OFF_MARKETExcellent Deal21 days on market

3527 S Adams Ave

3527 S Adams Ave, Independence, MO 64055, Independence, MO 64055
$195,000
Zestimate®:$206,500$11,500 Under Market

Listing Price

Property image 1
3527 S Adams Ave, Independence, MO 64055
Loc: Independence, MO
Days Listed
21
Tax Assessed
$131k
Zestimate®
$207k
6% Under Valued
Lot Size
9,583 sqft
Rent Estimate
$1,452/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

Sycamore Hills Elementary School

PK-5
0.4 mi away
7

Bridger Middle School

6
2.6 mi away
4

Truman High School

9-12
0.8 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
8.81%
Total ROI
33.7%
Cash Flow
$445/mo
DSCR
1.45
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
2026-05-29Sold$0
2026-04-17Pending sale$195,000$188
2026-04-09Listed for sale$195,000$188
2019-08-04Listing removed$1,100$1
2019-07-22Listed for rent$1,100$1
2018-06-28Listing removed$995$1
2018-06-13Listed for rent$995$1
2015-12-11Listing removed$825$1
2015-12-04Price change$825$1
2015-11-26Listed for rent$850$1
2013-11-11Listing removed$90,000$87
2013-07-31Price change$90,000$87
2013-06-27Price change$94,000$91
2013-05-14Listed for sale$99,000$96
2005-06-30Sold$0

Tax History

YearProperty TaxTax Assessment
2025$1,777.75$24,875
2024$2,294.72$33,121
2023$2,242.49$33,121
2022$1,389.44$18,810
2021$1,388.82$18,810
2020$1,431.84$18,842
2019$1,408.87$18,842
2018$1,408.87$18,467
2017$1,488.2$18,467
2016$1,421.88$18,005
2014$1,355.78$17,480
2013$1,347.6$17,480
2012$1,330.84$17,480
2011$1,162.82$17,480
2010$1,134.48$15,543
2009$1,230.5$15,543
2008$1,227.7$17,464
2007$1,232.5$17,464
2006$1,231.86$17,464
2005$1,149.91$17,464
2004$1,149.9$15,876
2003$982.08$15,876
2002$979.26$13,806
2001$840.03$13,806
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,035
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: $195,000Rent Basis: Observed Comp Model ($1,452/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.61%

NOI: $10,947/yr

Cash-on-Cash Yield
-2.7%

On $44,850 invested

DSCR Ratio
0.90x

Negative debt coverage

5-Yr Leveraged ROI
+80.9%

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)-$106/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$73/mo
Repairs & Maintenance (10% of rent)-$145/mo
Property Management (8% of rent)-$116/mo
Total Pure Operating Expenses-$540/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,452/mo
Less: Operating Expenses-$540/mo
Net Operating Income (NOI)+$912/mo
Less: Debt Service (30yr @ 6.75%)-$1,012/mo
Net Cash Flow
$-100/mo
$-1,195/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.

3527 S Adams Ave | Independence, MO | Haven AI Analysis | Haven by ScoutHavens