OFF_MARKETGood Deal0 days on market

1117 N Ponca Dr

1117 N Ponca Dr, Independence, MO 64056, Independence, MO 64056
$245,000
Zestimate®:$253,000$8,000 Under Market

Listing Price

Property image 1
1117 N Ponca Dr, Independence, MO 64056
Loc: Independence, MO
Days Listed
0
Tax Assessed
$192k
Zestimate®
$253k
3% Under Valued
Lot Size
9,148 sqft
Rent Estimate
$1,760/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.

6

Cler-Mont Elementary School

K-4
0.7 mi away
5

Osage Trail Middle School

7-8
4 mi away
3

Fort Osage High School

9-12
3.8 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
7.21%
Total ROI
25.7%
Cash Flow
$233/mo
DSCR
1.19
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
2026-05-14Sold$0
2026-04-19Pending sale$245,000$164
2026-04-15Listed for sale$245,000$164

Tax History

YearProperty TaxTax Assessment
2025$2,972.86$36,434
2024$3,511.2$44,215
2023$3,494.53$44,215
2022$2,292.05$27,550
2021$2,291.14$27,550
2020$2,066.55$24,510
2019$2,046.57$24,510
2018$2,046.57$21,332
2017$1,840.46$21,332
2016$1,566.66$20,387
2014$1,365.94$17,841
2013$1,345.1$17,841
2012$1,344.05$17,841
2011$1,326.03$17,841
2010$1,320.27$17,841
2009$1,347.21$17,841
2008$1,344.46$19,606
2007$1,319.58$19,606
2006$1,318.88$19,035
2005$1,334.77$19,035
2004$1,220.54$19,035
2003$1,150.71$19,035
2002$1,141.47$17,463
2001$1,129.56$17,463
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,492
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: $245,000Rent Basis: Observed Comp Model ($1,760/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.39%

NOI: $13,202/yr

Cash-on-Cash Yield
-3.6%

On $56,350 invested

DSCR Ratio
0.87x

Negative debt coverage

5-Yr Leveraged ROI
+76.0%

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)-$155/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$88/mo
Repairs & Maintenance (10% of rent)-$176/mo
Property Management (8% of rent)-$141/mo
Total Pure Operating Expenses-$660/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,760/mo
Less: Operating Expenses-$660/mo
Net Operating Income (NOI)+$1,100/mo
Less: Debt Service (30yr @ 6.75%)-$1,271/mo
Net Cash Flow
$-171/mo
$-2,053/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.

1117 N Ponca Dr | Independence, MO | Haven AI Analysis | Haven by ScoutHavens