OFF_MARKETExcellent Deal5 days on market

1812 S Hedges Ave

1812 S Hedges Ave, Independence, MO 64052, Independence, MO 64052
$215,000
Zestimate®:$215,700$700 Under Market

Listing Price

Property image 1
1812 S Hedges Ave, Independence, MO 64052
Loc: Independence, MO
Days Listed
5
Tax Assessed
$102k
Zestimate®
$216k
0% Under Valued
Lot Size
6,517 sqft
Rent Estimate
$1,629/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.

4

Korte Elementary School

PK-5
0.7 mi away
6

Clifford H. Nowlin Middle School

6-8
1.2 mi away
3

Van Horn 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
7.51%
Total ROI
27.2%
Cash Flow
$259/mo
DSCR
1.24
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
2026-05-19Sold$0
2026-04-18Contingent$215,000$116
2026-04-10Listed for sale$215,000$116
2021-10-08Sold$0
2021-08-28Pending sale$140,000$76
2009-11-20Listing removed$27,900$15
2009-11-18Price change$27,900$15
2009-11-07Price change$32,900$18
2009-10-24Price change$36,900$20
2009-10-09Listed for sale$39,900$22
2009-08-27Listing removed$46,900$25
2009-08-16Price change$46,900$25
2009-08-02Price change$49,900$27
2009-07-18Price change$53,900$29
2009-06-27Price change$56,900$31
2009-06-20Listed for sale$59,900$32
2009-02-25Sold$0

Tax History

YearProperty TaxTax Assessment
2025$1,415.09$19,348
2024$2,385.81$33,463
2023$2,327.59$33,463
2022$1,114.37$14,631
2021$1,109.98$14,631
2020$1,142.05$14,653
2019$1,125.12$14,653
2018$1,125.12$14,108
2017$1,152.47$14,108
2016$1,110.9$13,755
2014$1,059.8$13,354
2013$1,053.55$13,354
2012$1,040.74$13,354
2011$941.87$13,354
2010$919.36$12,295
2009$994.28$12,295
2008$970.28$13,814
2007$957.15$13,814
2006$956.96$13,543
2005$906.73$13,543
2004$906.29$12,657
2003$797.21$12,657
2002$797.16$11,006
2001$796.35$11,006
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,850
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: $215,000Rent Basis: Observed Comp Model ($1,629/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.98%

NOI: $12,864/yr

Cash-on-Cash Yield
-1.1%

On $49,450 invested

DSCR Ratio
0.96x

Negative debt coverage

5-Yr Leveraged ROI
+88.9%

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)-$82/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$81/mo
Repairs & Maintenance (10% of rent)-$163/mo
Property Management (8% of rent)-$130/mo
Total Pure Operating Expenses-$557/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,629/mo
Less: Operating Expenses-$557/mo
Net Operating Income (NOI)+$1,072/mo
Less: Debt Service (30yr @ 6.75%)-$1,116/mo
Net Cash Flow
$-44/mo
$-523/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.

1812 S Hedges Ave | Independence, MO | Haven AI Analysis | Haven by ScoutHavens