100
• National rank: #4141
• State rank: #89 of 324 in MO

Livability — Sedalia

• Score: 71/100
• State rank: #107
• US rank: #6990

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Sedalia, MO
• County: Pettis County · 35,091 people
• City population: 35,091
• Metro: Sedalia, MO
• Population (ZIP): 35,091
• Household income: $58,064
• Rent vs Own: 33.9% rent · 66.1% own
• Severe rent burden: 1021.0

Population outlook (Pettis County) Hauer SSP2

• Today (2025): 41,992 people
• By 2030: 41,584 · -1.0%
• By 2040: 40,483 · -3.6%
• By 2050: 39,049 · -7.0%
• By 2075: 35,413 · -15.7%
• By 2100: 30,870 · -26.5%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (81%)
• Race & ethnicity: White 81% Hispanic / Latino 10% Two or more races 7% Black 3%
• Hispanic origin (detail): Mexican 8%
• Common ancestry: Subsaharan African 3% Lithuanian 2% Italian 1%
• Foreign-born: 7% · Canada
• Languages at home: 87% English-only · Spanish 7% Russian/Polish/Slavic 4% German/W. Germanic 1%

Political lean MEDSL · Pettis

• 2024 margin: Solid R (+48.8) · D 24.9% · R 73.7% · Other 1.4%
• 2008→2024 swing: -26.3pp toward R · 2008: -22.4pp · 2024: -48.8pp
• All cycles: 2024: R+48.8 2020: R+47.5 2016: R+46.9 2012: R+28.8 2008: R+22.4

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -81.80%
• Current HPI: 292.8224
• Rent YoY: —
• Metro: Sedalia, 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

Price history

3 events — show timeline

• 2026-05-17 Listed $185,000 WCAR
• 2003-09-12 Sold (Public Records) — Public Records
• 2002-07-31 Sold (Public Records) — Public Records

Property tax history

+0.6%/yr

Latest (2025): $818 · +4.9% YoY. Source: county tax records.