CashFlowRE
Sign in Sign up
1234 Indiana Ave
B+ Composite 76.68
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +1.1/10.0

$129,000

1234 Indiana Ave · Kansas City, MO 64127
4 bd · 2.0 ba · 2,605 sqft · SingleFamily public records · 218 Days on market
Built 1895 0.29 ac lot $50/sqft · 31% below area Est $194k · 33% under ↓ 46% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* * SHORT SALE NOTICE: SALE SUBJECT TO THIRD-PARTY LENDER APPROVAL. PLEASE CONSULT YOUR AGENT FOR FURTHER DETAILS. See the inspection report and repair estimates prior to scheduling a showing. Electricity, water, and gas are turned off. HVAC will need to be replaced. 4 bedrooms, 3.1 bathrooms. Interior features hardwood floors. First floor layout includes a living room, dining room, entryway, and eat-in kitchen, one full bathroom and one half bathroom. Upper level contains four bedrooms, including a primary suite with an ensuite bath, and one additional full bathroom. Includes two bonus rooms on the main floor for use as offices or non-conforming bedrooms. Situated on a double lot with off-street parking and a partially fenced yard. Semi updated in 2021 with updated plumbing, electrical system and roof. With improvements, this could be a great home!

Key facts

  • Double lot
  • Ceramic tile
  • Off-street parking

Tags

REFINISHED HARDWOOD FLOORSCERAMIC TILEDOUBLE LOTOFF-STREET PARKINGPARTIALLY FENCED YARDUPDATED PLUMBING

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 4-bed/2.0-bath single-family listed at $129k.

Deal economics

  • At list price, monthly cash flow is $808 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $129k).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.8% 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 flat; 108 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 4,002 units permitted in Jackson County in 2024 (2,271 in 5+ unit buildings).
  • At $2,041/mo this rent would consume 74% of the median local household income ($33k/yr) (locally 1943% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $892 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Jackson County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 0.9% rent growth), your $36k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 218 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 5y ago; this cycle's ask has dropped $91k (41%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1895 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $113,520 (12.0% below list)

Questions for the listing agent

  1. It's been on market 218 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1895 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.58%
Cap rate
13.81%
Cash-on-cash
26.84%
DSCR
2.19
GRM
5.3

CMA / ARV

ARV (median comp)
$193,617
List price
$129,000
Delta
-33.37%
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
917 Benton Blvd 0.30mi 5/2.5 (+1) 2,804 (+8%) 5mo $77,000 $27 62
3711 E 9 St 0.38mi 5/2.0 (+1) 2,704 (+4%) 12mo $255,000 $94 61
3222 E 6th St 0.55mi 4/2.0 2,836 (+9%) 3mo $198,950 $70 57
608 Indiana Ave 0.56mi 3/2.0 (-1) 2,536 (-3%) 10mo $115,000 $45 56
1110 Myrtle Ave 0.36mi 5/3.0 (+1) 2,400 (-8%) 8mo $295,000 $123 54
3805 Bernard Powell Dr 0.57mi 3/2.5 (-1) 2,676 (+3%) 11mo $225,000 $84 53
2515 E 10th St 0.57mi 3/2.5 (-1) 2,755 (+6%) 5mo $183,000 $66 53
2658 E 7th St 0.59mi 5/3.0 (+1) 2,449 (-6%) 10mo $225,000 $92 45
1009 Park Ave 0.69mi 3/2.5 (-1) 2,467 (-5%) 10mo $199,900 $81 43
1228 Olive St 0.62mi 5/4.5 (+1) 2,874 (+10%) 4mo $365,000 $127 36
3804 E 19th St 0.63mi 3/2.5 (-1) 2,240 (-14%) 9mo $265,000 $118 32
522 Bellefontaine Ave 0.72mi 3/3.5 (-1) 2,907 (+12%) 14mo $299,950 $103 24

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

Projected returns pro-forma

-3.0% appreciation · 0.94% rent growth · sell at horizon

5-year hold
IRR
18.5%
Equity multiple
1.73×
Total profit
$26,392
Equity at exit
$19,234
10-year hold
IRR
25.5%
Equity multiple
3.02×
Total profit
$72,838
Equity at exit
$11,154

Cash invested: $36,120 (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 64127

Home prices YoY
-2.6%
Rents YoY
0.9%
Active inventory
108
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$2,041 medium interval (Pro) →
Mortgage (P&I)
$676
Tax from tax record
$74 /mo · $885/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$429
Net cashflow
$808

Break-even live

Break-even rent $1,018
Max offer price $129,000
Occupancy floor 55%

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
$32,250
Closing costs
$3,870
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2919 E 12th St Kansas City, MO 3.0 2.0 1943 $2,000 $1.03 43d 1 0.25mi
3311 E 19th St Kansas City, MO 5.0 3.0 2500 $2,000 $0.80 43d 1 0.52mi
307 Bellefontaine Ave Kansas City, MO 3.0 3.0 2023 $3,500 $1.73 16d 1 0.99mi
3429 Morrell Ave Kansas City, MO 4.0 1.5 1800 $1,650 $0.92 7d 1 1.05mi

Listing history 34 events

  1. 2026-06-18
    days on market $129,000 Active 218 DOM
  2. 2026-06-17
    price $129,000 Active 217 DOM
  3. 2026-06-17
    days on market $136,000 Active 217 DOM
  4. 2026-06-16
    days on market $136,000 Active 216 DOM
  5. 2026-06-15
    days on market $136,000 Active 215 DOM
  6. 2026-06-13
    days on market $136,000 Active 213 DOM
  7. 2026-06-09
    days on market $136,000 Active 209 DOM
  8. 2026-06-08
    days on market $136,000 Active 208 DOM
  9. 2026-06-07
    days on market $136,000 Active 207 DOM
  10. 2026-06-05
    days on market $136,000 Active 204 DOM
  11. 2026-06-03
    days on market $136,000 Active 203 DOM
  12. 2026-06-02
    days on market $136,000 Active 202 DOM
  13. 2026-06-01
    days on market $136,000 Active 201 DOM
  14. 2026-05-31
    days on market $136,000 Active 200 DOM
  15. 2026-05-20
    price $136,000 862-char remark
    Show marketing remark (862 chars)

    * * SHORT SALE NOTICE: SALE SUBJECT TO THIRD-PARTY LENDER APPROVAL. PLEASE CONSULT YOUR AGENT FOR FURTHER DETAILS. See the inspection report and repair estimates prior to scheduling a showing. Electricity, water, and gas are turned off. HVAC will need to be replaced. 4 bedrooms, 3.1 bathrooms. Interior features hardwood floors. First floor layout includes a living room, dining room, entryway, and eat-in kitchen, one full bathroom and one half bathroom. Upper level contains four bedrooms, including a primary suite with an ensuite bath, and one additional full bathroom. Includes two bonus rooms on the main floor for use as offices or non-conforming bedrooms. Situated on a double lot with off-street parking and a partially fenced yard. Semi updated in 2021 with updated plumbing, electrical system and roof. With improvements, this could be a great home!

  16. 2026-05-15
    price $139,000 862-char remark
    Show marketing remark (862 chars)

    * * SHORT SALE NOTICE: SALE SUBJECT TO THIRD-PARTY LENDER APPROVAL. PLEASE CONSULT YOUR AGENT FOR FURTHER DETAILS. See the inspection report and repair estimates prior to scheduling a showing. Electricity, water, and gas are turned off. HVAC will need to be replaced. 4 bedrooms, 3.1 bathrooms. Interior features hardwood floors. First floor layout includes a living room, dining room, entryway, and eat-in kitchen, one full bathroom and one half bathroom. Upper level contains four bedrooms, including a primary suite with an ensuite bath, and one additional full bathroom. Includes two bonus rooms on the main floor for use as offices or non-conforming bedrooms. Situated on a double lot with off-street parking and a partially fenced yard. Semi updated in 2021 with updated plumbing, electrical system and roof. With improvements, this could be a great home!

  17. 2026-05-13
    price $141,000 862-char remark
    Show marketing remark (862 chars)

    * * SHORT SALE NOTICE: SALE SUBJECT TO THIRD-PARTY LENDER APPROVAL. PLEASE CONSULT YOUR AGENT FOR FURTHER DETAILS. See the inspection report and repair estimates prior to scheduling a showing. Electricity, water, and gas are turned off. HVAC will need to be replaced. 4 bedrooms, 3.1 bathrooms. Interior features hardwood floors. First floor layout includes a living room, dining room, entryway, and eat-in kitchen, one full bathroom and one half bathroom. Upper level contains four bedrooms, including a primary suite with an ensuite bath, and one additional full bathroom. Includes two bonus rooms on the main floor for use as offices or non-conforming bedrooms. Situated on a double lot with off-street parking and a partially fenced yard. Semi updated in 2021 with updated plumbing, electrical system and roof. With improvements, this could be a great home!

  18. 2026-04-30
    status Active 862-char remark
    Show marketing remark (862 chars)

    * * SHORT SALE NOTICE: SALE SUBJECT TO THIRD-PARTY LENDER APPROVAL. PLEASE CONSULT YOUR AGENT FOR FURTHER DETAILS. See the inspection report and repair estimates prior to scheduling a showing. Electricity, water, and gas are turned off. HVAC will need to be replaced. 4 bedrooms, 3.1 bathrooms. Interior features hardwood floors. First floor layout includes a living room, dining room, entryway, and eat-in kitchen, one full bathroom and one half bathroom. Upper level contains four bedrooms, including a primary suite with an ensuite bath, and one additional full bathroom. Includes two bonus rooms on the main floor for use as offices or non-conforming bedrooms. Situated on a double lot with off-street parking and a partially fenced yard. Semi updated in 2021 with updated plumbing, electrical system and roof. With improvements, this could be a great home!

  19. 2026-04-30
    price $157,000 862-char remark
    Show marketing remark (862 chars)

    * * SHORT SALE NOTICE: SALE SUBJECT TO THIRD-PARTY LENDER APPROVAL. PLEASE CONSULT YOUR AGENT FOR FURTHER DETAILS. See the inspection report and repair estimates prior to scheduling a showing. Electricity, water, and gas are turned off. HVAC will need to be replaced. 4 bedrooms, 3.1 bathrooms. Interior features hardwood floors. First floor layout includes a living room, dining room, entryway, and eat-in kitchen, one full bathroom and one half bathroom. Upper level contains four bedrooms, including a primary suite with an ensuite bath, and one additional full bathroom. Includes two bonus rooms on the main floor for use as offices or non-conforming bedrooms. Situated on a double lot with off-street parking and a partially fenced yard. Semi updated in 2021 with updated plumbing, electrical system and roof. With improvements, this could be a great home!

  20. 2026-04-18
    status Pending 862-char remark
    Show marketing remark (862 chars)

    * * SHORT SALE NOTICE: SALE SUBJECT TO THIRD-PARTY LENDER APPROVAL. PLEASE CONSULT YOUR AGENT FOR FURTHER DETAILS. See the inspection report and repair estimates prior to scheduling a showing. Electricity, water, and gas are turned off. HVAC will need to be replaced. 4 bedrooms, 3.1 bathrooms. Interior features hardwood floors. First floor layout includes a living room, dining room, entryway, and eat-in kitchen, one full bathroom and one half bathroom. Upper level contains four bedrooms, including a primary suite with an ensuite bath, and one additional full bathroom. Includes two bonus rooms on the main floor for use as offices or non-conforming bedrooms. Situated on a double lot with off-street parking and a partially fenced yard. Semi updated in 2021 with updated plumbing, electrical system and roof. With improvements, this could be a great home!

  21. 2026-04-15
    price $150,000 862-char remark
    Show marketing remark (862 chars)

    * * SHORT SALE NOTICE: SALE SUBJECT TO THIRD-PARTY LENDER APPROVAL. PLEASE CONSULT YOUR AGENT FOR FURTHER DETAILS. See the inspection report and repair estimates prior to scheduling a showing. Electricity, water, and gas are turned off. HVAC will need to be replaced. 4 bedrooms, 3.1 bathrooms. Interior features hardwood floors. First floor layout includes a living room, dining room, entryway, and eat-in kitchen, one full bathroom and one half bathroom. Upper level contains four bedrooms, including a primary suite with an ensuite bath, and one additional full bathroom. Includes two bonus rooms on the main floor for use as offices or non-conforming bedrooms. Situated on a double lot with off-street parking and a partially fenced yard. Semi updated in 2021 with updated plumbing, electrical system and roof. With improvements, this could be a great home!

  22. 2026-03-13
    price $175,000 862-char remark
    Show marketing remark (862 chars)

    * * SHORT SALE NOTICE: SALE SUBJECT TO THIRD-PARTY LENDER APPROVAL. PLEASE CONSULT YOUR AGENT FOR FURTHER DETAILS. See the inspection report and repair estimates prior to scheduling a showing. Electricity, water, and gas are turned off. HVAC will need to be replaced. 4 bedrooms, 3.1 bathrooms. Interior features hardwood floors. First floor layout includes a living room, dining room, entryway, and eat-in kitchen, one full bathroom and one half bathroom. Upper level contains four bedrooms, including a primary suite with an ensuite bath, and one additional full bathroom. Includes two bonus rooms on the main floor for use as offices or non-conforming bedrooms. Situated on a double lot with off-street parking and a partially fenced yard. Semi updated in 2021 with updated plumbing, electrical system and roof. With improvements, this could be a great home!

  23. 2025-11-20
    price $210,000 862-char remark
    Show marketing remark (862 chars)

    * * SHORT SALE NOTICE: SALE SUBJECT TO THIRD-PARTY LENDER APPROVAL. PLEASE CONSULT YOUR AGENT FOR FURTHER DETAILS. See the inspection report and repair estimates prior to scheduling a showing. Electricity, water, and gas are turned off. HVAC will need to be replaced. 4 bedrooms, 3.1 bathrooms. Interior features hardwood floors. First floor layout includes a living room, dining room, entryway, and eat-in kitchen, one full bathroom and one half bathroom. Upper level contains four bedrooms, including a primary suite with an ensuite bath, and one additional full bathroom. Includes two bonus rooms on the main floor for use as offices or non-conforming bedrooms. Situated on a double lot with off-street parking and a partially fenced yard. Semi updated in 2021 with updated plumbing, electrical system and roof. With improvements, this could be a great home!

  24. 2025-10-30
    listed $220,000 Active 862-char remark
    Show marketing remark (862 chars)

    * * SHORT SALE NOTICE: SALE SUBJECT TO THIRD-PARTY LENDER APPROVAL. PLEASE CONSULT YOUR AGENT FOR FURTHER DETAILS. See the inspection report and repair estimates prior to scheduling a showing. Electricity, water, and gas are turned off. HVAC will need to be replaced. 4 bedrooms, 3.1 bathrooms. Interior features hardwood floors. First floor layout includes a living room, dining room, entryway, and eat-in kitchen, one full bathroom and one half bathroom. Upper level contains four bedrooms, including a primary suite with an ensuite bath, and one additional full bathroom. Includes two bonus rooms on the main floor for use as offices or non-conforming bedrooms. Situated on a double lot with off-street parking and a partially fenced yard. Semi updated in 2021 with updated plumbing, electrical system and roof. With improvements, this could be a great home!

  25. 2022-04-08
    soldstatus
  26. 2022-04-07
    soldstatus Closed 373-char remark
    Show marketing remark (373 chars)

    Amazing opportunity!! Complete remodel 4 beds 3 baths just minutes from downtown KC. Everything is new. New floors, new interior paint, new exterior paint, new deck, new kitchen, new bathrooms, new electrical, new plumbing, new insulation, new sheetrock, new light fixtures. EVERYTHING IS NEW! And this amazing house sits on two lots. Hurry Hurry! This one won't last long.

  27. 2022-01-31
    status Pending 373-char remark
    Show marketing remark (373 chars)

    Amazing opportunity!! Complete remodel 4 beds 3 baths just minutes from downtown KC. Everything is new. New floors, new interior paint, new exterior paint, new deck, new kitchen, new bathrooms, new electrical, new plumbing, new insulation, new sheetrock, new light fixtures. EVERYTHING IS NEW! And this amazing house sits on two lots. Hurry Hurry! This one won't last long.

  28. 2022-01-22
    status Active 373-char remark
    Show marketing remark (373 chars)

    Amazing opportunity!! Complete remodel 4 beds 3 baths just minutes from downtown KC. Everything is new. New floors, new interior paint, new exterior paint, new deck, new kitchen, new bathrooms, new electrical, new plumbing, new insulation, new sheetrock, new light fixtures. EVERYTHING IS NEW! And this amazing house sits on two lots. Hurry Hurry! This one won't last long.

  29. 2022-01-01
    historical 373-char remark
    Show marketing remark (373 chars)

    Amazing opportunity!! Complete remodel 4 beds 3 baths just minutes from downtown KC. Everything is new. New floors, new interior paint, new exterior paint, new deck, new kitchen, new bathrooms, new electrical, new plumbing, new insulation, new sheetrock, new light fixtures. EVERYTHING IS NEW! And this amazing house sits on two lots. Hurry Hurry! This one won't last long.

  30. 2021-12-13
    price $225,000 373-char remark
    Show marketing remark (373 chars)

    Amazing opportunity!! Complete remodel 4 beds 3 baths just minutes from downtown KC. Everything is new. New floors, new interior paint, new exterior paint, new deck, new kitchen, new bathrooms, new electrical, new plumbing, new insulation, new sheetrock, new light fixtures. EVERYTHING IS NEW! And this amazing house sits on two lots. Hurry Hurry! This one won't last long.

  31. 2021-12-02
    status Active 373-char remark
    Show marketing remark (373 chars)

    Amazing opportunity!! Complete remodel 4 beds 3 baths just minutes from downtown KC. Everything is new. New floors, new interior paint, new exterior paint, new deck, new kitchen, new bathrooms, new electrical, new plumbing, new insulation, new sheetrock, new light fixtures. EVERYTHING IS NEW! And this amazing house sits on two lots. Hurry Hurry! This one won't last long.

  32. 2021-11-23
    historical 373-char remark
    Show marketing remark (373 chars)

    Amazing opportunity!! Complete remodel 4 beds 3 baths just minutes from downtown KC. Everything is new. New floors, new interior paint, new exterior paint, new deck, new kitchen, new bathrooms, new electrical, new plumbing, new insulation, new sheetrock, new light fixtures. EVERYTHING IS NEW! And this amazing house sits on two lots. Hurry Hurry! This one won't last long.

  33. 2021-10-06
    listed $250,000 Active 373-char remark
    Show marketing remark (373 chars)

    Amazing opportunity!! Complete remodel 4 beds 3 baths just minutes from downtown KC. Everything is new. New floors, new interior paint, new exterior paint, new deck, new kitchen, new bathrooms, new electrical, new plumbing, new insulation, new sheetrock, new light fixtures. EVERYTHING IS NEW! And this amazing house sits on two lots. Hurry Hurry! This one won't last long.

  34. 1992-11-13
    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
$885 · $74/mo
Projected year-2 tax
$1,251 · $104/mo
Expected delta
+$366/yr (+$31/mo · 41.4%)

ⓘ 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 2 unhealthy d/yr today · 3 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
$24,486
− Mortgage interest
−$7,226
− Property taxes
−$885
− Insurance
−$645
− Repairs & maintenance
−$1,959
− Management
−$1,959
− Depreciation
−$3,753
Taxable income
$8,060
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,934
After-tax cash flow
$7,762/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)
17,668
Household income
$33,111
Rent vs Own
54.5% rent · 45.5% own
Severe rent burden
1943.0

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
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
Black 42% Hispanic / Latino 40% Two or more races 13% White 12% Native American 1%
Hispanic origin (detail)
Mexican 28%
Foreign-born
20% · Canada, Vietnam
Languages at home
67% English-only · Spanish 29%

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
▼ -7.88%
Current HPI
289.2468
Rent YoY
▲ 0.94%
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

-45.6% since first listed
20 events — show timeline
  • 2026-05-20 Price Changed $136,000 Heartland MLS as Distributed by MLS Grid
  • 2026-05-15 Price Changed $139,000 Heartland MLS as Distributed by MLS Grid
  • 2026-05-13 Price Changed $141,000 Heartland MLS as Distributed by MLS Grid
  • 2026-04-30 Relisted Heartland MLS as Distributed by MLS Grid
  • 2026-04-30 Price Changed $157,000 Heartland MLS as Distributed by MLS Grid
  • 2026-04-18 Pending Heartland MLS as Distributed by MLS Grid
  • 2026-04-15 Price Changed $150,000 Heartland MLS as Distributed by MLS Grid
  • 2026-03-13 Price Changed $175,000 Heartland MLS as Distributed by MLS Grid
  • 2025-11-20 Price Changed $210,000 Heartland MLS as Distributed by MLS Grid
  • 2025-10-30 Listed $220,000 Heartland MLS as Distributed by MLS Grid
  • 2022-04-08 Sold (Public Records) Public Records
  • 2022-04-07 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2022-01-31 Pending Heartland MLS as Distributed by MLS Grid
  • 2022-01-22 Relisted Heartland MLS as Distributed by MLS Grid
  • 2022-01-01 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2021-12-13 Price Changed $225,000 Heartland MLS as Distributed by MLS Grid
  • 2021-12-02 Relisted Heartland MLS as Distributed by MLS Grid
  • 2021-11-23 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2021-10-06 Listed $250,000 Heartland MLS as Distributed by MLS Grid
  • 1992-11-13 Sold (Public Records) Public Records

Property tax history

+7.4%/yr

Latest (2025): $885 · -68.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…