CashFlowRE
Sign in Sign up
4243 Agnes Ave
C- Composite 53.32
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 +22.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.2/10.0
  • 1% rule +4.8/10.0
  • Livability +3.9/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$125,000

4243 Agnes Ave · Kansas City, MO 64130
2 bd · 1.0 ba · 891 sqft · SingleFamily public records · 2 Days on market
Built 1917 4,420 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move-In Ready & Fantastic! Enjoy the beautiful hardwood floors, fresh paint, new counters & fixtures & new bathroom. Explore the attic w/ its future possibilites! Full basement w/ workshop & plenty of storage. Owner Financing is a possibility. New AC to be installed. This home is a charmer! Perfect blend of old and new! Front porch is perfect for lazy mornings & a fresh cup of coffee or gossip w/ friends. Wonderful formal dining space + eat-in kit so all your guests have a place to sit!

Key facts

  • Newer appliances
  • Updated bathroom
  • 4,420 sq ft lot

Tags

HISTORIC COUNTRY CLUB PLAZAGLEAMING HARDWOOD FLOORSFULLY MODERNIZED KITCHENNEWER APPLIANCESCONTEMPORARY CABINETRYUPDATED BATHROOM

Property features AI

Finance

  • Other: Not in a flood plain
  • HOA & community: No association fees

Exterior

  • Parking: Other parking
  • Utilities: Public water; Public sewer; Metro Free telecom
  • Home design: Single family residence; Bungalow / Ranch style; Residential property
  • Construction: Frame construction; Composition roof; About 101+ years old
  • Exterior features: Front porch; City lot

Interior

  • Kitchen: Disposal; Electric range
  • Bedrooms: 2 bedrooms (main floor primary bedroom)
  • Flooring: Wood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Electric cooling
  • Interior features: Ceiling fans; Walk-in closets; Stone/rock walk-up basement
  • Laundry & utility: Laundry in basement

Neighborhood map

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

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $208 ($2k/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 $122k (2.5% below list).
  • Recommended offer: $122k (2.5% below list) — sets the bar for 1% rule.
  • Cap rate 8.3% 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 fast (+4.4%/yr); 187 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 4,002 units permitted in Jackson County in 2024 (2,271 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($42k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $864 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.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 23y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1917 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $121,936 (2.5% below list)

Questions for the listing agent

  1. Built in 1917 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.98%
Cap rate
8.29%
Cash-on-cash
7.14%
DSCR
1.32
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$79,299
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2303 E 41st St E 0.49mi 2/1.0 918 (+3%) 4mo $80,000 $87 69
4214 Monroe Ave 0.40mi 2/1.0 858 (-4%) 7mo $50,000 $58 69
4016 Askew Ave 0.46mi 3/1.0 (+1) 899 (+1%) 6mo $80,000 $89 67
3942 Myrtle Ave 0.69mi 2/1.0 890 (-0%) 3mo $85,000 $96 65
4338 Indiana Ave 0.26mi 2/1.0 1,012 (+14%) 0mo $150,000 $148 65
4327 Mersington Ave 0.57mi 2/1.0 940 (+6%) 4mo $50,000 $53 61
4410 Myrtle Ave 0.62mi 3/1.0 (+1) 912 (+2%) 4mo $80,000 $88 58
4218 Cleveland Ave 0.47mi 2/1.0 780 (-12%) 6mo $110,000 $141 52
3938 Myrtle Ave 0.70mi 2/1.0 805 (-10%) 0mo $65,000 $81 51
4338 Myrtle Ave 0.60mi 2/1.0 780 (-12%) 3mo $125,000 $160 48
3915 Brooklyn Ave 0.67mi 2/1.0 1,020 (+14%) 7mo $45,000 $44 39
3711 Bellefontaine Ave 0.69mi 3/1.0 (+1) 1,007 (+13%) 4mo $120,000 $119 37

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 · 4.42% rent growth · sell at horizon

5-year hold
IRR
-4.0%
Equity multiple
0.85×
Total profit
$-5,271
Equity at exit
$18,638
10-year hold
IRR
7.1%
Equity multiple
1.56×
Total profit
$19,758
Equity at exit
$10,808

Cash invested: $35,000 (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 64130

Home prices YoY
-21.5%
Rents YoY
4.4%
Active inventory
187
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,219 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$47 /mo · $569/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$208

Break-even live

Break-even rent $956
Max offer price $125,000
Occupancy floor 78%

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
$31,250
Closing costs
$3,750
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4309 College Ave Kansas City, MO 3.0 2.0 1040 $1,550 $1.49 16d 1 0.18mi
4427 Agnes Ave Kansas City, MO 3.0 1.0 1100 $1,350 $1.23 16d 1 0.19mi
4144 College Ave Kansas City, MO 3.0 1.0 1108 $1,095 $0.99 23d 1 0.21mi
4534 S Benton Ave Kansas City, MO 2.0 1.0 912 $1,045 $1.15 16d 1 0.35mi
4216 Cleveland Ave Kansas City, MO 2.0 1.0 780 $1,125 $1.44 16d 1 0.47mi
4005 Bales Ave Kansas City, MO 2.0 1.0 792 $1,050 $1.33 43d 1 0.47mi
2305 E 41st St Kansas City, MO 2.0 1.0 750 $1,000 $1.33 7d 1 0.50mi
3841 Olive St Kansas City, MO 2.0 1.0 792 $985 $1.24 14d 1 0.65mi
4028 Myrtle Ave Kansas City, MO 3.0 1.0 1100 $1,490 $1.35 43d 1 0.66mi
4911 S Benton Ave Kansas City, MO 2.0 1.0 1000 $1,100 $1.10 16d 1 0.78mi
4917 S Benton Ave Kansas City, MO 2.0 1.0 1000 $1,100 $1.10 23d 1 0.80mi
3710 Wabash Ave Unit 2S Kansas City, MO 2.0 1.0 875 $850 $0.97 23d 1 0.83mi
4401 Wayne Ave Kansas City, MO 2.0 1.5 955 $1,300 $1.36 23d 1 0.89mi
5013 S Benton Ave Kansas City, MO 3.0 1.0 978 $1,225 $1.25 23d 1 0.91mi
4209 Flora Ave Kansas City, MO 2.0 1.0 778 $1,200 $1.54 16d 1 0.95mi
4930 Park Ave Kansas City, MO 3.0 1.0 900 $1,300 $1.44 16d 1 0.95mi
3017 E 51st St Kansas City, MO 2.0 1.0 621 $1,303 $2.10 7d 1 1.01mi
1500 E 46th St Kansas City, MO 1.0–3.0 1.0 803 $1,050 $1.31 43d 1 1.01mi
3949 Doctor Martin Luther King Junior Blvd Kansas City, MO 1.0–2.0 1.0–2.0 945 $1,565 $1.66 1d 3 1.08mi
4232 Virginia Ave Unit 1 Kansas City, MO 1.0 1.0 592 $750 $1.27 19d 1 1.09mi
3736 Cypress Ave Kansas City, MO 3.0 1.0 1100 $1,200 $1.09 7d 1 1.11mi
3315 E 52nd St Kansas City, MO 2.0 1.0 662 $1,125 $1.70 23d 1 1.15mi
5114 Brooklyn Ave Kansas City, MO 3.0 1.5 1116 $1,300 $1.16 7d 1 1.16mi
3330 Agnes Ave Kansas City, MO 3.0 1.0 1000 $1,410 $1.41 43d 1 1.17mi
4119 Forest Ave Kansas City, MO 2.0 1.0 950 $1,400 $1.47 12d 1 1.20mi
1214 Brush Creek Blvd Unit 03 Kansas City, MO 2.0 1.0 950 $1,050 $1.11 16d 1 1.21mi
3609 Wayne Ave Kansas City, MO 3.0 1.5 1118 $1,900 $1.70 23d 1 1.22mi
3310 College Ave Kansas City, MO 3.0 1.0 874 $995 $1.14 43d 1 1.22mi
4818 Paseo Blvd Unit 1W Kansas City, MO 1.0 1.0 526 $945 $1.80 23d 1 1.24mi
4818 Paseo Blvd Kansas City, MO 1.0 1.0 526 $945 $1.80 11d 10 1.26mi
4818 Paseo Blvd Kansas City, MO 1.0 1.0 526 $945 $1.80 3d 8 1.26mi
3437 Jackson Ave Kansas City, MO 2.0 1.0 700 $1,150 $1.64 16d 1 1.27mi
4818 The Paseo Unit 3S Kansas City, MO 1.0 1.0 526 $895 $1.70 23d 1 1.27mi
4818 The Paseo Unit 2N Kansas City, MO 1.0 1.0 526 $995 $1.89 23d 1 1.27mi
4818 The Paseo Unit 2N Kansas City, MO 1.0 1.0 526 $945 $1.80 16d 1 1.27mi
1320 E 49th St Kansas City, MO 1.0 1.0 550 $1,000 $1.82 2d 2 1.30mi
4902 E 39th St Kansas City, MO 2.0 1.0 820 $1,300 $1.59 16d 1 1.30mi
3233 Park Ave Unit 2 Kansas City, MO 2.0 1.0 950 $1,000 $1.05 23d 1 1.35mi
3233 Park Ave Unit 1 Kansas City, MO 2.0 1.0 950 $1,075 $1.13 43d 1 1.35mi
4154 Harrison St Kansas City, MO 2.0 1.0 1100 $1,395 $1.27 43d 1 1.35mi

Listing history 3 events

  1. 2026-06-18
    days on market $125,000 Active 2 DOM
  2. 2026-06-17
    remarks 693-char remark
  3. 2026-06-17
    listed $125,000 Active 1 DOM

ⓘ 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
$569 · $47/mo
Projected year-2 tax
$1,212 · $101/mo
Expected delta
+$644/yr (+$54/mo · 113.1%)

ⓘ 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 ≥107°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
$14,632
− Mortgage interest
−$7,002
− Property taxes
−$569
− Insurance
−$625
− Repairs & maintenance
−$1,171
− Management
−$1,171
− Depreciation
−$3,636
Taxable income
$459
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$110
After-tax cash flow
$2,389/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)
19,644
Household income
$42,221
Rent vs Own
48.4% rent · 51.6% own
Severe rent burden
1132.0

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 (80%)
Race & ethnicity
Black 80% White 9% Hispanic / Latino 8% Two or more races 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 1% Swedish 0%
Foreign-born
6% · Canada
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
▼ -73.32%
Current HPI
267.491
Rent YoY
▲ 4.42%
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

+1150.0% since first listed
17 events — show timeline
  • 2026-06-17 Listed $125,000 Heartland MLS as Distributed by MLS Grid
  • 2026-05-29 Listed for Rent $1,100 SHOWMOJO
  • 2025-01-17 Rental Removed $1,095 SHOWMOJO
  • 2025-01-17 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2024-11-16 Listed for Rent $1,095 SHOWMOJO
  • 2024-10-31 Listed $134,900 Heartland MLS as Distributed by MLS Grid
  • 2023-07-27 Sold (Public Records) Public Records
  • 2017-03-14 Sold (Public Records) Public Records
  • 2015-09-15 Sold (Public Records) Public Records
  • 2015-04-13 Sold (Public Records) Public Records
  • 2008-01-24 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2007-07-14 Listed $43,900 Heartland MLS as Distributed by MLS Grid
  • 2007-03-23 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2007-01-16 Listed $19,500 Heartland MLS as Distributed by MLS Grid
  • 2003-11-19 Sold (Public Records) Public Records
  • 2003-01-31 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2003-01-19 Listed $10,000 Heartland MLS as Distributed by MLS Grid

Property tax history

+1.7%/yr

Latest (2025): $569 · -43.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…