CashFlowRE
Sign in Sign up
7229 Agnes Ave
B- Composite 65.04
Why this score? — see what drove the B- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +26.4/30.0
  • Appreciation +10.0/10.0
  • DSCR +9.0/10.0
  • 1% rule +5.9/10.0
  • Livability +3.9/5.0
  • Rent growth +3.2/5.0
  • ARV discount +2.5/15.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0

$109,900

7229 Agnes Ave · Kansas City, MO 64132
2 bd · 1.0 ba · 832 sqft · SingleFamily public records · 24 Days on market
Built 1948 6,120 sqft lot Est $99k · 11% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming and move-in ready, this 2-bedroom, 1-bathroom home offers approximately 832 square feet of functional, well-designed living space in Kansas City. The property features bright, welcoming rooms, an efficient layout perfect for everyday living, and the added convenience of dedicated off-street parking. Situated in a convenient location close to local amenities, this lovely home is a fantastic opportunity for anyone looking for comfort and value.

Key facts

  • Convenient location
  • Local amenities
  • 6,120 sq ft lot

Tags

DEDICATED OFF-STREET PARKINGCONVENIENT LOCATIONLOCAL AMENITIES

Property features AI

Finance

  • HOA & community: No association fees; Maintenance provided

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property; One story; Living area approximately 832 (above grade)
  • Construction: Block construction; Composition roof; 76–100 years old
  • Exterior features: Metal fencing; City lot

Interior

  • Kitchen: Vinyl flooring in the kitchen
  • Bedrooms: 2 bedrooms (all on the first floor)
  • Flooring: Luxury vinyl; Carpet (bedrooms, living areas)
  • Bathrooms: 1 full bathroom with ceramic tile and shower-over-tub (first floor)
  • Heating & cooling: Forced air heating; Electric cooling
  • Interior features: Bungalow floor plan; Slab foundation
  • Laundry & utility: Laundry located on the main level

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $288 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $108k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 3.9% in Kansas City — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 78/100 on livability (#28 in MO, #2,671 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools C-, crime F.
  • Kansas City 33 (urban): math 12% / reading 24% proficiency, ranked #308 of 324 in MO (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.0%/yr); 93 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 4,002 units permitted in Jackson County in 2024 (2,271 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($46k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $12k of equity ($760 loan paydown + $11k appreciation (10.0% local appreciation)).
  • Jackson County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$42k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 23y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $108,251 (1.5% below list)

Questions for the listing agent

  1. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.09%
Cap rate
9.44%
Cash-on-cash
11.23%
DSCR
1.50
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$99,008
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7103 Agnes Ave 0.18mi 2/1.0 854 (+3%) 0mo $65,000 $76 87
7040 Agnes Ave 0.23mi 3/1.0 (+1) 840 (+1%) 1mo $99,900 $119 82
2304 E 75th St 0.51mi 2/1.0 832 (0%) 4mo $69,900 $84 73
6815 S Benton Ave 0.54mi 2/1.0 832 (0%) 4mo $99,000 $119 71
7426 Indiana Ave 0.33mi 3/1.0 (+1) 874 (+5%) 2mo $120,000 $137 69
7127 Bales Ave 0.34mi 3/1.0 (+1) 864 (+4%) 6mo $50,000 $58 68
2407 E 69th Ter 0.52mi 2/1.0 875 (+5%) 2mo $105,000 $120 66
6926 College Ave 0.40mi 3/1.0 (+1) 861 (+4%) 6mo $72,900 $85 65
2230 E Gregory Blvd 0.49mi 2/1.0 875 (+5%) 8mo $119,900 $137 62
2915 E 77th Ter 0.62mi 3/1.0 (+1) 864 (+4%) 3mo $125,000 $145 57
7233 Park Ave 0.44mi 3/1.0 (+1) 910 (+9%) 4mo $170,000 $187 56
6810 Monroe Ave 0.67mi 2/1.0 758 (-9%) 8mo $70,000 $92 47

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 2.98% rent growth · sell at horizon

5-year hold
IRR
32.5%
Equity multiple
3.54×
Total profit
$78,132
Equity at exit
$99,007
10-year hold
IRR
28.0%
Equity multiple
8.00×
Total profit
$215,529
Equity at exit
$213,512

Cash invested: $30,772 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
81 Strongly Landlord-Friendly
State Missouri
81 Strongly Landlord-Friendly · R+10
County
— inherits STATE
City
— inherits STATE
Generally landlord-friendly; St Louis has some habitability requirements.

ZIP-level market 64132

Home prices YoY
23.6%
Rents YoY
3.0%
Active inventory
93
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,203 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$40 /mo · $485/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$253
Net cashflow
$288

Break-even live

Break-even rent $839
Max offer price $109,900
Occupancy floor 71%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$27,475
Closing costs
$3,297
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7317 Agnes Ave Kansas City, MO 2.0 1.0 767 $895 $1.17 23d 1 0.11mi
7133 Agnes Ave Kansas City, MO 3.0 2.0 1100 $1,645 $1.50 23d 1 0.12mi
7412 Bellefontaine Ave Unit A Kansas City, MO 2.0 1.0 780 $1,200 $1.54 2d 1 0.22mi
7036 Bellefontaine Ave Unit A Kansas City, MO 2.0 1.0 810 $1,200 $1.48 2d 1 0.23mi
7022 S Benton Ave Kansas City, MO 3.0 1.5 1100 $1,095 $1.00 14d 1 0.28mi
7411 Montgall Ave Kansas City, MO 3.0 1.0 840 $1,200 $1.43 43d 1 0.29mi
3106 E 75th St Kansas City, MO 3.0 1.5 985 $1,225 $1.24 21d 1 0.30mi
7127 Bales Ave Kansas City, MO 3.0 1.0 900 $1,350 $1.50 23d 1 0.33mi
7426 Indiana Ave Kansas City, MO 3.0 1.0 1100 $1,400 $1.27 43d 1 0.33mi
7115 Bales Ave Kansas City, MO 3.0 1.0 865 $1,350 $1.56 16d 1 0.34mi
2422 E 70th Ter Kansas City, MO 2.0 1.0 748 $1,356 $1.81 12d 1 0.42mi
6921 Prospect Ave Unit C Kansas City, MO 1.0 1.0 538 $850 $1.58 4d 1 0.47mi
7560 Prospect Ave Unit F Kansas City, MO 1.0 1.0 900 $925 $1.03 43d 1 0.56mi
7560 Prospect Ave Unit G Kansas City, MO 1.0 1.0 900 $925 $1.03 4d 1 0.58mi
7427 Arleta Blvd Kansas City, MO 2.0 1.0 805 $1,150 $1.43 43d 1 0.67mi
6703 Walrond Ave Kansas City, MO 2.0 1.0 912 $1,200 $1.32 2d 1 0.68mi
2421 E 67th Ter Kansas City, MO 2.0 1.0 816 $1,125 $1.38 16d 1 0.71mi
6817 Cleveland Ave Kansas City, MO 2.0 1.0 779 $1,100 $1.41 43d 1 0.72mi
2430 E 67th Ter Kansas City, MO 3.0 2.0 960 $1,195 $1.24 43d 1 0.73mi
2120 E 68th Ter Kansas City, MO 2.0 1.0 930 $1,200 $1.29 23d 1 0.74mi
6901 Jackson Ave Unit 6903 Kansas City, MO 3.0 1.0 1000 $1,200 $1.20 21d 1 0.85mi
3601 E Meyer Blvd Kansas City, MO 1.0 1.0 560 $900 $1.61 43d 1 0.86mi
6941 Spruce Ave Kansas City, MO 2.0 1.0 815 $950 $1.17 43d 1 0.87mi
1831 E 68th St Kansas City, MO 3.0 1.0 1043 $1,250 $1.20 16d 1 0.89mi
1861 E 78th St Kansas City, MO 3.0 1.0 864 $1,095 $1.27 16d 1 0.96mi
1830 E 78th St Kansas City, MO 3.0 1.0 1000 $1,350 $1.35 12d 1 0.98mi
1805 E 67th St Kansas City, MO 2.0 1.0 1064 $1,200 $1.13 16d 1 1.02mi
1435 E 66th Ter Kansas City, MO 3.0 1.0 988 $1,340 $1.36 12d 1 1.20mi
6653 Lydia Ave Kansas City, MO 3.0 1.0 962 $1,500 $1.56 16d 1 1.24mi
6404 The Paseo Kansas City, MO 1.0–2.0 1.0–2.0 942 $1,600 $1.70 2d 6 1.41mi
3604 E 61st St Unit 3604 Kansas City, MO 3.0 1.0 875 $1,300 $1.49 43d 1 1.48mi
6029 Indiana Ave Kansas City, MO 2.0 1.0 832 $1,150 $1.38 43d 1 1.49mi

Listing history 35 events

  1. 2026-06-18
    days on market $109,900 Active 24 DOM
  2. 2026-06-17
    days on market $109,900 Active 23 DOM
  3. 2026-06-16
    days on market $109,900 Active 22 DOM
  4. 2026-06-15
    days on market $109,900 Active 21 DOM
  5. 2026-06-13
    days on market $109,900 Active 19 DOM
  6. 2026-06-09
    days on market $109,900 Active 15 DOM
  7. 2026-06-08
    days on market $109,900 Active 14 DOM
  8. 2026-06-07
    days on market $109,900 Active 13 DOM
  9. 2026-06-05
    days on market $109,900 Active 10 DOM
  10. 2026-06-03
    days on market $109,900 Active 9 DOM
  11. 2026-06-02
    days on market $109,900 Active 8 DOM
  12. 2026-06-01
    days on market $109,900 Active 7 DOM
  13. 2026-05-31
    days on market $109,900 Active 6 DOM
  14. 2026-05-25
    listed $109,900 Active
  15. 2026-02-15
    historical
  16. 2026-01-16
    price $129,500
  17. 2026-01-08
    price $136,000
  18. 2026-01-08
    price $137,000
  19. 2026-01-05
    listed $137,500 Active
  20. 2025-04-30
    historical
  21. 2025-03-24
    price $140,000
  22. 2025-02-08
    price $145,000
  23. 2025-01-24
    listed $155,000 Active
  24. 2023-07-26
    historical
  25. 2023-06-29
    status Active
  26. 2023-06-27
    status Pending
  27. 2023-06-23
    listed $145,000 Active
  28. 2023-02-22
    soldstatus
  29. 2023-02-21
    soldstatus Closed
  30. 2023-02-08
    status Pending
  31. 2023-01-12
    listed $60,000 Active
  32. 2003-03-17
    soldstatus
  33. 2003-01-29
    listed $28,875
  34. 2001-08-22
    soldstatus
  35. 1983-11-01
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MO · Resets to sale price

Current annual tax
$485 · $40/mo
Projected year-2 tax
$1,066 · $89/mo
Expected delta
+$581/yr (+$48/mo · 119.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,438
− Mortgage interest
−$6,156
− Property taxes
−$485
− Insurance
−$550
− Repairs & maintenance
−$1,155
− Management
−$1,155
− Depreciation
−$3,197
Taxable income
$1,741
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$418
After-tax cash flow
$3,038/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Kansas City 33
NCES district ID
2916400
Math proficiency
12% ▼ -8.00%
Reading proficiency
24% ▬ 0.00%
Median HH income
$35,227
Composite
14.8/100
National rank
#9387
State rank
#308 of 324 in MO

Livability — Kansas City

Score
78/100
State rank
#28
US rank
#2671

Category grades

Amenities A+ Commute A+ Cost of living A+ Crime F Employment C+ Housing A+ Health & safety A+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kansas City, MO
County
Jackson County · 687,798 people
City population
439,467
Metro
Kansas City, MO-KS
Population (ZIP)
12,084
Household income
$45,622
Rent vs Own
51.2% rent · 48.8% own
Severe rent burden
679.0

Population outlook (Jackson County) Hauer SSP2

Today (2025)
719,589 people
By 2030
731,456 · +1.6%
By 2040
746,689 · +3.8%
By 2050
749,289 · +4.1%
By 2075
736,227 · +2.3%
By 2100
668,210 · -7.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (66%)
Race & ethnicity
Black 66% White 16% Hispanic / Latino 11% Two or more races 10%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Italian 2% Scotch-Irish 1% Romanian 1%
Foreign-born
6% · Canada, Jamaica
Languages at home
92% English-only · Spanish 7%

Political lean MEDSL · Jackson

2024 margin
D (+19.3) · D 58.9% · R 39.5% · Other 1.6%
2008→2024 swing
-6.1pp toward R · 2008: 25.4pp · 2024: 19.3pp
All cycles
2024: D+19.3 2020: D+22.0 2016: D+16.6 2012: D+19.0 2008: D+25.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 79.13%
Current HPI
414.4305
Rent YoY
▲ 2.98%
Metro
Kansas City, MO-KS
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

+280.6% since first listed
22 events — show timeline
  • 2026-05-25 Listed $109,900 Heartland MLS as Distributed by MLS Grid
  • 2026-02-15 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2026-01-16 Price Changed $129,500 Heartland MLS as Distributed by MLS Grid
  • 2026-01-08 Price Changed $136,000 Heartland MLS as Distributed by MLS Grid
  • 2026-01-08 Price Changed $137,000 Heartland MLS as Distributed by MLS Grid
  • 2026-01-05 Listed $137,500 Heartland MLS as Distributed by MLS Grid
  • 2025-04-30 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2025-03-24 Price Changed $140,000 Heartland MLS as Distributed by MLS Grid
  • 2025-02-08 Price Changed $145,000 Heartland MLS as Distributed by MLS Grid
  • 2025-01-24 Listed $155,000 Heartland MLS as Distributed by MLS Grid
  • 2023-07-26 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2023-06-29 Relisted Heartland MLS as Distributed by MLS Grid
  • 2023-06-27 Pending Heartland MLS as Distributed by MLS Grid
  • 2023-06-23 Listed $145,000 Heartland MLS as Distributed by MLS Grid
  • 2023-02-22 Sold (Public Records) Public Records
  • 2023-02-21 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2023-02-08 Pending Heartland MLS as Distributed by MLS Grid
  • 2023-01-12 Listed $60,000 Heartland MLS as Distributed by MLS Grid
  • 2003-03-17 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2003-01-29 Listed $28,875 Heartland MLS as Distributed by MLS Grid
  • 2001-08-22 Sold (Public Records) Public Records
  • 1983-11-01 Sold (Public Records) Public Records

Property tax history

+3.3%/yr

Latest (2025): $485 · -35.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…