OFF_MARKETNeutral Deal275 days on market

12820 N Arbor Way

12820 N Arbor Way, Platte City, MO 64079, Platte City, MO 64079
$779,999

Listing Price

Property image 1
12820 N Arbor Way, Platte City, MO 64079
Loc: Platte City, MO
Days Listed
275
Tax Assessed
$79k
Lot Size
0.26 acres
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

6

Compass Elementary

PK-5
1.9 mi away
7

Platte City Middle School

6-8
2.2 mi away
6

Platte County High School

9-12
2.5 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
6.94%
Total ROI
109.8%
Cash Flow
$467/mo
DSCR
1.12
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2025-07-14Listed for sale$779,999$239

Tax History

YearProperty TaxTax Assessment
2025$1,126.11$15,010
2024$1,039.55$15,010
2023$998.39$15,010
2022$0.88$13
2021$0.89$13
2020$0.89$13
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,260
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $779,999Rent Basis: Modeled Estimate ($6,240/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $227/mo
Haven ScoreNeutral
5/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.94%

NOI: $54,167/yr

Cash-on-Cash Yield
3.1%

On $179,400 invested

DSCR Ratio
1.12x

Tight qualification

5-Yr Leveraged ROI
+109.8%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.97% of basis)-$64/mo
Homeowner / Hazard Insurance-$227/mo
Vacancy Reserve (5% of rent)-$312/mo
Repairs & Maintenance (10% of rent)-$624/mo
Property Management (8% of rent)-$499/mo
Total Pure Operating Expenses-$1,726/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,240/mo
Less: Operating Expenses-$1,726/mo
Net Operating Income (NOI)+$4,514/mo
Less: Debt Service (30yr @ 6.75%)-$4,047/mo
Net Cash Flow
$467/mo
$5,600/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Platte City.