OFF_MARKETExcellent Deal50 days on market

18505 E 5th St N

18505 E 5th St N, Independence, MO 64056, Independence, MO 64056
$215,000
Zestimate®:$210,700

Listing Price

Property image 1
18505 E 5th St N, Independence, MO 64056
Loc: Independence, MO
Days Listed
50
Tax Assessed
$102k
Zestimate®
$211k
Market Rate
Lot Size
8,542 sqft
Rent Estimate
$1,591/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

Cler-Mont Elementary School

K-4
0.5 mi away
5

Osage Trail Middle School

7-8
4.2 mi away
3

Fort Osage High School

9-12
4.1 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
7.51%
Total ROI
27.2%
Cash Flow
$258/mo
DSCR
1.24
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
2026-06-22Sold$0
2026-05-22Pending sale$215,000$181
2026-04-10Listed for sale$215,000$181
2021-07-07Sold$0
2021-06-05Pending sale$95,000$80
2021-06-05Price change$95,000$80
2021-06-03Price change$97,000$82
2021-05-26Price change$100,000$84
2021-04-29Listed for sale$108,000$91
2021-03-24Listing removed$0
2019-05-11Listing removed$875$1
2019-05-02Listed for rent$875$1
2015-07-01Sold$0
2015-04-01Price change$30,000$25
2014-10-22Listed for sale$49,900$42
2014-09-12Listing removed$49,900$42
2014-09-03Listed for sale$49,900$42

Tax History

YearProperty TaxTax Assessment
2025$1,588.68$19,470
2024$1,344.52$16,931
2023$1,338.14$16,931
2022$1,343.62$16,150
2021$1,343.08$16,150
2020$1,300.92$15,430
2019$1,288.34$15,430
2018$1,288.34$13,429
2017$1,158.61$13,429
2016$1,006.07$13,093
2014$973.18$12,711
2013$958.33$12,711
2012$957.58$12,711
2011$920.37$12,711
2010$916.37$12,383
2009$935.06$12,383
2008$933.15$13,608
2007$943.36$13,608
2006$942.86$13,608
2005$875.47$13,608
2004$800.55$12,485
2003$715.35$12,485
2002$709.6$10,856
2001$682.05$10,856
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,189
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: $215,000Rent Basis: Observed Comp Model ($1,591/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.82%

NOI: $12,507/yr

Cash-on-Cash Yield
-1.8%

On $49,450 invested

DSCR Ratio
0.93x

Negative debt coverage

5-Yr Leveraged ROI
+85.3%

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)-$83/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$80/mo
Repairs & Maintenance (10% of rent)-$159/mo
Property Management (8% of rent)-$127/mo
Total Pure Operating Expenses-$549/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,591/mo
Less: Operating Expenses-$549/mo
Net Operating Income (NOI)+$1,042/mo
Less: Debt Service (30yr @ 6.75%)-$1,116/mo
Net Cash Flow
$-73/mo
$-880/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.