OFF_MARKETGood Deal8 days on market

3717 S Hocker St

3717 S Hocker St, Independence, MO 64055, Independence, MO 64055
$182,000
Zestimate®:$183,300$1,300 Under Market

Listing Price

Property image 1
3717 S Hocker St, Independence, MO 64055
Loc: Independence, MO
Days Listed
8
Zestimate®
$183k
1% Under Valued
Lot Size
9,150 sqft
Rent Estimate
$1,653/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
0.7 mi away
7

Bridger Middle School

6
3.2 mi away
4

Truman High School

9-12
0.6 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
6.78%
Total ROI
23.6%
Cash Flow
$108/mo
DSCR
1.12
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
2026-05-07Pending sale$182,000$198
2026-04-07Listed for sale$182,000$198
2026-03-16Listing removed$182,000$198
2026-03-13Price change$182,000$198
2025-09-05Price change$195,000$212
2025-08-15Price change$205,000$223
2025-06-25Listed for sale$215,000$234
2018-01-23Sold$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
920
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: $182,000Rent Basis: Observed Comp Model ($1,653/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.76%

NOI: $12,308/yr

Cash-on-Cash Yield
2.3%

On $41,860 invested

DSCR Ratio
1.09x

Tight qualification

5-Yr Leveraged ROI
+105.9%

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)-$147/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$83/mo
Repairs & Maintenance (10% of rent)-$165/mo
Property Management (8% of rent)-$132/mo
Total Pure Operating Expenses-$627/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,653/mo
Less: Operating Expenses-$627/mo
Net Operating Income (NOI)+$1,026/mo
Less: Debt Service (30yr @ 6.75%)-$944/mo
Net Cash Flow
$81/mo
$976/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.

3717 S Hocker St | Independence, MO | Haven AI Analysis | Haven by ScoutHavens