2320 E 71st Ter · 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
- 2 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the C- 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 +14.2/30.0
- ARV discount +11.3/15.0
- Appreciation +10.0/10.0
- DSCR +4.3/10.0
- Livability +3.9/5.0
- Rent growth +3.2/5.0
- 1% rule +3.1/10.0
- Condition / age +2.5/5.0
- Schools +1.5/10.0
$177,500
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
* * Back on Market No Fault of the Seller, Previous Buyers did not perform on contract and sellers were notified the day of closing that they were not going to close. * * Classic Brick Charm Meets Modern Style Near Brookside & Waldo! Modern comfort meets timeless character in this stunning 3-bedroom, 2-bathroom Minimal Traditional brick home. Perfectly positioned to offer the ultimate Kansas City lifestyle, this residence boasts undeniable curb appeal with its striking red brick exterior, signature gable dormer, and an inviting covered front porch featuring vintage decorative metal supports. Gourmet Kitchen: The heart of the home is a chef’s delight, featuring sleek dark cabinetry, premium stone countertops, a stylish tiled backsplash, and high-end stainless steel appliances including a gas range. The upper level provides a cozy retreat with a private bedroom featuring unique architectural angles and ample natural light. The expansive, clean basement offers incredible versatility—perfect for a home gym, workshop, or additional family living. This corner lot, Waldo adjacent property is ready for the warm hearted buyer ready to make this house, their home.
Key facts
- Covered front porch
- Brick exterior
- Private bedroom
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.5-bath single-family listed at $178k.
Deal economics
- At list price, monthly cash flow is $29 ($350/yr) — positive.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $143k (19.2% below list).
- Recommended offer: $143k (19.2% below list) — sets the bar for 1% rule.
- Cap rate 6.5% 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 20d 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 38% 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 $19k of equity ($1k loan paydown + $18k 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 $50k cash investment doubles in ~3 years — after that, you're playing with house money.
- By year 2, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 60 days — a 3% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 8y 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 1952 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 60 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
- Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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
- 0.81% ✗
- Cap rate
- 6.49%
- Cash-on-cash
- 0.71%
- DSCR
- 1.03
- GRM
- 10.3
CMA / ARV
- ARV (median comp)
- $193,650
- List price
- $177,500
- Delta
- -8.34%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 6943 S Benton Ave | 0.38mi | 3/2.0 | 1,312 (-5%) | 7mo | $138,000 | $105 | 67 |
| 7336 Olive St | 0.30mi | 3/1.0 | 1,232 (-10%) | 3mo | $77,000 | $63 | 64 |
| 3116 E Gregory Blvd | 0.50mi | 3/1.5 | 1,200 (-13%) | 0mo | $150,000 | $125 | 55 |
| 7121 Woodland Ave | 0.35mi | 4/1.0 (+1) | 1,181 (-14%) | 3mo | $129,000 | $109 | 51 |
| 7570 Olive St | 0.63mi | 3/1.0 | 1,520 (+10%) | 3mo | $150,000 | $99 | 49 |
| 2321 E Meyer Blvd | 0.63mi | 3/2.0 | 1,527 (+11%) | 4mo | $250,000 | $164 | 48 |
| 7125 Walrond Ave | 0.52mi | 3/2.0 | 1,569 (+14%) | 4mo | $180,000 | $115 | 47 |
| 7557 Olive St | 0.57mi | 3/2.0 | 1,536 (+12%) | 6mo | $195,500 | $127 | 47 |
| 7400 Wayne Ave | 0.60mi | 3/2.5 | 1,550 (+13%) | 5mo | $224,500 | $145 | 43 |
| 7620 Paseo Blvd | 0.75mi | 3/2.0 | 1,196 (-13%) | 3mo | $130,000 | $109 | 39 |
| 7337 College Ave | 0.66mi | 4/2.0 (+1) | 1,200 (-13%) | 4mo | $189,000 | $158 | 38 |
| 7104 Tracy Ave | 0.75mi | 4/1.0 (+1) | 1,188 (-14%) | 3mo | $115,000 | $97 | 33 |
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
- 24.8%
- Equity multiple
- 2.98×
- Total profit
- $98,448
- Equity at exit
- $159,906
- IRR
- 21.9%
- Equity multiple
- 6.80×
- Total profit
- $288,284
- Equity at exit
- $344,843
Cash invested: $49,700 (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
ZIP-level market 64132
- Home prices YoY
- 23.6%
- Rents YoY
- 3.0%
- Active inventory
- 93
- Price-to-rent
- 10.3×
Monthly cashflow live
- Estimated rent
- $1,433 high interval (Pro) →
- Mortgage (P&I)
- −$931
- Tax from tax record
- −$98 /mo · $1,180/yr
- Insurance
- −$74
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$301
- Net cashflow
- $29
Break-even live
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
- $44,375
- Closing costs
- $5,325
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2607 E 73rd St Kansas City, MO | 2.0 | 1.0 | 1212 | $1,050 | $0.87 | 23d | 1 | 0.23mi |
| 7022 S Benton Ave Kansas City, MO | 3.0 | 1.5 | 1100 | $1,095 | $1.00 | 14d | 1 | 0.32mi |
| 7133 Agnes Ave Kansas City, MO | 3.0 | 2.0 | 1100 | $1,645 | $1.50 | 23d | 1 | 0.37mi |
| 7240 Agnes Ave Kansas City, MO | 3.0 | 1.0 | 1140 | $1,350 | $1.18 | 2d | 1 | 0.38mi |
| 2120 E 68th Ter Kansas City, MO | 2.0 | 1.0 | 930 | $1,200 | $1.29 | 23d | 1 | 0.43mi |
| 1850 E 68th Ter Kansas City, MO | 4.0 | 2.0 | 1400 | $1,600 | $1.14 | 16d | 1 | 0.48mi |
| 2430 E 67th Ter Kansas City, MO | 3.0 | 2.0 | 960 | $1,195 | $1.24 | 44d | 1 | 0.53mi |
| 1831 E 68th St Kansas City, MO | 3.0 | 1.0 | 1043 | $1,250 | $1.20 | 16d | 1 | 0.54mi |
| 2237 E 67th St Kansas City, MO | 4.0 | 1.0 | 1300 | $1,500 | $1.15 | 16d | 1 | 0.56mi |
| 1827 E 75th Ter Kansas City, MO | 3.0 | 1.5 | 1700 | $1,595 | $0.94 | 16d | 1 | 0.58mi |
| 3106 E 75th St Kansas City, MO | 3.0 | 1.5 | 985 | $1,225 | $1.24 | 21d | 1 | 0.61mi |
| 6812 College Ave Kansas City, MO | 4.0 | 2.0 | 1152 | $1,795 | $1.56 | 23d | 1 | 0.67mi |
| 1805 E 67th St Kansas City, MO | 2.0 | 1.0 | 1064 | $1,200 | $1.13 | 16d | 1 | 0.68mi |
| 7127 Bales Ave Kansas City, MO | 3.0 | 1.0 | 900 | $1,350 | $1.50 | 23d | 1 | 0.69mi |
| 7426 Indiana Ave Kansas City, MO | 3.0 | 1.0 | 1100 | $1,400 | $1.27 | 44d | 1 | 0.71mi |
| 1836 E 77th St Kansas City, MO | 2.0 | 1.0 | 1200 | $1,150 | $0.96 | 21d | 1 | 0.74mi |
| 6703 Walrond Ave Kansas City, MO | 2.0 | 1.0 | 912 | $1,200 | $1.32 | 2d | 1 | 0.74mi |
| 6821 Bales Ave Kansas City, MO | 3.0 | 1.5 | 1430 | $1,595 | $1.12 | 20d | 1 | 0.79mi |
| 1435 E 66th Ter Kansas City, MO | 3.0 | 1.0 | 988 | $1,340 | $1.36 | 12d | 1 | 0.84mi |
| 6653 Lydia Ave Kansas City, MO | 3.0 | 1.0 | 962 | $1,500 | $1.56 | 16d | 1 | 0.87mi |
| 1830 E 78th St Kansas City, MO | 3.0 | 1.0 | 1000 | $1,350 | $1.35 | 12d | 1 | 0.88mi |
| 6431 S Benton Ave Kansas City, MO | 3.0 | 1.0 | 1160 | $1,225 | $1.06 | 23d | 1 | 0.93mi |
| 822 E 72nd St Kansas City, MO | 3.0 | 3.0 | 1800 | $2,400 | $1.33 | 21d | 1 | 0.97mi |
| 6404 The Paseo Kansas City, MO | 1.0–2.0 | 1.0–2.0 | 942 | $1,600 | $1.70 | 3d | 6 | 1.09mi |
| 6328 College Ave Kansas City, MO | 3.0 | 1.5 | 1856 | $1,399 | $0.75 | 4d | 1 | 1.12mi |
| 6901 Jackson Ave Unit 6903 Kansas City, MO | 3.0 | 1.0 | 1000 | $1,200 | $1.20 | 21d | 1 | 1.16mi |
| 6551 Rockhill Rd Kansas City, MO | 1.0–2.0 | 1.0–2.0 | 912 | $2,128 | $2.33 | 2d | 10 | 1.26mi |
| 6720 Holmes Rd Kansas City, MO | 3.0 | 3.0 | 1552 | $2,695 | $1.74 | 44d | 1 | 1.27mi |
| 6518 Rockhill Rd Kansas City, MO | 2.0 | 1.0 | 900 | $2,090 | $2.32 | 44d | 1 | 1.29mi |
| 6512 Rockhill Rd Kansas City, MO | 2.0 | 1.0 | 900 | $1,990 | $2.21 | 2d | 1 | 1.30mi |
| 1702 Bushman Dr Kansas City, MO | 1.0–2.0 | 1.0–2.0 | 895 | $1,065 | $1.19 | 44d | 1 | 1.36mi |
| 8101 Campbell St Kansas City, MO | 2.0 | 1.0 | 820 | $888 | $1.08 | 2d | 1 | 1.49mi |
Listing history 10 events
-
2026-04-29price $177,500 1197-char remark
Show marketing remark (1197 chars)
* * Back on Market No Fault of the Seller, Previous Buyers did not perform on contract and sellers were notified the day of closing that they were not going to close. * * Classic Brick Charm Meets Modern Style Near Brookside & Waldo! Modern comfort meets timeless character in this stunning 3-bedroom, 2-bathroom Minimal Traditional brick home. Perfectly positioned to offer the ultimate Kansas City lifestyle, this residence boasts undeniable curb appeal with its striking red brick exterior, signature gable dormer, and an inviting covered front porch featuring vintage decorative metal supports. Gourmet Kitchen: The heart of the home is a chef’s delight, featuring sleek dark cabinetry, premium stone countertops, a stylish tiled backsplash, and high-end stainless steel appliances including a gas range. The upper level provides a cozy retreat with a private bedroom featuring unique architectural angles and ample natural light. The expansive, clean basement offers incredible versatility—perfect for a home gym, workshop, or additional family living. This corner lot, Waldo adjacent property is ready for the warm hearted buyer ready to make this house, their home.
-
2026-04-16status Active 1197-char remark
Show marketing remark (1197 chars)
* * Back on Market No Fault of the Seller, Previous Buyers did not perform on contract and sellers were notified the day of closing that they were not going to close. * * Classic Brick Charm Meets Modern Style Near Brookside & Waldo! Modern comfort meets timeless character in this stunning 3-bedroom, 2-bathroom Minimal Traditional brick home. Perfectly positioned to offer the ultimate Kansas City lifestyle, this residence boasts undeniable curb appeal with its striking red brick exterior, signature gable dormer, and an inviting covered front porch featuring vintage decorative metal supports. Gourmet Kitchen: The heart of the home is a chef’s delight, featuring sleek dark cabinetry, premium stone countertops, a stylish tiled backsplash, and high-end stainless steel appliances including a gas range. The upper level provides a cozy retreat with a private bedroom featuring unique architectural angles and ample natural light. The expansive, clean basement offers incredible versatility—perfect for a home gym, workshop, or additional family living. This corner lot, Waldo adjacent property is ready for the warm hearted buyer ready to make this house, their home.
-
2026-03-20status Pending 1197-char remark
Show marketing remark (1197 chars)
* * Back on Market No Fault of the Seller, Previous Buyers did not perform on contract and sellers were notified the day of closing that they were not going to close. * * Classic Brick Charm Meets Modern Style Near Brookside & Waldo! Modern comfort meets timeless character in this stunning 3-bedroom, 2-bathroom Minimal Traditional brick home. Perfectly positioned to offer the ultimate Kansas City lifestyle, this residence boasts undeniable curb appeal with its striking red brick exterior, signature gable dormer, and an inviting covered front porch featuring vintage decorative metal supports. Gourmet Kitchen: The heart of the home is a chef’s delight, featuring sleek dark cabinetry, premium stone countertops, a stylish tiled backsplash, and high-end stainless steel appliances including a gas range. The upper level provides a cozy retreat with a private bedroom featuring unique architectural angles and ample natural light. The expansive, clean basement offers incredible versatility—perfect for a home gym, workshop, or additional family living. This corner lot, Waldo adjacent property is ready for the warm hearted buyer ready to make this house, their home.
-
2026-03-03status Active 1197-char remark
Show marketing remark (1197 chars)
* * Back on Market No Fault of the Seller, Previous Buyers did not perform on contract and sellers were notified the day of closing that they were not going to close. * * Classic Brick Charm Meets Modern Style Near Brookside & Waldo! Modern comfort meets timeless character in this stunning 3-bedroom, 2-bathroom Minimal Traditional brick home. Perfectly positioned to offer the ultimate Kansas City lifestyle, this residence boasts undeniable curb appeal with its striking red brick exterior, signature gable dormer, and an inviting covered front porch featuring vintage decorative metal supports. Gourmet Kitchen: The heart of the home is a chef’s delight, featuring sleek dark cabinetry, premium stone countertops, a stylish tiled backsplash, and high-end stainless steel appliances including a gas range. The upper level provides a cozy retreat with a private bedroom featuring unique architectural angles and ample natural light. The expansive, clean basement offers incredible versatility—perfect for a home gym, workshop, or additional family living. This corner lot, Waldo adjacent property is ready for the warm hearted buyer ready to make this house, their home.
-
2026-02-26status Pending 1197-char remark
Show marketing remark (1197 chars)
* * Back on Market No Fault of the Seller, Previous Buyers did not perform on contract and sellers were notified the day of closing that they were not going to close. * * Classic Brick Charm Meets Modern Style Near Brookside & Waldo! Modern comfort meets timeless character in this stunning 3-bedroom, 2-bathroom Minimal Traditional brick home. Perfectly positioned to offer the ultimate Kansas City lifestyle, this residence boasts undeniable curb appeal with its striking red brick exterior, signature gable dormer, and an inviting covered front porch featuring vintage decorative metal supports. Gourmet Kitchen: The heart of the home is a chef’s delight, featuring sleek dark cabinetry, premium stone countertops, a stylish tiled backsplash, and high-end stainless steel appliances including a gas range. The upper level provides a cozy retreat with a private bedroom featuring unique architectural angles and ample natural light. The expansive, clean basement offers incredible versatility—perfect for a home gym, workshop, or additional family living. This corner lot, Waldo adjacent property is ready for the warm hearted buyer ready to make this house, their home.
-
2026-02-20$182,500 Active 1197-char remark
Show marketing remark (1197 chars)
* * Back on Market No Fault of the Seller, Previous Buyers did not perform on contract and sellers were notified the day of closing that they were not going to close. * * Classic Brick Charm Meets Modern Style Near Brookside & Waldo! Modern comfort meets timeless character in this stunning 3-bedroom, 2-bathroom Minimal Traditional brick home. Perfectly positioned to offer the ultimate Kansas City lifestyle, this residence boasts undeniable curb appeal with its striking red brick exterior, signature gable dormer, and an inviting covered front porch featuring vintage decorative metal supports. Gourmet Kitchen: The heart of the home is a chef’s delight, featuring sleek dark cabinetry, premium stone countertops, a stylish tiled backsplash, and high-end stainless steel appliances including a gas range. The upper level provides a cozy retreat with a private bedroom featuring unique architectural angles and ample natural light. The expansive, clean basement offers incredible versatility—perfect for a home gym, workshop, or additional family living. This corner lot, Waldo adjacent property is ready for the warm hearted buyer ready to make this house, their home.
-
2018-06-25soldstatus Sold 696-char remark
Show marketing remark (696 chars)
Great family home on corner lot with a single car garage. This home has been well taken care of and is ready to be yours. All kitchen appliances stay with the home. Great starter home or investment property. Basement includes a wet bar in large, open family room. The large living room and formal dining room are ready for entertaining. The spacious attic could be used for storage or as a third bedroom. 2 bedroom, 2 bath home with lots of storage areas. With easy access to highway and shopping centers. Take a look!! Please keep key during showing. Front screen door will lock. Keep screen door propped open until done showing. Please turn off lights and lock door and replace key in lock box!
-
2018-05-26status Pending 696-char remark
Show marketing remark (696 chars)
Great family home on corner lot with a single car garage. This home has been well taken care of and is ready to be yours. All kitchen appliances stay with the home. Great starter home or investment property. Basement includes a wet bar in large, open family room. The large living room and formal dining room are ready for entertaining. The spacious attic could be used for storage or as a third bedroom. 2 bedroom, 2 bath home with lots of storage areas. With easy access to highway and shopping centers. Take a look!! Please keep key during showing. Front screen door will lock. Keep screen door propped open until done showing. Please turn off lights and lock door and replace key in lock box!
-
2018-04-25$40,000 Active 696-char remark
Show marketing remark (696 chars)
Great family home on corner lot with a single car garage. This home has been well taken care of and is ready to be yours. All kitchen appliances stay with the home. Great starter home or investment property. Basement includes a wet bar in large, open family room. The large living room and formal dining room are ready for entertaining. The spacious attic could be used for storage or as a third bedroom. 2 bedroom, 2 bath home with lots of storage areas. With easy access to highway and shopping centers. Take a look!! Please keep key during showing. Front screen door will lock. Keep screen door propped open until done showing. Please turn off lights and lock door and replace key in lock box!
-
1993-05-11soldstatus
ⓘ 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
- $1,180 · $98/mo
- Projected year-2 tax
- $1,722 · $143/mo
- Expected delta
- +$541/yr (+$45/mo · 45.9%)
ⓘ 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
- $17,200
- − Mortgage interest
- −$9,943
- − Property taxes
- −$1,180
- − Insurance
- −$888
- − Repairs & maintenance
- −$1,376
- − Management
- −$1,376
- − Depreciation
- −$5,164
- Taxable loss
- −$2,726
- Est. tax savings @ 24.0%
- +$654
- After-tax cash flow
- $1,005/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
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
- 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 |
|---|---|---|
| Healthcare | 1 | $163B |
|
||
| Insurance | 1 | $21B |
|
||
| Industrial Technology | 1 | $17B |
|
||
| Retail | 1 | $16B |
|
||
| Industrial Distribution | 1 | $10B |
|
||
| Utilities | 1 | $9B |
|
||
Price history
+343.8% since first listed10 events — show timeline
- 2026-04-29 Price Changed $177,500 Heartland MLS as Distributed by MLS Grid
- 2026-04-16 Relisted — Heartland MLS as Distributed by MLS Grid
- 2026-03-20 Pending — Heartland MLS as Distributed by MLS Grid
- 2026-03-03 Relisted — Heartland MLS as Distributed by MLS Grid
- 2026-02-26 Pending — Heartland MLS as Distributed by MLS Grid
- 2026-02-20 Listed $182,500 Heartland MLS as Distributed by MLS Grid
- 2018-06-25 Sold (MLS) — Heartland MLS as Distributed by MLS Grid
- 2018-05-26 Pending — Heartland MLS as Distributed by MLS Grid
- 2018-04-25 Listed $40,000 Heartland MLS as Distributed by MLS Grid
- 1993-05-11 Sold (Public Records) — Public Records
Property tax history
+4.5%/yrLatest (2025): $1,180 · +12.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…