OFF_MARKETExcellent Deal0 days on market

12121 E 39th Ter S

12121 E 39th Ter S, Independence, MO 64052, Independence, MO 64052
$280,000
Zestimate®:$270,900

Listing Price

Property image 1
12121 E 39th Ter S, Independence, MO 64052
Loc: Independence, MO
Days Listed
0
Tax Assessed
$165k
Zestimate®
$271k
Market Rate
Lot Size
0 sqft
Rent Estimate
$2,252/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.

6

Little Blue Elementary School

K-5
2.9 mi away
3

Raytown Middle School

6-8
1.8 mi away
2

Raytown Sr. High School

9-12
2.9 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
7.51%
Total ROI
27.2%
Cash Flow
$336/mo
DSCR
1.24
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
2026-05-05Sold$0
2026-04-21Pending sale$280,000$122
2026-04-16Listed for sale$280,000$122

Tax History

YearProperty TaxTax Assessment
2025$2,210.04$31,255
2024$2,208.93$27,573
2023$2,198.53$27,573
2022$2,293.99$27,740
2021$2,293.07$27,740
2020$2,029.65$24,217
2019$2,009.91$24,217
2018$2,009.91$21,077
2017$1,807.92$21,077
2016$1,706.51$20,548
2014$1,671.05$19,950
2013$1,667.7$19,950
2012$1,666.52$19,950
2011$1,436.35$19,950
2010$1,410.08$17,158
2009$1,599.86$17,158
2008$1,406.45$21,348
2007$1,413$21,348
2006$1,410.31$21,348
2005$1,348.02$21,348
2004$1,348.27$19,585
2003$1,242.4$19,585
2002$1,242.22$17,487
2001$1,084.58$17,487
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,300
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: $280,000Rent Basis: Observed Comp Model ($2,252/mo)State Tax Benchmark: 0.97% (MO)Hazard Reserve: $100/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.43%

NOI: $18,013/yr

Cash-on-Cash Yield
0.9%

On $64,400 invested

DSCR Ratio
1.03x

Tight qualification

5-Yr Leveraged ROI
+98.7%

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)-$133/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$113/mo
Repairs & Maintenance (10% of rent)-$225/mo
Property Management (8% of rent)-$180/mo
Total Pure Operating Expenses-$751/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,252/mo
Less: Operating Expenses-$751/mo
Net Operating Income (NOI)+$1,501/mo
Less: Debt Service (30yr @ 6.75%)-$1,453/mo
Net Cash Flow
$48/mo
$579/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Independence.