OFF_MARKETExcellent Deal19 days on market

500 N Delaware St

500 N Delaware St, Independence, MO 64050, Independence, MO 64050
$289,000
Zestimate®:$328,100$39,100 Under Market

Listing Price

Property image 1
500 N Delaware St, Independence, MO 64050
Loc: Independence, MO
Days Listed
19
Tax Assessed
$225k
Zestimate®
$328k
12% Under Valued
Lot Size
0.34 acres
Rent Estimate
$2,322/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

Bryant Elementary School

PK-5
0.2 mi away
7

Bridger Middle School

6
3.4 mi away
3

William Chrisman High School

9-12
0.9 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
$295/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
2026-04-27Sold$0
2026-04-18Pending sale$309,000$135
2026-04-16Listed for sale$309,000$135
2010-12-10Sold$0
2010-11-04Price change$163,000$71
2010-10-17Price change$153,000$67
2010-10-08Listed for sale$239,000$104
2010-08-13Listing removed$154,900$68
2010-07-28Price change$154,900$68
2010-07-23Listed for sale$239,000$104
2010-06-14Sold$0
2010-05-07Price change$199,000$87
2010-05-01Price change$219,000$96
2010-04-20Price change$229,000$100
2010-04-03Listed for sale$239,000$104

Tax History

YearProperty TaxTax Assessment
2025$1,526.4$42,716
2024$1,382.2$39,900
2023$1,350.73$39,900
2022$1,192.95$32,300
2021$1,192.42$32,300
2020$1,094.13$28,796
2019$1,076.58$28,796
2018$1,076.58$27,440
2017$1,105.65$27,440
2016$1,056.38$26,753
2014$0$25,973
2013$0$25,973
2012$0$25,973
2011$0$25,973
2010$0$31,109
2009$0$31,109
2008$0$31,911
2007$0$31,911
2006$0$27,749
2005$1,763.04$27,749
2004$1,763.02$24,341
2003$1,664.89$24,341
2002$1,660.12$23,405
2001$1,538.08$23,405
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,291
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: $289,000Rent Basis: Observed Comp Model ($2,322/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.25%

NOI: $18,075/yr

Cash-on-Cash Yield
0.1%

On $66,470 invested

DSCR Ratio
1.00x

Tight qualification

5-Yr Leveraged ROI
+94.8%

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)-$182/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$116/mo
Repairs & Maintenance (10% of rent)-$232/mo
Property Management (8% of rent)-$186/mo
Total Pure Operating Expenses-$816/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,322/mo
Less: Operating Expenses-$816/mo
Net Operating Income (NOI)+$1,506/mo
Less: Debt Service (30yr @ 6.75%)-$1,500/mo
Net Cash Flow
$7/mo
$80/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.

500 N Delaware St | Independence, MO | Haven AI Analysis | Haven by ScoutHavens