OFF_MARKETExcellent Deal7 days on market

12704 E 48th Ter S

12704 E 48th Ter S, Independence, MO 64055, Independence, MO 64055
$230,000
Zestimate®:$231,700$1,700 Under Market

Listing Price

Property image 1
12704 E 48th Ter S, Independence, MO 64055
Loc: Independence, MO
Days Listed
7
Tax Assessed
$103k
Zestimate®
$232k
1% Under Valued
Lot Size
10,019 sqft
Rent Estimate
$1,787/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.

7

Fleetridge Elementary School

K-5
0.9 mi away
3

Raytown Middle School

6-8
1.8 mi away
2

Raytown Sr. High School

9-12
2.2 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
7.58%
Total ROI
27.6%
Cash Flow
$290/mo
DSCR
1.25
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
2026-05-26Sold$0
2026-04-28Pending sale$230,000$135
2026-04-10Listed for sale$230,000$135
2025-03-31Sold$0
2025-03-24Pending sale$215,000$126
2025-03-02Contingent$215,000$126
2025-02-28Listed for sale$215,000$126
2024-11-06Listing removed$230,000$135
2024-10-14Listed for sale$230,000$135
2024-10-11Listing removed$230,000$135
2024-09-27Price change$240,000$141
2024-06-03Pending sale$135,000$79
2024-05-31Listed for sale$124,900$73

Tax History

YearProperty TaxTax Assessment
2025$1,612.92$19,599
2024$1,690.76$21,105
2023$1,682.81$21,105
2022$1,225.55$14,820
2021$1,225.07$14,820
2020$1,240.99$14,807
2019$1,228.92$14,807
2018$1,228.92$12,887
2017$1,105.41$12,887
2016$1,043.39$12,564
2014$1,021.73$12,198
2013$1,019.68$12,198
2012$1,018.96$12,198
2011$1,089.27$12,198
2010$1,069.35$13,011
2009$1,160.85$13,011
2008$1,020.51$15,490
2007$995.42$15,490
2006$993.52$15,039
2005$900.08$15,039
2004$900.32$13,078
2003$822.23$13,078
2002$822.11$11,573
2001$725.2$11,573
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,701
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: $230,000Rent Basis: Observed Comp Model ($1,787/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.22%

NOI: $14,311/yr

Cash-on-Cash Yield
0.0%

On $52,900 invested

DSCR Ratio
1.00x

Tight qualification

5-Yr Leveraged ROI
+94.1%

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)-$83/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$89/mo
Repairs & Maintenance (10% of rent)-$179/mo
Property Management (8% of rent)-$143/mo
Total Pure Operating Expenses-$594/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,787/mo
Less: Operating Expenses-$594/mo
Net Operating Income (NOI)+$1,193/mo
Less: Debt Service (30yr @ 6.75%)-$1,193/mo
Net Cash Flow
$-1/mo
$-10/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.