OFF_MARKETExcellent Deal61 days on market

921 E Manor Rd

921 E Manor Rd, Independence, MO 64055, Independence, MO 64055
$250,000
Zestimate®:$252,000$2,000 Under Market

Listing Price

Property image 1
921 E Manor Rd, Independence, MO 64055
Loc: Independence, MO
Days Listed
61
Tax Assessed
$142k
Zestimate®
$252k
1% Under Valued
Lot Size
10,454 sqft
Rent Estimate
$1,731/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.

5

Sycamore Hills Elementary School

PK-5
1.3 mi away
7

Bridger Middle School

6
2.2 mi away
4

Truman High School

9-12
0.9 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
7.48%
Total ROI
27.1%
Cash Flow
$294/mo
DSCR
1.23
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
2026-05-20Sold$0
2026-05-05Pending sale$250,000$179
2026-04-20Contingent$250,000$179
2026-03-13Price change$250,000$179
2026-02-19Listed for sale$260,000$186

Tax History

YearProperty TaxTax Assessment
2025$1,921.38$26,885
2024$2,426.36$35,021
2023$2,371.13$35,021
2022$1,501.72$20,331
2021$1,501.05$20,331
2020$1,540.21$20,269
2019$1,515.5$20,269
2018$1,515.5$19,238
2017$1,550.33$19,238
2016$1,481.27$18,756
2014$1,412.4$18,210
2013$1,403.88$18,210
2012$1,386.42$18,210
2011$1,502.62$18,210
2010$1,466$20,085
2009$1,505.5$20,085
2008$1,502.08$21,367
2007$1,492.99$21,367
2006$1,492.21$21,156
2005$1,355.98$21,156
2004$1,356.03$18,722
2003$1,158.06$18,722
2002$1,154.74$16,280
2001$1,049.05$16,280
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,398
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: $250,000Rent Basis: Observed Comp Model ($1,731/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.37%

NOI: $13,422/yr

Cash-on-Cash Yield
-3.7%

On $57,500 invested

DSCR Ratio
0.86x

Negative debt coverage

5-Yr Leveraged ROI
+75.5%

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)-$114/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$87/mo
Repairs & Maintenance (10% of rent)-$173/mo
Property Management (8% of rent)-$138/mo
Total Pure Operating Expenses-$613/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,731/mo
Less: Operating Expenses-$613/mo
Net Operating Income (NOI)+$1,118/mo
Less: Debt Service (30yr @ 6.75%)-$1,297/mo
Net Cash Flow
$-179/mo
$-2,144/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.

921 E Manor Rd | Independence, MO | Haven AI Analysis | Haven by ScoutHavens