OFF_MARKETExcellent Deal20 days on market

500 N Saville Ct

500 N Saville Ct, Independence, MO 64050, Independence, MO 64050
$268,000
Zestimate®:$260,800

Listing Price

Property image 1
500 N Saville Ct, Independence, MO 64050
Loc: Independence, MO
Days Listed
20
Tax Assessed
$188k
Zestimate®
$261k
Market Rate
Lot Size
9,583 sqft
Rent Estimate
$1,911/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

Ott Elementary School

PK-5
1.1 mi away
3

Bingham Middle School

7-8
2 mi away
3

William Chrisman High School

9-12
0.8 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
7.35%
Total ROI
26.4%
Cash Flow
$286/mo
DSCR
1.21
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
2026-06-26Sold$0
2026-05-11Contingent$258,000$177
2026-05-07Price change$258,000$177
2026-04-10Listed for sale$268,000$184
2013-04-11Sold$0
2013-02-15Listed for sale$92,700$63
2012-04-03Listing removed$89,900$62
2012-02-21Price change$89,900$62
2011-10-17Listed for sale$125,000$86
2001-03-09Sold$0

Tax History

YearProperty TaxTax Assessment
2025$2,557.81$35,790
2024$2,156.23$31,122
2023$2,107.15$31,122
2022$2,091.17$28,310
2021$2,090.24$28,310
2020$1,926.17$25,347
2019$1,895.27$25,347
2018$1,895.27$23,374
2017$1,883.56$23,374
2016$1,799.71$22,788
2014$1,715.98$22,124
2013$1,705.63$22,124
2012$1,684.41$22,124
2011$1,667.51$22,124
2010$1,626.87$22,289
2009$1,670.72$22,289
2008$1,666.93$23,712
2007$1,507.6$23,712
2006$1,506.81$21,362
2005$1,547.27$21,362
2004$1,547.25$21,362
2003$1,450.21$21,362
2002$864.57$20,387
2001$0$3,990
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,460
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: $268,000Rent Basis: Observed Comp Model ($1,911/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.46%

NOI: $14,630/yr

Cash-on-Cash Yield
-3.3%

On $61,640 invested

DSCR Ratio
0.88x

Negative debt coverage

5-Yr Leveraged ROI
+77.5%

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)-$152/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$96/mo
Repairs & Maintenance (10% of rent)-$191/mo
Property Management (8% of rent)-$153/mo
Total Pure Operating Expenses-$692/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,911/mo
Less: Operating Expenses-$692/mo
Net Operating Income (NOI)+$1,219/mo
Less: Debt Service (30yr @ 6.75%)-$1,391/mo
Net Cash Flow
$-171/mo
$-2,057/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.

500 N Saville Ct | Independence, MO | Haven AI Analysis | Haven by ScoutHavens