OFF_MARKETGood Deal6 days on market

4009 S Delaware Ave

4009 S Delaware Ave, Independence, MO 64055, Independence, MO 64055
$220,000
Zestimate®:$243,000$23,000 Under Market

Listing Price

Property image 1
4009 S Delaware Ave, Independence, MO 64055
Loc: Independence, MO
Days Listed
6
Tax Assessed
$171k
Zestimate®
$243k
9% Under Valued
Lot Size
0.33 acres
Rent Estimate
$2,524/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

John W. Luff Elementary School

PK-5
0.4 mi away
7

Bridger Middle School

6
4 mi away
4

Truman High School

9-12
1 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
7.16%
Total ROI
25.5%
Cash Flow
$201/mo
DSCR
1.18
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
2026-05-12Sold$0
2026-04-18Pending sale$220,000$113
2026-04-16Listed for sale$220,000$113

Tax History

YearProperty TaxTax Assessment
2025$2,316.54$32,414
2024$2,896.03$41,800
2023$2,830.11$41,800
2022$1,810.48$24,510
2021$1,809.67$24,510
2020$1,734.21$22,821
2019$1,706.39$22,821
2018$1,706.39$21,016
2017$1,693.62$21,016
2016$1,618.22$20,490
2014$1,542.94$19,893
2013$1,533.63$19,893
2012$1,514.55$19,893
2011$1,621.27$19,893
2010$1,581.77$21,671
2009$1,715.61$21,671
2008$1,711.71$24,350
2007$1,652.35$24,350
2006$1,651.48$23,412
2005$1,555.82$23,412
2004$1,555.72$21,479
2003$1,352.12$21,479
2002$1,348.24$19,008
2001$1,168.02$19,008
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,950
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: $220,000Rent Basis: Observed Comp Model ($2,524/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
9.30%

NOI: $20,467/yr

Cash-on-Cash Yield
13.4%

On $50,600 invested

DSCR Ratio
1.49x

Prime loan qualification

5-Yr Leveraged ROI
+161.1%

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)-$138/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$126/mo
Repairs & Maintenance (10% of rent)-$252/mo
Property Management (8% of rent)-$202/mo
Total Pure Operating Expenses-$818/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,524/mo
Less: Operating Expenses-$818/mo
Net Operating Income (NOI)+$1,706/mo
Less: Debt Service (30yr @ 6.75%)-$1,142/mo
Net Cash Flow
$564/mo
$6,769/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.

4009 S Delaware Ave | Independence, MO | Haven AI Analysis | Haven by ScoutHavens