3503 E 67 St · Kansas City, MO
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,054 – $1,958
Heat risk 4/10 · Minor
- Hot days now (above 106°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the A 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 +30.0/30.0
- ARV discount +15.0/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Appreciation +10.0/10.0
- Livability +3.9/5.0
- Rent growth +3.2/5.0
- Condition / age +2.2/5.0
- Schools +0.7/10.0
$65,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Charming 2-Bedroom Home with Investment Potential. Welcome to 3503 E 67th St, a 2-bedroom, 1-bath home ideally located in the heart of Kansas City—just minutes from the Kansas City Zoo, Starlight Theatre, parks, and major highways. While this home offers great value-add potential, the major mechanicals are already updated, including a newer water heater, furnace, electric meter, and A/C unit. Inside, you’ll find a spacious living and dining room combo, a full unfinished basement, and a back deck—perfect for hosting and entertaining. Whether you’re a 1st time home buyer, investor looking for a fix-and-flip or a buy-and-hold rental, this property gives you options. Based on comparable sales and the seller’s list price, the right buyer could walk in with instant equity.
Key facts
- Newer furnace
- Newer electric meter
- Newer a/c unit
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $66k. Condition is rated fair.
Deal economics
- At list price, monthly cash flow is $641 ($8k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $66k).
- Recommended offer: $58k (12.0% below list) — sets the bar for market timing.
- Cap rate 18.0% 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: 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.
- Zoned schools: B. Banneker Elementary (math 2% / reading 8%, grade F, #1,072 of 1,115 statewide, top 98%, 390 students, 99% FRL); Central Middle School (math 0% / reading 9%, grade F, #388 of 391 statewide, top 99%, 428 students, 99% FRL); Central High School (math 2% / reading 17%, grade F, #507 of 521 statewide, top 98%, 535 students, 99% FRL) — zoned schools average 99% FRL vs 75% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents rising (+3.0%/yr); 124 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 51d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 68% of comp listings sitting > 30 days — soft ceiling on asking rent; 4,002 units permitted in Jackson County in 2024 (2,271 in 5+ unit buildings).
Forward outlook
- In year one you build about $7k of equity ($456 loan paydown + $7k 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 $18k cash investment doubles in ~2 years — after that, you're playing with house money.
- By year 5, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 296 days — a 12% lower offer ($58k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 17y ago; this cycle's ask has dropped $34k (34%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $32k; list at $66k implies a 104% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 296 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
- Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 2.03% ✓
- Cap rate
- 17.97%
- Cash-on-cash
- 41.71%
- DSCR
- 2.86
- GRM
- 4.1
CMA / ARV
- ARV (median comp)
- $103,297
- List price
- $65,900
- Delta
- -36.20%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 4046 E 68th Ter | 0.44mi | 3/1.0 | 1,012 (+1%) | 2mo | $110,000 | $109 | 77 |
| 6638 Indiana Ave | 0.13mi | 2/1.0 (-1) | 912 (-9%) | 0mo | $104,900 | $115 | 73 |
| 6721 S Benton Ave | 0.38mi | 2/2.0 (-1) | 975 (-3%) | 1mo | $114,900 | $118 | 68 |
| 6947 Bellefontaine Ave | 0.43mi | 4/1.0 (+1) | 1,019 (+2%) | 7mo | $90,000 | $88 | 67 |
| 6727 Agnes Ave | 0.32mi | 3/1.0 | 1,100 (+10%) | 5mo | $90,000 | $82 | 64 |
| 4015 E 68th Ter | 0.39mi | 3/1.0 | 916 (-9%) | 6mo | $139,900 | $153 | 62 |
| 3608 E 72nd St | 0.61mi | 3/1.0 | 959 (-4%) | 5mo | $74,900 | $78 | 60 |
| 2816 E 63rd St | 0.68mi | 3/1.0 | 1,056 (+5%) | 2mo | $139,900 | $132 | 58 |
| 6133 Swope Pkwy | 0.67mi | 3/1.5 | 1,090 (+9%) | 7mo | $145,000 | $133 | 46 |
| 2405 E 68th St | 0.69mi | 2/1.0 (-1) | 905 (-10%) | 0mo | $75,000 | $83 | 46 |
| 7103 Agnes Ave | 0.59mi | 2/1.0 (-1) | 854 (-15%) | 2mo | $65,000 | $76 | 41 |
| 2407 E 69th Ter | 0.73mi | 2/1.0 (-1) | 875 (-13%) | 4mo | $105,000 | $120 | 36 |
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
- IRR
- 56.6%
- Equity multiple
- 5.16×
- Total profit
- $76,711
- Equity at exit
- $59,368
- IRR
- 50.1%
- Equity multiple
- 11.50×
- Total profit
- $193,711
- Equity at exit
- $128,029
Cash invested: $18,452 (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
Active competition Active MLS
- For sale now
- 23 active · 20 under contract
- Months of supply
- 5.3 mo (19%/mo absorbed)
- Median asking
- $110,000 ($117/sqft)
- Median days on market
- 59 d
- This list price
- 9% of active listings are priced below it
- ARV vs active asking
- -12.3% vs current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 64132
- Home prices YoY
- 23.6%
- Rents YoY
- 3.0%
- Active inventory
- 124
- Price-to-rent
- 4.1×
Monthly cashflow live
- Estimated rent
- $1,337 high interval (Pro) →
- Mortgage (P&I)
- −$346
- Tax from tax record
- −$42 /mo · $506/yr
- Insurance
- −$27
- HOA
- −$0
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$281
- Net cashflow
- $641
Break-even live
Sensitivity live
| Price | -10% $679 | -5% $660 | +0% $641 | +5% $623 | +10% $604 |
|---|---|---|---|---|---|
| Rent | -10% $536 | -5% $589 | +0% $641 | +5% $694 | +10% $747 |
| Rate | -1.0pp $675 | -0.5pp $658 | base $641 | +0.5pp $624 | +1.0pp $607 |
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
- $16,475
- Closing costs
- $1,977
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3601 E Meyer Blvd Kansas City, MO | 2.0 | 1.0 | 1000 | $1,050 | $1.05 | 26d | 1 | 0.11mi |
| 6703 Walrond Ave Kansas City, MO | 2.0 | 1.0 | 912 | $1,200 | $1.32 | 51d | 1 | 0.18mi |
| 6821 Bales Ave Kansas City, MO | 3.0 | 1.5 | 1430 | $1,525 | $1.07 | 27d | 1 | 0.19mi |
| 6812 College Ave Kansas City, MO | 4.0 | 2.0 | 1152 | $1,695 | $1.47 | 27d | 1 | 0.23mi |
| 6729 Bellefontaine Ave Kansas City, MO | 3.0 | 1.0 | 962 | $1,200 | $1.25 | 25d | 1 | 0.26mi |
| 6817 Cleveland Ave Kansas City, MO | 2.0 | 1.0 | 779 | $1,100 | $1.41 | 93d | 1 | 0.27mi |
| 6919 College Ave Kansas City, MO | 4.0 | 2.0 | 1401 | $1,948 | $1.39 | 28d | 1 | 0.34mi |
| 6911 Bellefontaine Ave Kansas City, MO | 4.0 | 2.0 | 1401 | $1,933 | $1.38 | 28d | 1 | 0.38mi |
| 6808 S Benton Ave Kansas City, MO | 3.0 | 1.0 | 1040 | $1,350 | $1.30 | 11d | 1 | 0.42mi |
| 6431 S Benton Ave Kansas City, MO | 3.0 | 1.0 | 1160 | $1,225 | $1.06 | 73d | 1 | 0.47mi |
| 6431 S Benton Ave Kansas City, MO | 3.0 | 1.0 | 1160 | $1,300 | $1.12 | 39d | 1 | 0.47mi |
| 6455 Chestnut Ave Kansas City, MO | 2.0 | 1.0 | 960 | $1,295 | $1.35 | 27d | 1 | 0.49mi |
| 6901 Jackson Ave Unit 6903 Kansas City, MO | 3.0 | 1.0 | 1000 | $1,200 | $1.20 | 70d | 1 | 0.53mi |
| 6901 Jackson Ave Unit 6903 Kansas City, MO | 3.0 | 1.0 | 1000 | $1,150 | $1.15 | 35d | 1 | 0.53mi |
| 7036 Bellefontaine Ave Unit A Kansas City, MO | 2.0 | 1.0 | 810 | $1,200 | $1.48 | 52d | 1 | 0.55mi |
| 7036 Bellefontaine Ave Kansas City, MO | 2.0 | 1.0 | 810 | $1,200 | $1.48 | 27d | 1 | 0.55mi |
| 7115 Bales Ave Kansas City, MO | 3.0 | 1.0 | 865 | $1,200 | $1.39 | 35d | 1 | 0.56mi |
| 7115 Bales Ave Kansas City, MO | 3.0 | 1.0 | 865 | $1,350 | $1.56 | 65d | 1 | 0.56mi |
| 7127 Bales Ave Kansas City, MO | 3.0 | 1.0 | 900 | $1,350 | $1.50 | 73d | 1 | 0.58mi |
| 7022 S Benton Ave Kansas City, MO | 3.0 | 1.5 | 1100 | $1,095 | $1.00 | 63d | 1 | 0.59mi |
| 2430 E 67th Ter Kansas City, MO | 3.0 | 2.0 | 960 | $1,195 | $1.24 | 93d | 1 | 0.62mi |
| 2421 E 67th Ter Kansas City, MO | 2.0 | 1.0 | 816 | $1,125 | $1.38 | 65d | 1 | 0.63mi |
| 6941 Spruce Ave Kansas City, MO | 2.0 | 1.0 | 815 | $950 | $1.17 | 93d | 1 | 0.64mi |
| 7133 Agnes Ave Kansas City, MO | 3.0 | 2.0 | 1100 | $1,499 | $1.36 | 30d | 1 | 0.66mi |
| 6210 Agnes Ave Kansas City, MO | 2.0 | 1.0 | 1390 | $1,200 | $0.86 | 11d | 1 | 0.67mi |
| 7209 Walrond Ave Kansas City, MO | 3.0 | 2.0 | 1100 | $1,500 | $1.36 | 41d | 1 | 0.69mi |
| 2237 E 67th St Kansas City, MO | 4.0 | 1.0 | 1300 | $1,500 | $1.15 | 65d | 1 | 0.72mi |
| 3604 E 61st St Unit 3604 Kansas City, MO | 3.0 | 1.0 | 875 | $1,300 | $1.49 | 93d | 1 | 0.74mi |
| 2422 E 70th Ter Kansas City, MO | 2.0 | 1.0 | 748 | $1,100 | $1.47 | 28d | 1 | 0.74mi |
| 6029 Indiana Ave Kansas City, MO | 2.0 | 1.0 | 832 | $1,150 | $1.38 | 93d | 1 | 0.77mi |
| 7240 Agnes Ave Kansas City, MO | 3.0 | 1.0 | 1140 | $1,295 | $1.14 | 11d | 1 | 0.80mi |
| 4211 E 61st St Kansas City, MO | 2.0 | 1.5 | 1220 | $1,500 | $1.23 | 93d | 1 | 0.83mi |
| 2120 E 68th Ter Kansas City, MO | 2.0 | 1.0 | 930 | $1,200 | $1.29 | 73d | 1 | 0.84mi |
| 7317 Agnes Ave Kansas City, MO | 2.0 | 1.0 | 767 | $895 | $1.17 | 73d | 1 | 0.87mi |
| 6932 Brooklyn Ave Kansas City, MO | 4.0 | 1.5 | 1248 | $1,800 | $1.44 | 35d | 1 | 0.90mi |
| 7131 Olive St Kansas City, MO | 2.0 | 1.0 | 880 | $1,100 | $1.25 | 39d | 1 | 0.90mi |
| 3861 E 60th St Kansas City, MO | 3.0 | 2.0 | 1491 | $1,250 | $0.84 | 52d | 1 | 0.90mi |
| 2607 E 73rd St Kansas City, MO | 2.0 | 1.0 | 1212 | $1,050 | $0.87 | 73d | 1 | 0.94mi |
| 7237 Wabash Ave Kansas City, MO | 2.0 | 1.0 | 870 | $1,200 | $1.38 | 27d | 1 | 0.95mi |
| 7412 Bellefontaine Ave Unit A Kansas City, MO | 2.0 | 1.0 | 780 | $1,200 | $1.54 | 52d | 1 | 0.96mi |
Listing history 29 events
-
2026-06-05days on market $65,900 Active 296 DOM
-
2026-06-03days on market $65,900 Active 295 DOM
-
2026-06-02days on market $65,900 Active 294 DOM
-
2026-06-01days on market $65,900 Active 293 DOM
-
2026-05-31days on market $65,900 Active 292 DOM
-
2026-01-14price $65,900 807-char remark
Show marketing remark (807 chars)
Charming 2-Bedroom Home with Investment Potential. Welcome to 3503 E 67th St, a 2-bedroom, 1-bath home ideally located in the heart of Kansas City—just minutes from the Kansas City Zoo, Starlight Theatre, parks, and major highways. While this home offers great value-add potential, the major mechanicals are already updated, including a newer water heater, furnace, electric meter, and A/C unit. Inside, you’ll find a spacious living and dining room combo, a full unfinished basement, and a back deck—perfect for hosting and entertaining. Whether you’re a 1st time home buyer, investor looking for a fix-and-flip or a buy-and-hold rental, this property gives you options. Based on comparable sales and the seller’s list price, the right buyer could walk in with instant equity.
-
2025-08-25price $73,700 807-char remark
Show marketing remark (807 chars)
Charming 2-Bedroom Home with Investment Potential. Welcome to 3503 E 67th St, a 2-bedroom, 1-bath home ideally located in the heart of Kansas City—just minutes from the Kansas City Zoo, Starlight Theatre, parks, and major highways. While this home offers great value-add potential, the major mechanicals are already updated, including a newer water heater, furnace, electric meter, and A/C unit. Inside, you’ll find a spacious living and dining room combo, a full unfinished basement, and a back deck—perfect for hosting and entertaining. Whether you’re a 1st time home buyer, investor looking for a fix-and-flip or a buy-and-hold rental, this property gives you options. Based on comparable sales and the seller’s list price, the right buyer could walk in with instant equity.
-
2025-08-22price $90,000 807-char remark
Show marketing remark (807 chars)
Charming 2-Bedroom Home with Investment Potential. Welcome to 3503 E 67th St, a 2-bedroom, 1-bath home ideally located in the heart of Kansas City—just minutes from the Kansas City Zoo, Starlight Theatre, parks, and major highways. While this home offers great value-add potential, the major mechanicals are already updated, including a newer water heater, furnace, electric meter, and A/C unit. Inside, you’ll find a spacious living and dining room combo, a full unfinished basement, and a back deck—perfect for hosting and entertaining. Whether you’re a 1st time home buyer, investor looking for a fix-and-flip or a buy-and-hold rental, this property gives you options. Based on comparable sales and the seller’s list price, the right buyer could walk in with instant equity.
-
2025-08-12$99,900 Active 807-char remark
Show marketing remark (807 chars)
Charming 2-Bedroom Home with Investment Potential. Welcome to 3503 E 67th St, a 2-bedroom, 1-bath home ideally located in the heart of Kansas City—just minutes from the Kansas City Zoo, Starlight Theatre, parks, and major highways. While this home offers great value-add potential, the major mechanicals are already updated, including a newer water heater, furnace, electric meter, and A/C unit. Inside, you’ll find a spacious living and dining room combo, a full unfinished basement, and a back deck—perfect for hosting and entertaining. Whether you’re a 1st time home buyer, investor looking for a fix-and-flip or a buy-and-hold rental, this property gives you options. Based on comparable sales and the seller’s list price, the right buyer could walk in with instant equity.
-
2023-03-13soldstatus Closed 166-char remark
Show marketing remark (166 chars)
Great Investment Property, In a great neighborhood, Well maintained! Currently Rented/Occupied. This property is being sold as a package deal. Please see supplements.
-
2023-03-13soldstatus
Show marketing remark (166 chars)
Great Investment Property, In a great neighborhood, Well maintained! Currently Rented/Occupied. This property is being sold as a package deal. Please see supplements.
-
2023-02-26status Pending 166-char remark
Show marketing remark (166 chars)
Great Investment Property, In a great neighborhood, Well maintained! Currently Rented/Occupied. This property is being sold as a package deal. Please see supplements.
-
2023-01-18status Active 166-char remark
Show marketing remark (166 chars)
Great Investment Property, In a great neighborhood, Well maintained! Currently Rented/Occupied. This property is being sold as a package deal. Please see supplements.
-
2022-12-08status Pending 166-char remark
Show marketing remark (166 chars)
Great Investment Property, In a great neighborhood, Well maintained! Currently Rented/Occupied. This property is being sold as a package deal. Please see supplements.
-
2022-09-29price $69,000 166-char remark
Show marketing remark (166 chars)
Great Investment Property, In a great neighborhood, Well maintained! Currently Rented/Occupied. This property is being sold as a package deal. Please see supplements.
-
2022-09-28$72,000 Active 166-char remark
Show marketing remark (166 chars)
Great Investment Property, In a great neighborhood, Well maintained! Currently Rented/Occupied. This property is being sold as a package deal. Please see supplements.
-
2018-03-29soldstatus
-
2012-04-03soldstatus
-
2011-10-28historical
-
2011-06-20$27,000
-
2010-12-17soldstatus
-
2010-10-25soldstatus $32,301
-
2010-10-13$1,800
-
2009-09-17historical
-
2009-04-17$15,000
-
2004-09-03soldstatus
-
2004-04-02soldstatus
-
1997-10-03soldstatus
-
1992-11-05soldstatus
ⓘ 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
- $506 · $42/mo
- Projected year-2 tax
- $639 · $53/mo
- Expected delta
- +$133/yr (+$11/mo · 26.4%)
ⓘ 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 3 unhealthy d/yr today · 5 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
- $16,050
- − Mortgage interest
- −$3,691
- − Property taxes
- −$506
- − Insurance
- −$330
- − Repairs & maintenance
- −$1,284
- − Management
- −$1,284
- − Depreciation
- −$1,917
- Taxable income
- $7,038
- Est. tax owed @ 24.0%
- −$1,689
- After-tax cash flow
- $6,008/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.
Condition & rehab AI · 9 photos
This home requires moderate repairs and maintenance, including painting, landscaping, and tile flooring replacement. It has good mechanicals but needs updates to its exterior and interior to improve its resale and rental value.
Repairs flagged
- Major tile flooring — visible stains and debris
- Major broken blinds — broken blinds
- Major paint peeling — paint peeling on interior walls
- Major wood siding — peeling paint
Value-add opportunities
- Both painting and repainting — paint peeling on interior walls ↑
- Both landscaping and lawn maintenance — overgrown lawn and debris ↑
- Both tile flooring replacement — visible stains and debris ↑
ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.
Zoned Schools
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
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Kansas City, MO
- County
- Jackson County · 719,589 people
- City population
- 439,467
- Metro
- Kansas City, MO-KS
- Population (ZIP)
- 12,084
- Household income
- $45,622
- Rent vs Own
- Severe rent burden
- 11% of renters
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 |
|---|---|---|
| Healthcare | 1 | $163B |
|
||
| Insurance | 1 | $21B |
|
||
| Industrial Technology | 1 | $17B |
|
||
| Retail | 1 | $16B |
|
||
| Industrial Distribution | 1 | $10B |
|
||
| Utilities | 1 | $9B |
|
||
Price history
+339.3% since first listed24 events — show timeline
- 2026-01-14 Price Changed $65,900 Heartland MLS as Distributed by MLS Grid
- 2025-08-25 Price Changed $73,700 Heartland MLS as Distributed by MLS Grid
- 2025-08-22 Price Changed $90,000 Heartland MLS as Distributed by MLS Grid
- 2025-08-12 Listed $99,900 Heartland MLS as Distributed by MLS Grid
- 2023-03-13 Sold (Public Records) — Public Records
- 2023-03-13 Sold (MLS) — Heartland MLS as Distributed by MLS Grid
- 2023-02-26 Pending — Heartland MLS as Distributed by MLS Grid
- 2023-01-18 Relisted — Heartland MLS as Distributed by MLS Grid
- 2022-12-08 Pending — Heartland MLS as Distributed by MLS Grid
- 2022-09-29 Price Changed $69,000 Heartland MLS as Distributed by MLS Grid
- 2022-09-28 Listed $72,000 Heartland MLS as Distributed by MLS Grid
- 2018-03-29 Sold (Public Records) — Public Records
- 2012-04-03 Sold (Public Records) — Public Records
- 2011-10-28 Listing Removed — Heartland MLS as Distributed by MLS Grid
- 2011-06-20 Listed $27,000 Heartland MLS as Distributed by MLS Grid
- 2010-12-17 Sold (MLS) — Heartland MLS as Distributed by MLS Grid
- 2010-10-25 Sold (Public Records) $32,301 Public Records
- 2010-10-13 Listed $1,800 Heartland MLS as Distributed by MLS Grid
- 2009-09-17 Listing Removed — Heartland MLS as Distributed by MLS Grid
- 2009-04-17 Listed $15,000 Heartland MLS as Distributed by MLS Grid
- 2004-09-03 Sold (Public Records) — Public Records
- 2004-04-02 Sold (Public Records) — Public Records
- 1997-10-03 Sold (Public Records) — Public Records
- 1992-11-05 Sold (Public Records) — Public Records
Property tax history
+4.1%/yrLatest (2025): $506 · -43.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…