1234 Indiana Ave · Kansas City, MO 64127

$129,000

4 bd · 2.0 ba · 2,605 sqft · SingleFamily public records · 240 Days on market

Built 1895 Fair condition 0.29 ac lot $50/sqft · 40% below area Est $224k · 42% under ↓ 46% since listing

---

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
• DSCR +10.0/10.0
• 1% rule +8.8/10.0
• Livability +3.9/5.0
• Rent growth +2.7/5.0
• Condition / age +2.2/5.0
• Appreciation +1.1/10.0
• Schools +1.1/10.0

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 FLOORS
• CERAMIC TILE
• DOUBLE LOT
• OFF-STREET PARKING
• PARTIALLY FENCED YARD
• UPDATED PLUMBING

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath single-family listed at $129k. Condition is rated fair.

Deal economics

• At list price, monthly cash flow is $604 ($7k/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 11.9% 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: Ac Prep Elementary (math 12% / reading 27%, grade F, #941 of 1,115 statewide, top 86%, 341 students, 99% FRL); Central Middle School (math 0% / reading 9%, grade F, #388 of 391 statewide, top 99%, 428 students, 99% FRL); Northeast High (math 2% / reading 22%, grade F, #497 of 521 statewide, top 96%, 657 students, 100% 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 flat; 155 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 82d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 88% 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 $1,782/mo this rent would consume 65% of the median local household income ($33k/yr) (locally 16% 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 ~7 years — after that, you're playing with house money.

Negotiation context

• It's been on market 240 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 240 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
3. Built in 1895 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. 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?
7. 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.
8. 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.
9. 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: 1.38% ✓
• Cap rate: 11.91%
• Cash-on-cash: 20.06%
• DSCR: 1.89
• GRM: 6.0

CMA / ARV

• ARV (median comp): $223,845
• List price: $129,000
• Delta: -42.37%
• 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%)	8mo	$77,000	$27	59
3711 E 9 St	0.38mi	5/2.0 (+1)	2,704 (+4%)	15mo	$255,000	$94	58
3222 E 6th St	0.55mi	4/2.0	2,836 (+9%)	6mo	$198,950	$70	55
608 Indiana Ave	0.56mi	3/2.0 (-1)	2,536 (-3%)	14mo	$115,000	$45	53
1110 Myrtle Ave	0.36mi	5/3.0 (+1)	2,400 (-8%)	11mo	$295,000	$123	52
3805 Bernard Powell Dr	0.57mi	3/2.5 (-1)	2,676 (+3%)	14mo	$225,000	$84	50
2515 E 10th St	0.57mi	3/2.5 (-1)	2,755 (+6%)	8mo	$183,000	$66	50
2658 E 7th St	0.59mi	5/3.0 (+1)	2,449 (-6%)	13mo	$225,000	$92	42
1009 Park Ave	0.69mi	3/2.5 (-1)	2,467 (-5%)	13mo	$199,900	$81	41
1228 Olive St	0.62mi	5/4.5 (+1)	2,874 (+10%)	7mo	$365,000	$127	33
3804 E 19th St	0.63mi	3/2.5 (-1)	2,240 (-14%)	12mo	$265,000	$118	30
522 Bellefontaine Ave	0.72mi	3/3.5 (-1)	2,907 (+12%)	18mo	$299,950	$103	21

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: 10.0%
• Equity multiple: 1.39×
• Total profit: $13,907
• Equity at exit: $19,234

10-year hold

• IRR: 17.4%
• Equity multiple: 2.31×
• Total profit: $47,270
• 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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 9 active · 8 under contract
• Months of supply: 6.8 mo (15%/mo absorbed)
• Median asking: $180,000 ($63/sqft)
• Median days on market: 39 d
• This list price: 11% of active listings are priced below it
• ARV vs active asking: +37.3% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 64127

• Home prices YoY: -2.6%
• Rents YoY: 0.9%
• Active inventory: 155
• Price-to-rent: 6.0×

Monthly cashflow live

• Estimated rent: $1,782 high
• Mortgage (P&I): −$676
• Tax from tax record: −$74 /mo · $885/yr
• Insurance: −$54
• HOA: −$0
• Vacancy / Maint / Mgmt: −$374
• Net cashflow: $604

Break-even live

Break-even rent $1,018

Max offer price $129,000

Occupancy floor 61%

Sensitivity live

Price	-10% $677	-5% $640	+0% $604	+5% $567	+10% $531
Rent	-10% $463	-5% $533	+0% $604	+5% $674	+10% $745
Rate	-1.0pp $669	-0.5pp $637	base $604	+0.5pp $570	+1.0pp $536

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
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 8 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2919 E 12th St Kansas City, MO	3.0	2.0	1943	$2,000	$1.03	139d	1	0.25mi
3311 E 19th St Kansas City, MO	5.0	3.0	2500	$2,000	$0.80	139d	1	0.52mi
2108 College Ave Kansas City, MO	4.0	3.5	2160	$1,700	$0.79	82d	1	0.77mi
2003 Wabash Ave Unit A Kansas City, MO	3.0	2.0	2560	$1,130	$0.44	78d	1	0.83mi
2003 Wabash Ave Unit A Kansas City, MO	3.0	2.0	2560	$1,130	$0.44	76d	1	0.83mi
307 Bellefontaine Ave Kansas City, MO	3.0	3.0	2023	$2,600	$1.29	74d	1	0.99mi
3429 Morrell Ave Kansas City, MO	4.0	1.5	1800	$1,650	$0.92	103d	1	1.05mi
2710 Indiana Ave Kansas City, MO	4.0	3.0	2256	$1,850	$0.82	10d	1	1.43mi

Listing history 50 events

1. 2026-07-10
   days on market $129,000 Active 240 DOM
2. 2026-07-09
   days on market $129,000 Active 239 DOM
3. 2026-07-07
   days on market $129,000 Active 237 DOM
4. 2026-07-06
   days on market $129,000 Active 236 DOM
5. 2026-07-05
   days on market $129,000 Active 235 DOM
6. 2026-07-03
   days on market $129,000 Active 233 DOM
7. 2026-07-02
   days on market $129,000 Active 232 DOM
8. 2026-07-01
   days on market $129,000 Active 231 DOM
9. 2026-06-30
   days on market $129,000 Active 230 DOM
10. 2026-06-29
    days on market $129,000 Active 229 DOM
11. 2026-06-28
    days on market $129,000 Active 228 DOM
12. 2026-06-27
    days on market $129,000 Active 227 DOM
13. 2026-06-27
    days on market $129,000 Active 226 DOM
14. 2026-06-25
    days on market $129,000 Active 224 DOM
15. 2026-06-22
    days on market $129,000 Active 222 DOM
16. 2026-06-21
    days on market $129,000 Active 221 DOM
17. 2026-06-18
    days on market $129,000 Active 218 DOM
18. 2026-06-17
    price $129,000 Active 217 DOM
19. 2026-06-17
    days on market $136,000 Active 217 DOM
20. 2026-06-16
    days on market $136,000 Active 216 DOM
21. 2026-06-15
    days on market $136,000 Active 215 DOM
22. 2026-06-13
    days on market $136,000 Active 213 DOM
23. 2026-06-09
    days on market $136,000 Active 209 DOM
24. 2026-06-08
    days on market $136,000 Active 208 DOM
25. 2026-06-07
    days on market $136,000 Active 207 DOM
26. 2026-06-05
    days on market $136,000 Active 204 DOM
27. 2026-06-03
    days on market $136,000 Active 203 DOM
28. 2026-06-02
    days on market $136,000 Active 202 DOM
29. 2026-06-01
    days on market $136,000 Active 201 DOM
30. 2026-05-31
    days on market $136,000 Active 200 DOM
31. 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!

32. 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!

33. 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!

34. 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!

35. 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!

36. 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!

37. 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!

38. 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!

39. 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!

40. 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!

41. 2022-04-08
    soldstatus
42. 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.

43. 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.

44. 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.

45. 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.

46. 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.

47. 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.

48. 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.

49. 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.

50. 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

Taxation est. · year 1

• Rental income: $21,385
• − Mortgage interest: −$7,226
• − Property taxes: −$885
• − Insurance: −$645
• − Repairs & maintenance: −$1,711
• − Management: −$1,711
• − Depreciation: −$3,753
• Taxable income: $5,454
• Est. tax owed @ 24.0%: −$1,309
• After-tax cash flow: $5,937/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

Fair 45/100 Moderate rehab Est. rehab $65,125–$117,225 screening

This home requires moderate renovations, including exterior painting, HVAC replacement, and electrical updates. It has good hardwood floors and average interior walls, but the HVAC and electrical systems need major repairs. Paint exterior and replace HVAC to significantly increase its value.

Components & finishes AI

Roof asphalt shingle · good Flooring carpet

Repairs flagged

• Major HVAC — Needs replacement
• Major Electrical — Needs replacement

Value-add opportunities

• Both Paint exterior — Enhances curb appeal and value ↑
• Both Replace HVAC — Improves comfort and energy efficiency ↑
• Both Replace electrical — Ensures safety and functionality ↑

ⓘ 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.

F Composite school gradezoned avg 11/100

Zoned Schools

Elementary Whittier Elementary F MO #1,002/1,115 Nat'l #37,303/41,679 Middle Northeast Middle School F MO #384/391 Nat'l #13,760/14,009 High Northeast High F MO #497/521 Nat'l #15,755/17,239

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

B Composite livability gradescore 78/100

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 · 719,589 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: 16% 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: 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
▸Healthcare	1	$163B
▸Insurance	1	$21B
▸Industrial Technology	1	$17B
▸Retail	1	$16B
▸Industrial Distribution	1	$10B
▸Utilities	1	$9B

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.