OFF_MARKETRisky Deal4 days on market

17307 E Courtney Atherton Rd

17307 E Courtney Atherton Rd, Independence, MO 64058, Independence, MO 64058
$449,950
Zestimate®:$452,900$2,950 Under Market

Listing Price

Property image 1
17307 E Courtney Atherton Rd, Independence, MO 64058
Loc: Independence, MO
Days Listed
4
Tax Assessed
$247k
Zestimate®
$453k
1% Under Valued
Lot Size
322584.00 acres
Rent Estimate
$2,501/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

Elm Grove Elementary School

K-4
1.4 mi away
5

Osage Trail Middle School

7-8
4.5 mi away
3

Fort Osage High School

9-12
4.3 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
2.99%
Total ROI
4.6%
Cash Flow
$-1,154/mo
DSCR
0.49
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
2026-06-08Sold$0
2026-05-04Contingent$449,950$151
2026-04-22Listed for sale$449,950$151

Tax History

YearProperty TaxTax Assessment
2025$4,224.42$46,988
2024$4,061.34$45,407
2023$4,025.11$45,407
2022$3,324.29$35,530
2021$3,327.6$35,530
2020$2,954.14$31,087
2019$2,894.67$31,087
2018$2,894.67$27,055
2017$2,589.16$27,055
2016$2,275.29$26,378
2014$2,264.74$26,378
2013$2,232.55$26,378
2012$2,229.55$26,378
2011$2,201.53$26,378
2010$2,191.83$26,378
2009$2,234.7$26,378
2008$2,159.28$28,986
2007$2,057.31$28,036
2006$2,056.38$26,449
2005$1,945.58$26,449
2004$1,743.8$24,719
2003$1,594.6$24,719
2002$1,581.16$22,070
2001$1,378.32$22,070
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,970
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: $449,950Rent Basis: Observed Comp Model ($2,501/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $131/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.25%

NOI: $19,138/yr

Cash-on-Cash Yield
-8.6%

On $103,489 invested

DSCR Ratio
0.68x

Negative debt coverage

5-Yr Leveraged ROI
+51.3%

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)-$200/mo
Homeowner / Hazard Insurance-$131/mo
Vacancy Reserve (5% of rent)-$125/mo
Repairs & Maintenance (10% of rent)-$250/mo
Property Management (8% of rent)-$200/mo
Total Pure Operating Expenses-$906/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,501/mo
Less: Operating Expenses-$906/mo
Net Operating Income (NOI)+$1,595/mo
Less: Debt Service (30yr @ 6.75%)-$2,335/mo
Net Cash Flow
$-740/mo
$-8,878/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.