CashFlowRE
Sign in Sign up
833 Center St
B- Composite 69.38
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 +3.6/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,000

833 Center St · Fulton, MO 65251
4 bd · 1.0 ba · 1,714 sqft · SingleFamily public records · 35 Days on market
Built 1920 4,620 sqft lot $44/sqft · 51% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step into the charm of yesteryear with this historic home located at 833 Center Street in Fulton, Missouri. Rich with character and timeless architectural details, this property offers a rare opportunity to restore and reimagine a piece of local history. Being sold as is, this home is perfect for investors, renovators, or anyone with a vision. Original features hint at its former beauty--high ceilings, classic woodwork, and a layout that reflects the craftsmanship of its era. With the right updates, this property has the potential to become a stunning residence, income-producing rental, or unique showcase home. Situated in an established neighborhood, the location provides convenient access to downtown Fulton, local schools, and community amenities.

Key facts

  • Original features
  • Classic woodwork
  • High ceilings

Tags

HISTORIC HOMETIMELESS ARCHITECTURAL DETAILSORIGINAL FEATURESHIGH CEILINGSCLASSIC WOODWORKESTABLISHED NEIGHBORHOOD

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 4-bed/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $672 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $73k (3.0% below list) — sets the bar for market timing.
  • Cap rate 17.1% 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; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $72,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.99%
Cap rate
17.05%
Cash-on-cash
38.42%
DSCR
2.71
GRM
4.2

CMA / ARV

ARV (median comp)
$152,902
List price
$75,000
Delta
-50.95%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1021 N Bluff St 0.27mi 3/2.0 (-1) 1,654 (-4%) 8mo $286,000 $173 66
504 State Hwy Z 0.56mi 3/1.0 (-1) 1,772 (+3%) 4mo $155,000 $87 60
200 W 4th St 0.56mi 3/1.0 (-1) 1,653 (-4%) 7mo $194,900 $118 57
112 W 6th St 0.42mi 3/1.0 (-1) 1,585 (-8%) 9mo $149,900 $95 56
728 Vine St 0.33mi 3/1.0 (-1) 1,575 (-8%) 14mo $179,900 $114 55
702 Grand Ave 0.35mi 4/1.5 1,906 (+11%) 20mo $59,900 $31 46
1408 Westminster Ave 0.62mi 3/2.0 (-1) 1,669 (-3%) 14mo $159,900 $96 46
505 Church St 0.71mi 3/2.0 (-1) 1,764 (+3%) 23mo $287,900 $163 33

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
34.5%
Equity multiple
2.46×
Total profit
$30,689
Equity at exit
$11,183
10-year hold
IRR
41.4%
Equity multiple
4.90×
Total profit
$81,932
Equity at exit
$6,485

Cash invested: $21,000 (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
4.2×

Monthly cashflow live

Estimated rent
$1,491 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$81 /mo · $975/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$313
Net cashflow
$672

Break-even live

Break-even rent $640
Max offer price $75,000
Occupancy floor 50%

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
$18,750
Closing costs
$2,250
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.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
301 W 14th St Fulton, MO 3.0 1.0 1240 $1,500 $1.21 13d 1 0.54mi
703 W 7th St Fulton, MO 4.0 2.0 1375 $1,350 $0.98 43d 1 0.89mi
501 Stack Rd Fulton, MO 3.0 1.5 1200 $1,275 $1.06 21d 1 1.23mi

Listing history 15 events

  1. 2026-06-17
    statusdays on market $75,000 Pending 35 DOM
  2. 2026-06-16
    days on market $75,000 Active 34 DOM
  3. 2026-06-15
    days on market $75,000 Active 33 DOM
  4. 2026-06-14
    days on market $75,000 Active 31 DOM
  5. 2026-06-13
    days on market $75,000 Active 30 DOM
  6. 2026-06-10
    days on market $75,000 Active 28 DOM
  7. 2026-06-09
    days on market $75,000 Active 27 DOM
  8. 2026-06-08
    days on market $75,000 Active 26 DOM
  9. 2026-06-07
    pricedays on market $75,000 Active 25 DOM
  10. 2026-06-02
    days on market $89,000 Active 20 DOM
  11. 2026-05-31
    days on market $89,000 Active 18 DOM
  12. 2026-05-30
    days on market $89,000 Active 17 DOM
  13. 2026-05-02
    status Pending 759-char remark
    Show marketing remark (759 chars)

    Step into the charm of yesteryear with this historic home located at 833 Center Street in Fulton, Missouri. Rich with character and timeless architectural details, this property offers a rare opportunity to restore and reimagine a piece of local history. Being sold as is, this home is perfect for investors, renovators, or anyone with a vision. Original features hint at its former beauty--high ceilings, classic woodwork, and a layout that reflects the craftsmanship of its era. With the right updates, this property has the potential to become a stunning residence, income-producing rental, or unique showcase home. Situated in an established neighborhood, the location provides convenient access to downtown Fulton, local schools, and community amenities.

  14. 2026-04-16
    listed $89,000 Active 759-char remark
    Show marketing remark (759 chars)

    Step into the charm of yesteryear with this historic home located at 833 Center Street in Fulton, Missouri. Rich with character and timeless architectural details, this property offers a rare opportunity to restore and reimagine a piece of local history. Being sold as is, this home is perfect for investors, renovators, or anyone with a vision. Original features hint at its former beauty--high ceilings, classic woodwork, and a layout that reflects the craftsmanship of its era. With the right updates, this property has the potential to become a stunning residence, income-producing rental, or unique showcase home. Situated in an established neighborhood, the location provides convenient access to downtown Fulton, local schools, and community amenities.

  15. 2000-10-25
    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
$975 · $81/mo
Projected year-2 tax
$975 · $81/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 4/10 Moderate 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$17,897
− Mortgage interest
−$4,201
− Property taxes
−$975
− Insurance
−$375
− Repairs & maintenance
−$1,432
− Management
−$1,432
− Depreciation
−$2,182
Taxable income
$7,301
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,752
After-tax cash flow
$6,317/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

3 events — show timeline
  • 2026-05-02 Pending CBORMLS
  • 2026-04-16 Listed $89,000 CBORMLS
  • 2000-10-25 Sold (Public Records) Public Records

Property tax history

+7.7%/yr

Latest (2024): $975 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…