OFF_MARKETNeutral Deal173 days on market

12775 NW Larkspur Ln

12775 NW Larkspur Ln, Platte City, MO 64079, Platte City, MO 64079
$674,900

Listing Price

Property image 1
12775 NW Larkspur Ln, Platte City, MO 64079
Loc: Platte City, MO
Days Listed
173
Tax Assessed
$57k
Lot Size
0.25 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
2 mi away
7

Platte City Middle School

6-8
2.3 mi away
6

Platte County High School

9-12
2.6 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
6.96%
Total ROI
110.1%
Cash Flow
$412/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
2026-09-12Pending sale$674,900$218
2026-02-07Price change$674,900$218
2025-10-24Listed for sale$689,900$223

Tax History

YearProperty TaxTax Assessment
2025$812.56$10,830
2024$750.07$10,830
2023$720.37$10,830
2022$0.8$12
2021$0.8$12
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,092
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: $674,900Rent Basis: Modeled Estimate ($5,399/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $197/mo
Haven ScoreNeutral
5/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.96%

NOI: $46,970/yr

Cash-on-Cash Yield
3.2%

On $155,227 invested

DSCR Ratio
1.12x

Tight qualification

5-Yr Leveraged ROI
+110.1%

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)-$46/mo
Homeowner / Hazard Insurance-$197/mo
Vacancy Reserve (5% of rent)-$270/mo
Repairs & Maintenance (10% of rent)-$540/mo
Property Management (8% of rent)-$432/mo
Total Pure Operating Expenses-$1,485/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,399/mo
Less: Operating Expenses-$1,485/mo
Net Operating Income (NOI)+$3,914/mo
Less: Debt Service (30yr @ 6.75%)-$3,502/mo
Net Cash Flow
$412/mo
$4,947/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Platte City.