OFF_MARKETExcellent Deal12 days on market

1621 N Belvidere Ave

1621 N Belvidere Ave, Independence, MO 64056, Independence, MO 64056
$245,000
Zestimate®:$257,000$12,000 Under Market

Listing Price

Property image 1
1621 N Belvidere Ave, Independence, MO 64056
Loc: Independence, MO
Days Listed
12
Tax Assessed
$139k
Zestimate®
$257k
5% Under Valued
Lot Size
7,177 sqft
Rent Estimate
$1,797/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.

3

Blue Hills Elementary School

K-4
0.4 mi away
5

Osage Trail Middle School

7-8
2.9 mi away
3

Fort Osage High School

9-12
2.8 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
7.47%
Total ROI
27.0%
Cash Flow
$286/mo
DSCR
1.23
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
2026-05-22Sold$0
2026-04-21Pending sale$245,000$180
2026-04-20Listed for sale$245,000$180
2022-11-29Sold$0
2010-12-03Listing removed$70,000$51
2010-03-18Listed for sale$70,000$51

Tax History

YearProperty TaxTax Assessment
2025$2,879.4$26,438
2024$3,020.23$22,990
2023$1,817.01$22,990
2022$4,403.95$22,611
2021$2,204.66$22,611
2020$1,777.53$21,083
2019$1,760.35$21,083
2018$1,760.35$20,307
2017$1,752.03$20,307
2016$1,521.4$19,798
2014$1,419.54$18,541
2013$1,397.88$18,541
2012$1,396.79$18,541
2011$1,378.06$18,541
2010$1,372.07$18,541
2009$1,400.05$18,541
2008$1,397.2$20,375
2007$1,398.47$20,375
2006$1,397.73$20,173
2005$1,297.75$20,173
2004$1,186.69$18,507
2003$1,060.43$18,507
2002$1,051.92$16,093
2001$974.07$16,093
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,362
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: $245,000Rent Basis: Observed Comp Model ($1,797/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.74%

NOI: $14,055/yr

Cash-on-Cash Yield
-2.1%

On $56,350 invested

DSCR Ratio
0.92x

Negative debt coverage

5-Yr Leveraged ROI
+83.5%

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)-$112/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$90/mo
Repairs & Maintenance (10% of rent)-$180/mo
Property Management (8% of rent)-$144/mo
Total Pure Operating Expenses-$626/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,797/mo
Less: Operating Expenses-$626/mo
Net Operating Income (NOI)+$1,171/mo
Less: Debt Service (30yr @ 6.75%)-$1,271/mo
Net Cash Flow
$-100/mo
$-1,201/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.