1508 N New · Kirksville, MO 63501

$149,900

3 bd · 2.0 ba · 1,845 sqft · SingleFamily public records · 190 Days on market

Built 1958 0.43 ac lot $81/sqft · 15% below area Est $176k · 15% under ↓ 19% since listing

---

Why this score? — see what drove the C- 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 +15.5/30.0
• ARV discount +14.1/15.0
• DSCR +4.8/10.0
• 1% rule +3.5/10.0
• Livability +3.4/5.0
• Rent growth +3.2/5.0
• Schools +3.1/10.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Step into this charming 3-bedroom home offering a comfortable and practical layout. With a spacious living area, dedicated dining space, and a convenient half bath for guests, it's designed for both everyday living and easy entertaining. Enjoy the versatility of three well-sized bedrooms and back yard area perfect for relaxing or hosting. This is a Fannie Mae HomePath property. HomePath is proud to launch our HomePath Ready Buyer program. Please see website for details.

Key facts

• Half bath
• Living area
• Dining space

Tags

• LIVING AREA
• DINING SPACE
• HALF BATH
• BACK YARD AREA

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $150k.

Deal economics

• At list price, monthly cash flow is $61 ($729/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 $127k (15.2% below list).
• Recommended offer: $127k (15.2% below list) — sets the bar for 1% rule.
• Cap rate 6.8% vs local median 5.2% in Kirksville — 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 67/100 on livability (#211 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A, health & safety B+; Watch: crime D, amenities F, commute F.
• Kirksville R-III (town): math 31% / reading 45% proficiency, ranked #194 of 324 in MO (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Kirksville Primary (703 students, 49% FRL); William Matthew Middle School (math 27% / reading 39%, grade F, #265 of 391 statewide, top 69%, 493 students, 44% FRL); Kirksville Sr. High (math 27% / reading 57%, grade F, #218 of 521 statewide, top 45%, 808 students, 34% FRL) — zoned schools at 42% FRL track the district average.
• Market conditions: Rents rising (+2.8%/yr); 234 active listings in the ZIP; 18 units permitted in Adair 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 $4k of value loss. Plan a longer hold.

Negotiation context

• It's been on market 190 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask has dropped $35k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

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

Recommended offer $127,140 (15.2% below list)

Questions for the listing agent

1. It's been on market 190 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
2. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
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. Crime grade is D 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?
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: 0.85% ✗
• Cap rate: 6.78%
• Cash-on-cash: 1.74%
• DSCR: 1.08
• GRM: 9.8

CMA / ARV

• ARV (median comp): $175,848
• List price: $149,900
• Delta: -14.76%
• Verdict: UNDERPRICED
• Comps: 5 within 1.0 mi

Show comp detail 1 sale within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
603 Fairview Dr	0.57mi	3/1.5	2,000 (+8%)	1mo	$189,000	$95	56

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 · 2.82% rent growth · sell at horizon

5-year hold

• IRR: -13.8%
• Equity multiple: 0.51×
• Total profit: $-20,686
• Equity at exit: $22,351

10-year hold

• IRR: -5.2%
• Equity multiple: 0.66×
• Total profit: $-14,119
• Equity at exit: $12,961

Cash invested: $41,972 (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 63501

• Home prices YoY: -31.5%
• Rents YoY: 2.8%
• Active inventory: 234
• Price-to-rent: 9.8×

Monthly cashflow live

• Estimated rent: $1,271 medium
• Mortgage (P&I): −$786
• Tax from tax record: −$95 /mo · $1,141/yr
• Insurance: −$62
• HOA: −$0
• Vacancy / Maint / Mgmt: −$267
• Net cashflow: $61

Break-even live

Break-even rent $1,194

Max offer price $149,900

Occupancy floor 90%

Sensitivity live

Price	-10% $146	-5% $103	+0% $61	+5% $18	+10% $-24
Rent	-10% $-40	-5% $11	+0% $61	+5% $111	+10% $161
Rate	-1.0pp $136	-0.5pp $99	base $61	+0.5pp $22	+1.0pp $-18

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: $37,475
• Closing costs: $4,497
• Reserves months: —
• Total cash needed: —

Listing history 9 events

1. 2026-05-06
   status Pending 474-char remark

   Show marketing remark (474 chars)

   Step into this charming 3-bedroom home offering a comfortable and practical layout. With a spacious living area, dedicated dining space, and a convenient half bath for guests, it's designed for both everyday living and easy entertaining. Enjoy the versatility of three well-sized bedrooms and back yard area perfect for relaxing or hosting. This is a Fannie Mae HomePath property. HomePath is proud to launch our HomePath Ready Buyer program. Please see website for details.

2. 2026-03-30
   price $149,900 474-char remark

   Show marketing remark (474 chars)

   Step into this charming 3-bedroom home offering a comfortable and practical layout. With a spacious living area, dedicated dining space, and a convenient half bath for guests, it's designed for both everyday living and easy entertaining. Enjoy the versatility of three well-sized bedrooms and back yard area perfect for relaxing or hosting. This is a Fannie Mae HomePath property. HomePath is proud to launch our HomePath Ready Buyer program. Please see website for details.

3. 2026-02-26
   price $154,900 474-char remark

   Show marketing remark (474 chars)

   Step into this charming 3-bedroom home offering a comfortable and practical layout. With a spacious living area, dedicated dining space, and a convenient half bath for guests, it's designed for both everyday living and easy entertaining. Enjoy the versatility of three well-sized bedrooms and back yard area perfect for relaxing or hosting. This is a Fannie Mae HomePath property. HomePath is proud to launch our HomePath Ready Buyer program. Please see website for details.

4. 2026-02-17
   status Active 474-char remark

   Show marketing remark (474 chars)

   Step into this charming 3-bedroom home offering a comfortable and practical layout. With a spacious living area, dedicated dining space, and a convenient half bath for guests, it's designed for both everyday living and easy entertaining. Enjoy the versatility of three well-sized bedrooms and back yard area perfect for relaxing or hosting. This is a Fannie Mae HomePath property. HomePath is proud to launch our HomePath Ready Buyer program. Please see website for details.

5. 2026-02-03
   status Pending 474-char remark

   Show marketing remark (474 chars)

   Step into this charming 3-bedroom home offering a comfortable and practical layout. With a spacious living area, dedicated dining space, and a convenient half bath for guests, it's designed for both everyday living and easy entertaining. Enjoy the versatility of three well-sized bedrooms and back yard area perfect for relaxing or hosting. This is a Fannie Mae HomePath property. HomePath is proud to launch our HomePath Ready Buyer program. Please see website for details.

6. 2026-01-27
   price $165,000 474-char remark

   Show marketing remark (474 chars)

   Step into this charming 3-bedroom home offering a comfortable and practical layout. With a spacious living area, dedicated dining space, and a convenient half bath for guests, it's designed for both everyday living and easy entertaining. Enjoy the versatility of three well-sized bedrooms and back yard area perfect for relaxing or hosting. This is a Fannie Mae HomePath property. HomePath is proud to launch our HomePath Ready Buyer program. Please see website for details.

7. 2025-12-12
   price $173,000 474-char remark

   Show marketing remark (474 chars)

   Step into this charming 3-bedroom home offering a comfortable and practical layout. With a spacious living area, dedicated dining space, and a convenient half bath for guests, it's designed for both everyday living and easy entertaining. Enjoy the versatility of three well-sized bedrooms and back yard area perfect for relaxing or hosting. This is a Fannie Mae HomePath property. HomePath is proud to launch our HomePath Ready Buyer program. Please see website for details.

8. 2025-11-12
   price $179,900 474-char remark

   Show marketing remark (474 chars)

   Step into this charming 3-bedroom home offering a comfortable and practical layout. With a spacious living area, dedicated dining space, and a convenient half bath for guests, it's designed for both everyday living and easy entertaining. Enjoy the versatility of three well-sized bedrooms and back yard area perfect for relaxing or hosting. This is a Fannie Mae HomePath property. HomePath is proud to launch our HomePath Ready Buyer program. Please see website for details.

9. 2025-10-15
   listed $185,000 Active 474-char remark

   Show marketing remark (474 chars)

   Step into this charming 3-bedroom home offering a comfortable and practical layout. With a spacious living area, dedicated dining space, and a convenient half bath for guests, it's designed for both everyday living and easy entertaining. Enjoy the versatility of three well-sized bedrooms and back yard area perfect for relaxing or hosting. This is a Fannie Mae HomePath property. HomePath is proud to launch our HomePath Ready Buyer program. Please see website for details.

ⓘ 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: $1,141 · $95/mo
• Projected year-2 tax: $1,454 · $121/mo
• Expected delta: +$313/yr (+$26/mo · 27.5%)

ⓘ 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 · 0% chance over 30 yrs
• 🔥 Wildfire 3/10 Moderate
• 🌡 Heat 3/10 Moderate 7 d/yr ≥104°F today · 15 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

Taxation est. · year 1

• Rental income: $15,257
• − Mortgage interest: −$8,397
• − Property taxes: −$1,141
• − Insurance: −$750
• − Repairs & maintenance: −$1,221
• − Management: −$1,221
• − Depreciation: −$4,361
• Taxable loss: −$1,832
• Est. tax savings @ 24.0%: +$440
• After-tax cash flow: $1,169/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: Kirksville R-III
• NCES district ID: 2916740
• Math proficiency: 31% ▼ -9.00%
• Reading proficiency: 45% ▼ -2.00%
• Median HH income: $33,570
• Composite: 31.21/100
• National rank: #6037
• State rank: #194 of 324 in MO

Livability — Kirksville

• Score: 67/100
• State rank: #211
• US rank: #10590

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Kirksville, MO
• County: Adair County · 21,218 people
• City population: 21,218
• Metro: Kirksville, MO
• Population (ZIP): 21,218
• Household income: $60,729
• Rent vs Own: 44.1% rent · 55.9% own
• Severe rent burden: 702.0

Population outlook (Adair County) Hauer SSP2

• Today (2025): 25,570 people
• By 2030: 25,728 · +0.6%
• By 2040: 25,556 · -0.1%
• By 2050: 25,811 · +0.9%
• By 2075: 29,164 · +14.1%
• By 2100: 31,846 · +24.5%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (86%)
• Race & ethnicity: White 86% Black 5% Two or more races 4% Hispanic / Latino 3% Asian 2%
• Common ancestry: Italian 2% Slovak 2% Lithuanian 2%
• Foreign-born: 5% · Canada, Jamaica, South Korea
• Languages at home: 94% English-only · French/Haitian/Cajun 3% Spanish 2% Other Indo-European 1%

Political lean MEDSL · Adair

• 2024 margin: Solid R (+33.6) · D 32.6% · R 66.2% · Other 1.3%
• 2008→2024 swing: -32.3pp toward R · 2008: -1.3pp · 2024: -33.6pp
• All cycles: 2024: R+33.6 2020: R+26.2 2016: R+24.9 2012: R+14.1 2008: R+1.3

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -77.58%
• Current HPI: 168.7332
• Rent YoY: ▲ 2.82%
• Metro: Kirksville, 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

-19.0% since first listed

9 events — show timeline

• 2026-05-06 Pending — NECAR
• 2026-03-30 Price Changed $149,900 NECAR
• 2026-02-26 Price Changed $154,900 NECAR
• 2026-02-17 Relisted — NECAR
• 2026-02-03 Pending — NECAR
• 2026-01-27 Price Changed $165,000 NECAR
• 2025-12-12 Price Changed $173,000 NECAR
• 2025-11-12 Price Changed $179,900 NECAR
• 2025-10-15 Listed $185,000 NECAR

Property tax history

+4.2%/yr

Latest (2025): $1,141 · +12.8% YoY. Source: county tax records.