OFF_MARKETExcellent Deal15 days on market

10126 E Golf Ave

10126 E Golf Ave, Independence, MO 64053, Independence, MO 64053
$149,900
Zestimate®:$158,700$8,800 Under Market

Listing Price

Property image 1
10126 E Golf Ave, Independence, MO 64053
Loc: Independence, MO
Days Listed
15
Tax Assessed
$58k
Zestimate®
$159k
6% Under Valued
Lot Size
6,501 sqft
Rent Estimate
$1,652/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.

N/A

Sugar Creek Elementary School

PK-1
1.5 mi away
6

Clifford H. Nowlin Middle School

6-8
1.9 mi away
3

Van Horn High School

9-12
0.3 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
7.37%
Total ROI
26.5%
Cash Flow
$163/mo
DSCR
1.22
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
2026-05-22Sold$0
2026-04-18Pending sale$149,900$94
2026-04-10Price change$149,900$94
2026-04-01Price change$155,000$97
2026-03-24Listed for sale$165,000$103
2026-03-24Listing removed$1,549$1
2026-02-14Listed for rent$1,549$1
2021-03-24Listing removed$0
2019-02-03Listing removed$950$1
2018-12-18Price change$950$1
2018-12-10Price change$1,000$1
2018-11-09Listed for rent$1,200$1
2009-02-11Sold$0
2008-07-29Sold$0
2008-06-11Listed for sale$84,900$53

Tax History

YearProperty TaxTax Assessment
2025$808.63$11,056
2024$948.25$13,300
2023$925.11$13,300
2022$636.78$8,360
2021$634.27$8,360
2020$582.76$7,477
2019$574.11$7,477
2018$574.11$4,501
2017$367.68$4,501
2016$316.11$3,914
2014$301.58$3,800
2013$870.91$11,039
2012$860.32$11,039
2011$611.52$11,039
2010$596.9$7,982
2009$645.55$7,982
2008$629.97$8,969
2007$609.5$8,969
2006$609.38$8,623
2005$546.75$8,623
2004$546.41$7,631
2003$493.57$7,631
2002$493.54$6,814
2001$487.5$6,814
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,602
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: $149,900Rent Basis: Observed Comp Model ($1,652/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
9.01%

NOI: $13,500/yr

Cash-on-Cash Yield
12.1%

On $34,477 invested

DSCR Ratio
1.45x

Prime loan qualification

5-Yr Leveraged ROI
+154.6%

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)-$47/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-$527/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,652/mo
Less: Operating Expenses-$527/mo
Net Operating Income (NOI)+$1,125/mo
Less: Debt Service (30yr @ 6.75%)-$778/mo
Net Cash Flow
$347/mo
$4,166/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.