OFF_MARKETNeutral Deal5 days on market

2320 S Vermont Ave

2320 S Vermont Ave, Independence, MO 64052, Independence, MO 64052
$220,000
Zestimate®:$220,700$700 Under Market

Listing Price

Property image 1
2320 S Vermont Ave, Independence, MO 64052
Loc: Independence, MO
Days Listed
5
Tax Assessed
$82k
Zestimate®
$221k
0% Under Valued
Lot Size
5,507 sqft
Rent Estimate
$1,661/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

Three Trails Elementary School

PK-5
1.1 mi away
6

Clifford H. Nowlin Middle School

6-8
0.9 mi away
3

Van Horn High School

9-12
1.6 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
5.80%
Total ROI
18.6%
Cash Flow
$-50/mo
DSCR
0.96
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
2026-05-20Sold$0
2026-04-19Pending sale$220,000$175
2026-04-16Listed for sale$220,000$175
2010-02-22Sold$0
2006-07-21Sold$0

Tax History

YearProperty TaxTax Assessment
2025$1,139.35$15,578
2024$1,277.29$17,915
2023$1,296.11$17,915
2022$897.28$11,781
2021$893.75$11,781
2020$916.03$11,754
2019$902.44$11,754
2018$902.44$11,719
2017$957.23$11,719
2016$847.93$10,499
2014$808.94$10,193
2013$804.17$10,193
2012$794.39$10,193
2011$780.91$10,193
2010$762.24$10,194
2009$824.34$10,194
2008$804.45$11,453
2007$809.44$11,453
2006$809.28$11,453
2005$726.06$11,453
2004$725.78$10,136
2003$638.36$10,136
2002$638.33$8,813
2001$619.14$8,813
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,260
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: $220,000Rent Basis: Observed Comp Model ($1,661/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.07%

NOI: $13,352/yr

Cash-on-Cash Yield
-0.7%

On $50,600 invested

DSCR Ratio
0.97x

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)-$66/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$83/mo
Repairs & Maintenance (10% of rent)-$166/mo
Property Management (8% of rent)-$133/mo
Total Pure Operating Expenses-$548/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,661/mo
Less: Operating Expenses-$548/mo
Net Operating Income (NOI)+$1,113/mo
Less: Debt Service (30yr @ 6.75%)-$1,142/mo
Net Cash Flow
$-29/mo
$-346/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.