OFF_MARKETGood Deal12 days on market

4228 S Stayton Ave

4228 S Stayton Ave, Independence, MO 64055, Independence, MO 64055
$225,000
Zestimate®:$232,000$7,000 Under Market

Listing Price

Property image 1
4228 S Stayton Ave, Independence, MO 64055
Loc: Independence, MO
Days Listed
12
Tax Assessed
$182k
Zestimate®
$232k
3% Under Valued
Lot Size
10,729 sqft
Rent Estimate
$1,744/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

William Southern Elementary School

PK-5
0.4 mi away
7

Bridger Middle School

6
3.1 mi away
4

Truman High School

9-12
1.5 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
$200/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
2026-05-07Sold$0
2026-04-17Contingent$225,000$158
2026-04-16Listed for sale$225,000$158
2019-11-25Sold$0
2019-10-03Listed for sale$152,000$107
2014-04-30Sold$0
2014-03-08Listed for sale$99,900$70

Tax History

YearProperty TaxTax Assessment
2025$2,472.06$34,590
2024$2,083.96$30,079
2023$2,036.53$30,079
2022$1,992.93$26,981
2021$1,992.04$26,981
2020$1,791.21$23,571
2019$1,762.47$23,571
2018$1,762.47$22,081
2017$1,779.36$22,081
2016$1,700.12$21,527
2014$1,621.05$20,900
2013$1,611.26$20,900
2012$1,591.22$20,900
2011$1,664.36$20,900
2010$1,623.81$22,248
2009$1,601.39$22,248
2008$1,597.76$22,728
2007$1,445.07$22,728
2006$1,444.32$20,475
2005$1,312.45$20,475
2004$1,312.43$18,120
2003$1,171.72$18,120
2002$1,168.36$16,472
2001$1,012.24$16,472
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,424
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: $225,000Rent Basis: Observed Comp Model ($1,744/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.84%

NOI: $13,149/yr

Cash-on-Cash Yield
-1.7%

On $51,750 invested

DSCR Ratio
0.94x

Negative debt coverage

5-Yr Leveraged ROI
+85.9%

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)-$147/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$87/mo
Repairs & Maintenance (10% of rent)-$174/mo
Property Management (8% of rent)-$140/mo
Total Pure Operating Expenses-$648/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,744/mo
Less: Operating Expenses-$648/mo
Net Operating Income (NOI)+$1,096/mo
Less: Debt Service (30yr @ 6.75%)-$1,167/mo
Net Cash Flow
$-72/mo
$-861/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.