OFF_MARKETExcellent Deal1 days on market

11905 E 41st St S

11905 E 41st St S, Independence, MO 64052, Independence, MO 64052
$249,000
Zestimate®:$258,100$9,100 Under Market

Listing Price

Property image 1
11905 E 41st St S, Independence, MO 64052
Loc: Independence, MO
Days Listed
1
Tax Assessed
$163k
Zestimate®
$258k
4% Under Valued
Lot Size
0.35 acres
Rent Estimate
$1,864/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

Little Blue Elementary School

K-5
2.7 mi away
3

Raytown Middle School

6-8
1.7 mi away
2

Raytown Sr. High School

9-12
2.7 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
7.37%
Total ROI
26.5%
Cash Flow
$271/mo
DSCR
1.22
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
2026-05-01Pending sale$249,000$156
2026-04-16Contingent$249,000$156
2026-04-14Listed for sale$249,000$156
2008-07-25Sold$0
2008-06-29Price change$80,900$51
2008-05-24Listed for sale$85,000$53
2008-05-02Sold$0

Tax History

YearProperty TaxTax Assessment
2025$2,543.35$30,905
2024$2,343.92$29,259
2023$2,332.89$29,259
2022$1,932.61$23,371
2021$1,931.83$23,371
2020$1,707.57$20,374
2019$1,690.96$20,374
2018$1,690.96$19,852
2017$1,702.85$19,852
2016$1,607.36$19,354
2014$1,573.97$18,791
2013$1,570.81$18,791
2012$1,569.71$18,791
2011$1,384.53$18,791
2010$1,359.21$16,539
2009$1,475.53$16,539
2008$1,297.15$19,689
2007$1,303.2$19,689
2006$1,300.71$19,689
2005$1,243.26$19,689
2004$1,243.49$18,063
2003$1,145.85$18,063
2002$1,145.68$16,128
2001$1,000.71$16,128
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,600
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: $249,000Rent Basis: Observed Comp Model ($1,864/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.80%

NOI: $14,446/yr

Cash-on-Cash Yield
-1.8%

On $57,270 invested

DSCR Ratio
0.93x

Negative debt coverage

5-Yr Leveraged ROI
+85.0%

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)-$131/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$93/mo
Repairs & Maintenance (10% of rent)-$186/mo
Property Management (8% of rent)-$149/mo
Total Pure Operating Expenses-$660/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,864/mo
Less: Operating Expenses-$660/mo
Net Operating Income (NOI)+$1,204/mo
Less: Debt Service (30yr @ 6.75%)-$1,292/mo
Net Cash Flow
$-88/mo
$-1,059/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.