OFF_MARKETExcellent Deal13 days on market

915 S Trail Ridge Dr

915 S Trail Ridge Dr, Independence, MO 64050, Independence, MO 64050
$280,000
Zestimate®:$279,700

Listing Price

Property image 1
915 S Trail Ridge Dr, Independence, MO 64050
Loc: Independence, MO
Days Listed
13
Tax Assessed
$144k
Zestimate®
$280k
Market Rate
Lot Size
0.69 acres
Rent Estimate
$1,805/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.

5

Glendale Elementary School

PK-5
0.7 mi away
7

Bridger Middle School

6
1.3 mi away
3

William Chrisman High School

9-12
1.9 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
7.59%
Total ROI
27.6%
Cash Flow
$356/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
2026-05-08Sold$0
2026-04-20Contingent$280,000$144
2026-04-13Price change$280,000$144
2026-04-03Listed for sale$285,000$147

Tax History

YearProperty TaxTax Assessment
2025$1,957.42$27,389
2024$2,386.18$34,442
2023$2,331.86$34,442
2022$1,529.79$20,710
2021$1,529.1$20,710
2020$1,473.79$19,394
2019$1,450.15$19,394
2018$1,450.15$16,879
2017$1,919.35$16,879
2016$1,159.21$14,677
2014$1,105.26$14,250
2013$1,098.59$14,250
2012$1,084.92$14,250
2011$1,398.33$18,691
2010$1,364.26$18,691
2009$1,479.71$18,691
2008$1,476.35$21,002
2007$1,482.12$21,002
2006$1,481.35$21,002
2005$1,346.13$21,002
2004$1,346.11$18,585
2003$1,149.6$18,585
2002$1,146.3$16,161
2001$1,062.2$16,161
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,938
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: $280,000Rent Basis: Observed Comp Model ($1,805/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.03%

NOI: $14,080/yr

Cash-on-Cash Yield
-5.2%

On $64,400 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+68.2%

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)-$117/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$90/mo
Repairs & Maintenance (10% of rent)-$181/mo
Property Management (8% of rent)-$144/mo
Total Pure Operating Expenses-$632/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,805/mo
Less: Operating Expenses-$632/mo
Net Operating Income (NOI)+$1,173/mo
Less: Debt Service (30yr @ 6.75%)-$1,453/mo
Net Cash Flow
$-280/mo
$-3,354/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.