OFF_MARKETExcellent Deal21 days on market

9621 E 33rd St

9621 E 33rd St, Independence, MO 64052, Independence, MO 64052
$265,000
Zestimate®:$281,900$16,900 Under Market

Listing Price

Property image 1
9621 E 33rd St, Independence, MO 64052
Loc: Independence, MO
Days Listed
21
Tax Assessed
$134k
Zestimate®
$282k
6% Under Valued
Lot Size
0.36 acres
Rent Estimate
$1,710/mo
Est. Cash Flow base
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

Cassell Park Elementary

PK-5
0.5 mi away
6

Clifford H. Nowlin Middle School

6-8
0.7 mi away
3

Van Horn High School

9-12
2.3 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
7.58%
Total ROI
27.6%
Cash Flow
$334/mo
DSCR
1.25
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
2026-06-05Sold$0
2026-04-18Contingent$265,000$167
2026-04-09Listed for sale$265,000$167
2023-08-10Sold$0
2023-07-29Pending sale$225,000$142
2023-07-27Listed for sale$225,000$142
2022-01-06Sold$0
2021-12-13Pending sale$169,000$107
2021-12-10Listed for sale$169,000$107
2008-12-31Sold$0
2008-12-03Price change$139,900$88
2008-10-23Listed for sale$145,000$92

Tax History

YearProperty TaxTax Assessment
2025$1,856.17$25,379
2024$2,606.48$36,558
2023$2,542.86$36,558
2022$1,461.7$19,190
2021$1,455.95$19,190
2020$1,492.16$19,145
2019$1,470.03$19,145
2018$1,470.03$18,488
2017$1,510.18$18,488
2016$1,455.67$18,024
2014$1,388.76$17,499
2013$1,380.57$17,499
2012$1,363.78$17,499
2011$1,380.17$17,499
2010$1,347.18$18,015
2009$1,456.94$18,015
2008$1,421.78$20,242
2007$1,430.6$20,242
2006$1,430.32$20,242
2005$1,260.92$20,242
2004$1,260.3$17,601
2003$1,108.67$17,601
2002$1,108.61$15,306
2001$1,074.82$15,306
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,583
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: $265,000Rent Basis: Observed Comp Model ($1,710/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.02%

NOI: $13,305/yr

Cash-on-Cash Yield
-5.2%

On $60,950 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+68.0%

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)-$108/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$86/mo
Repairs & Maintenance (10% of rent)-$171/mo
Property Management (8% of rent)-$137/mo
Total Pure Operating Expenses-$601/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,710/mo
Less: Operating Expenses-$601/mo
Net Operating Income (NOI)+$1,109/mo
Less: Debt Service (30yr @ 6.75%)-$1,375/mo
Net Cash Flow
$-266/mo
$-3,196/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.