OFF_MARKETExcellent Deal6 days on market

18301 E Truman Rd

18301 E Truman Rd, Independence, MO 64057, Independence, MO 64057
$224,900
Zestimate®:$240,200$15,300 Under Market

Listing Price

Property image 1
18301 E Truman Rd, Independence, MO 64057
Loc: Independence, MO
Days Listed
6
Tax Assessed
$152k
Zestimate®
$240k
6% Under Valued
Lot Size
0.50 acres
Rent Estimate
$1,954/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

Bridger Middle School

6
0.8 mi away
3

William Chrisman High School

9-12
2.6 mi away
3

Bingham Middle School

7-8
0.4 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
7.29%
Total ROI
26.1%
Cash Flow
$230/mo
DSCR
1.20
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
2026-05-06Sold$0
2026-04-26Pending sale$224,900$184
2026-04-24Listed for sale$224,900$184

Tax History

YearProperty TaxTax Assessment
2025$2,065.05$28,895
2024$1,777.8$25,660
2023$1,737.34$25,660
2022$1,613.99$21,850
2021$1,613.27$21,850
2020$1,578.58$20,773
2019$1,553.26$20,773
2018$1,553.26$18,080
2017$1,456.93$18,080
2016$1,392.03$17,626
2014$1,327.32$17,113
2013$1,319.31$17,113
2012$1,302.9$17,113
2011$1,280.27$17,113
2010$1,249.08$17,113
2009$1,354.79$17,113
2008$1,351.71$19,228
2007$1,357$19,228
2006$1,356.29$19,228
2005$1,156.36$19,228
2004$1,156.27$15,964
2003$1,051.5$15,964
2002$1,048.49$14,782
2001$867.64$14,782
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,222
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: $224,900Rent Basis: Observed Comp Model ($1,954/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.84%

NOI: $15,380/yr

Cash-on-Cash Yield
2.7%

On $51,727 invested

DSCR Ratio
1.10x

Tight qualification

5-Yr Leveraged ROI
+107.5%

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)-$123/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$98/mo
Repairs & Maintenance (10% of rent)-$195/mo
Property Management (8% of rent)-$156/mo
Total Pure Operating Expenses-$672/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,954/mo
Less: Operating Expenses-$672/mo
Net Operating Income (NOI)+$1,282/mo
Less: Debt Service (30yr @ 6.75%)-$1,167/mo
Net Cash Flow
$115/mo
$1,376/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.