OFF_MARKETExcellent Deal1 days on market
931 S Jones Ct
931 S Jones Ct, Independence, MO 64056, Independence, MO 64056
931 S Jones Ct, Independence, MO 64056
Loc: Independence, MO
Days Listed
1
Tax Assessed
$192k
Zestimate®
$277k
6% Under Valued
Lot Size
7,443 sqft
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
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
7.29%
Total ROI
26.1%
Cash Flow
$265/mo
DSCR
1.20
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $260,000Rent Basis: Modeled Estimate ($2,080/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.21%
NOI: $16,154/yr
Cash-on-Cash Yield
-0.1%
On $59,800 invested
DSCR Ratio
1.00x
Tight qualification
5-Yr Leveraged ROI
+93.9%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.97% of basis)-$155/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$104/mo
Repairs & Maintenance (10% of rent)-$208/mo
Property Management (8% of rent)-$166/mo
Total Pure Operating Expenses-$734/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,080/mo
Less: Operating Expenses-$734/mo
Net Operating Income (NOI)+$1,346/mo
Less: Debt Service (30yr @ 6.75%)-$1,349/mo
Net Cash Flow
$-3/mo
$-35/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Independence.