OFF_MARKETGood Deal740 days on market

12935 N Champanel Way

12935 N Champanel Way, Platte City, MO 64079, Platte City, MO 64079
$589,900

Listing Price

Property image 1
12935 N Champanel Way, Platte City, MO 64079
Loc: Platte City, MO
Days Listed
740
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
1.7 mi away
7

Platte City Middle School

6-8
2.1 mi away
6

Platte County High School

9-12
2.4 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
7.24%
Total ROI
25.8%
Cash Flow
$575/mo
DSCR
1.19
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
2024-11-09Listed for sale$639,900
2024-10-29Listing removed$639,900
2024-09-17Listed for sale$639,900
2024-08-29Listing removed$639,900
2024-04-23Price change$639,900
2024-04-05Listed for sale$634,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,123
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: $589,900Rent Basis: Modeled Estimate ($4,719/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $172/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.07%

NOI: $35,818/yr

Cash-on-Cash Yield
-0.7%

On $135,677 invested

DSCR Ratio
0.98x

Negative debt coverage

5-Yr Leveraged ROI
+90.8%

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)-$477/mo
Homeowner / Hazard Insurance-$172/mo
Vacancy Reserve (5% of rent)-$236/mo
Repairs & Maintenance (10% of rent)-$472/mo
Property Management (8% of rent)-$378/mo
Total Pure Operating Expenses-$1,734/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,719/mo
Less: Operating Expenses-$1,734/mo
Net Operating Income (NOI)+$2,985/mo
Less: Debt Service (30yr @ 6.75%)-$3,061/mo
Net Cash Flow
$-76/mo
$-913/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Platte City.

12935 N Champanel Way | Platte City, MO | Haven AI Analysis | Haven by ScoutHavens