OFF_MARKETGood Deal5 days on market

14301 E Covington Rd

14301 E Covington Rd, Independence, MO 64055, Independence, MO 64055
$270,000
Zestimate®:$293,000$23,000 Under Market

Listing Price

Property image 1
14301 E Covington Rd, Independence, MO 64055
Loc: Independence, MO
Days Listed
5
Tax Assessed
$269k
Zestimate®
$293k
8% Under Valued
Lot Size
0.30 acres
Rent Estimate
$2,319/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.

7

William Southern Elementary School

PK-5
0.5 mi away
7

Bridger Middle School

6
3.9 mi away
4

Truman High School

9-12
1.5 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
7.00%
Total ROI
24.7%
Cash Flow
$210/mo
DSCR
1.15
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
2026-06-01Sold$0
2026-04-18Pending sale$270,000$126

Tax History

YearProperty TaxTax Assessment
2025$3,648.63$51,053
2024$3,075.82$44,395
2023$3,005.81$44,395
2022$3,115.71$42,180
2021$3,114.32$42,180
2020$2,799.32$36,837
2019$2,754.41$36,837
2018$2,754.41$32,060
2017$2,583.62$32,060
2016$2,461.52$31,168
2014$2,347.03$30,260
2013$2,332.86$30,260
2012$2,303.85$30,260
2011$2,230.1$30,260
2010$2,175.76$29,809
2009$2,146.53$29,809
2008$2,141.66$30,464
2007$1,936.97$30,464
2006$1,935.96$27,445
2005$1,857.86$27,445
2004$1,857.83$25,650
2003$1,824.59$25,650
2002$1,819.35$25,650
2001$1,854.24$29,056
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,146
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: $270,000Rent Basis: Observed Comp Model ($2,319/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.53%

NOI: $17,621/yr

Cash-on-Cash Yield
1.3%

On $62,100 invested

DSCR Ratio
1.05x

Tight qualification

5-Yr Leveraged ROI
+100.7%

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)-$217/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$116/mo
Repairs & Maintenance (10% of rent)-$232/mo
Property Management (8% of rent)-$186/mo
Total Pure Operating Expenses-$851/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,319/mo
Less: Operating Expenses-$851/mo
Net Operating Income (NOI)+$1,468/mo
Less: Debt Service (30yr @ 6.75%)-$1,401/mo
Net Cash Flow
$67/mo
$810/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.