OFF_MARKETGood Deal2 days on market

20117 E 24th Ter

20117 E 24th Ter, Independence, MO 64057, Independence, MO 64057

$357,000

Zestimate®:$356,000

Listing Price

20117 E 24th Ter, Independence, MO 64057

Loc: Independence, MO

Days Listed

Zestimate®

$356k

Market Rate

Lot Size

7,301 sqft

Rent Estimate

$2,489/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.

Sunny Pointe Elementary School

K-5

1.3 mi away

Paul Kinder Middle School

6-8

1.3 mi away

Blue Springs High School

9-12

3.5 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

7.10%

Total ROI

25.2%

Cash Flow

$308/mo

DSCR

1.17

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

Date	Event	Price	Price/sqft
2026-04-20	Listing removed	$357,000	–
2026-04-16	Listed for sale	$357,000	–

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

2,139

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: $357,000Rent Basis: Observed Comp Model ($2,489/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $104/mo

Haven ScoreRisky

1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

5.12%

NOI: $18,287/yr

Cash-on-Cash Yield

-4.8%

On $82,110 invested

DSCR Ratio

0.82x

Negative debt coverage

5-Yr Leveraged ROI

+70.2%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (0.97% of basis)-$289/mo

Homeowner / Hazard Insurance-$104/mo

Vacancy Reserve (5% of rent)-$124/mo

Repairs & Maintenance (10% of rent)-$249/mo

Property Management (8% of rent)-$199/mo

Total Pure Operating Expenses-$965/mo

Net Investor Cash Flow

Gross Scheduled Rent+$2,489/mo

Less: Operating Expenses-$965/mo

Net Operating Income (NOI)+$1,524/mo

Less: Debt Service (30yr @ 6.75%)-$1,852/mo

Net Cash Flow

$-328/mo

$-3,941/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.

20117 E 24th Ter | Independence, MO | Haven AI Analysis | Haven by ScoutHavens