OFF_MARKETGood Deal15 days on market

14903 E Kentucky Rd

14903 E Kentucky Rd, Independence, MO 64050, Independence, MO 64050
$219,000

Listing Price

Property image 1
14903 E Kentucky Rd, Independence, MO 64050
Loc: Independence, MO
Days Listed
15
Tax Assessed
$175k
Lot Size
0.47 acres
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
1.8 mi away
5

Osage Trail Middle School

7-8
5.9 mi away
3

Fort Osage High School

9-12
5.8 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
7.14%
Total ROI
25.3%
Cash Flow
$195/mo
DSCR
1.18
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
2026-05-04Price change$209,000$80
2026-03-31Listed for sale$219,000$84
2021-12-15Sold$0
2021-10-17Pending sale$189,900$73
2021-10-11Listed for sale$189,900$73

Tax History

YearProperty TaxTax Assessment
2025$2,706.45$33,169
2024$3,266.45$41,133
2023$3,250.95$41,133
2022$2,086.56$25,080
2021$2,085.73$25,080
2020$1,885.95$22,369
2019$1,867.72$22,369
2018$1,867.72$19,469
2017$1,679.64$19,469
2016$1,300.93$16,929
2014$1,122.55$14,662
2013$1,105.43$14,662
2012$1,104.56$14,662
2011$1,089.75$14,662
2010$1,085.02$14,662
2009$1,107.12$14,662
2008$1,104.86$16,112
2007$1,053.72$16,112
2006$1,053.16$15,200
2005$1,065.85$15,200
2004$974.7$15,201
2003$1,071.7$18,704
2002$1,063.1$16,264
2001$993.02$16,264
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,602
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: $219,000Rent Basis: Modeled Estimate ($1,752/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.07%

NOI: $13,295/yr

Cash-on-Cash Yield
-0.7%

On $50,370 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+90.8%

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)-$141/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$88/mo
Repairs & Maintenance (10% of rent)-$175/mo
Property Management (8% of rent)-$140/mo
Total Pure Operating Expenses-$644/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,752/mo
Less: Operating Expenses-$644/mo
Net Operating Income (NOI)+$1,108/mo
Less: Debt Service (30yr @ 6.75%)-$1,136/mo
Net Cash Flow
$-28/mo
$-341/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.