OFF_MARKETExcellent Deal99 days on market

801 N Redwood Dr

801 N Redwood Dr, Independence, MO 64056, Independence, MO 64056
$179,900
Zestimate®:$172,500

Listing Price

Property image 1
801 N Redwood Dr, Independence, MO 64056
Loc: Independence, MO
Days Listed
99
Tax Assessed
$155k
Zestimate®
$173k
Market Rate
Lot Size
10,519 sqft
Rent Estimate
$1,763/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.

5

Randall Elementary School

PK-5
0.5 mi away
3

Bingham Middle School

7-8
2.3 mi away
3

William Chrisman High School

9-12
2.4 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
8.42%
Total ROI
31.8%
Cash Flow
$353/mo
DSCR
1.39
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
2026-05-29Sold$0
2026-04-30Pending sale$179,900$153
2026-02-10Price change$179,900$153
2026-01-06Listed for sale$189,900$161
2026-01-01Listing removed$178,000$151
2025-11-06Pending sale$178,000$151
2025-10-26Price change$178,000$151
2025-10-18Listed for sale$180,000$153

Tax History

YearProperty TaxTax Assessment
2025$2,102.42$29,418
2024$1,772.4$25,582
2023$1,732.05$25,582
2022$1,922.76$26,030
2021$1,921.9$26,030
2020$1,761.49$23,180
2019$1,733.24$23,180
2018$1,733.24$20,174
2017$1,625.76$20,174
2016$1,553.38$19,669
2014$1,481.12$19,096
2013$1,472.19$19,096
2012$1,453.87$19,096
2011$1,428.63$19,096
2010$1,393.82$19,096
2009$1,376.35$19,096
2008$1,373.22$19,534
2007$1,300.54$19,534
2006$1,299.86$18,428
2005$1,271.16$18,428
2004$1,271.15$17,550
2003$1,114.67$17,550
2002$1,111.47$15,670
2001$953.74$15,670
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,179
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: $179,900Rent Basis: Observed Comp Model ($1,763/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreGood
7/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
7.55%

NOI: $13,588/yr

Cash-on-Cash Yield
5.8%

On $41,377 invested

DSCR Ratio
1.21x

Tight qualification

5-Yr Leveraged ROI
+123.0%

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)-$125/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$88/mo
Repairs & Maintenance (10% of rent)-$176/mo
Property Management (8% of rent)-$141/mo
Total Pure Operating Expenses-$631/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,763/mo
Less: Operating Expenses-$631/mo
Net Operating Income (NOI)+$1,132/mo
Less: Debt Service (30yr @ 6.75%)-$933/mo
Net Cash Flow
$199/mo
$2,387/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.