CashFlowRE
Sign in Sign up
6238 E 129th St
C Composite 56.27
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 +22.5/30.0
  • ARV discount +7.7/15.0
  • 1% rule +7.2/10.0
  • DSCR +7.2/10.0
  • Rent growth +4.0/5.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$143,000

6238 E 129th St · Grandview, MO 64030
3 bd · 2.0 ba · 1,420 sqft · Townhouse public records · 56 Days on market
Built 1968 1,030 sqft lot $101/sqft · at area comps Est $144k · at est. $212/mo HOA · 12% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This inviting townhouse offers 3 bedrooms and 2.5 bathrooms with a functional layout designed for everyday living. The main floor features an open kitchen and living area, creating an ideal space for relaxing or entertaining. The kitchen peninsula provides plenty of room for gathering, meal prep, and casual dining. Fresh interior paint throughout makes this home truly move-in ready. Enjoy the convenience of an enclosed garage stall for parking and extra storage, plus a private fenced back deck perfect for outdoor seating, grilling, or pets. A great opportunity for low-maintenance living with comfortable indoor and outdoor spaces. HOA covers roof, siding, exterior, water, and lawn.

Key facts

  • Living area
  • Kitchen peninsula
  • Open kitchen

Tags

OPEN KITCHENLIVING AREAKITCHEN PENINSULAENCLOSED GARAGE STALLPRIVATE FENCED BACK DECKLOW-MAINTENANCE LIVING

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 3-bed/2.0-bath townhouse listed at $143k.

Deal economics

  • At list price, monthly cash flow is $240 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $143k).
  • Recommended offer: $139k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 5.0% in Grandview — 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 61/100 on livability (#454 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D, employment D, crime F.
  • Grandview C-4 (suburban): math 17% / reading 32% proficiency, ranked #284 of 324 in MO (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.1%/yr); 116 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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 39% of the median local income ($53k/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 $989 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 + 6.1% rent growth), your $40k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($139k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 18y 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.
Recommended offer $138,710 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.22%
Cap rate
8.30%
Cash-on-cash
7.18%
DSCR
1.32
GRM
6.8

CMA / ARV

ARV (median comp)
$143,500
List price
$143,000
Delta
-0.35%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6411 E 127th St 0.10mi 3/2.5 1,300 (-8%) 1mo $159,000 $122 78
6006 E 127th St 0.15mi 3/2.5 1,472 (+4%) 12mo $165,000 $112 74
5956 E 129th St 0.13mi 2/1.5 (-1) 1,513 (+6%) 2mo $99,900 $66 74
6027 E 127th St 0.10mi 3/2.5 1,536 (+8%) 13mo $115,000 $75 69
6619 E 128th St 0.23mi 3/2.5 1,521 (+7%) 17mo $175,000 $115 62
6443 E 127th St 0.13mi 3/2.5 1,630 (+15%) 12mo $162,500 $100 57
5930 E 129th St 0.12mi 2/1.5 (-1) 1,620 (+14%) 17mo $149,000 $92 50
6270 E 129th St 0.07mi 2/2.5 (-1) 1,620 (+14%) 20mo $135,000 $83 50

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 · 6.1% rent growth · sell at horizon

5-year hold
IRR
-1.4%
Equity multiple
0.95×
Total profit
$-2,163
Equity at exit
$21,322
10-year hold
IRR
11.7%
Equity multiple
2.07×
Total profit
$42,876
Equity at exit
$12,364

Cash invested: $40,040 (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 64030

Home prices YoY
-30.7%
Rents YoY
6.1%
Active inventory
116
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,750 high interval (Pro) →
Mortgage (P&I)
$750
Tax from tax record
$122 /mo · $1,460/yr
Insurance
$60
HOA
$212
Vacancy / Maint / Mgmt
$368
Net cashflow
$240

Break-even live

Break-even rent $1,447
Max offer price $143,000
Occupancy floor 81%

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
$35,750
Closing costs
$4,290
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1325 Duck Rd Grandview, MO 3.0 1.5 1480 $1,600 $1.08 43d 1 0.38mi
6505 Yorkshire Ct Grandview, MO 3.0 2.0 1697 $2,090 $1.23 4d 1 0.61mi
6003 E 133rd St Grandview, MO 4.0 2.5 1560 $1,990 $1.28 12d 1 0.70mi
13206 15th St Grandview, MO 3.0 2.0 1204 $1,735 $1.44 21d 1 0.73mi
7508 E 127th Pl Grandview, MO 3.0 2.0 1396 $1,945 $1.39 1d 1 0.88mi
12712 7th St Grandview, MO 3.0 2.0 1050 $1,545 $1.47 12d 1 0.89mi
7502 E 132nd Ter Grandview, MO 3.0 2.0 1754 $2,135 $1.22 23d 1 1.06mi
6731 E 119th St Grandview, MO 1.0–2.0 1.0–2.0 762 $1,150 $1.51 1d 14 1.11mi
13629 Applewood Dr Grandview, MO 3.0 1.5 998 $1,549 $1.55 17d 1 1.18mi
8011 E 130th Ct Unit 1 Grandview, MO 3.0 1.5 1160 $1,600 $1.38 17d 1 1.20mi
11805 Lawndale Ave Kansas City, MO 3.0 1.0 1152 $1,565 $1.36 23d 1 1.21mi
6501 E 137th St Grandview, MO 4.0 3.0 1469 $2,135 $1.45 43d 1 1.22mi
13100 Sycamore Ave Grandview, MO 3.0 2.0 1056 $1,775 $1.68 43d 1 1.27mi
3813 Duck Rd Unit 3803 8 Grandview, MO 3.0 2.0 875 $1,000 $1.14 3d 1 1.28mi
11720 Newton Ave Kansas City, MO 2.0–3.0 1.5–3.0 1293 $1,699 $1.31 1d 9 1.29mi
13144 Ashland Ave Grandview, MO 3.0 2.0 1056 $1,706 $1.62 43d 1 1.39mi
11803 Holiday Dr #5 Kansas City, MO 1.0–3.0 1.0 1016 $1,130 $1.11 1d 1 1.40mi
11934 Sycamore Ave Grandview, MO 3.0 2.0 1414 $1,806 $1.28 43d 1 1.41mi
11923 Manchester Ave Grandview, MO 3.0 2.0 1407 $1,815 $1.29 43d 1 1.42mi

HOA detail

Monthly dues
$212 · $2,544/yr
Likely covers
water

Listing history 22 events

  1. 2026-06-18
    days on market $143,000 Active 56 DOM
  2. 2026-06-17
    days on market $143,000 Active 55 DOM
  3. 2026-06-16
    days on market $143,000 Active 54 DOM
  4. 2026-06-15
    days on market $143,000 Active 53 DOM
  5. 2026-06-13
    days on market $143,000 Active 51 DOM
  6. 2026-06-13
    days on market $143,000 Active 50 DOM
  7. 2026-06-09
    days on market $143,000 Active 47 DOM
  8. 2026-06-08
    days on market $143,000 Active 46 DOM
  9. 2026-06-07
    days on market $143,000 Active 45 DOM
  10. 2026-06-03
    status $143,000 Active 41 DOM
  11. 2026-04-28
    price $143,000 689-char remark
    Show marketing remark (689 chars)

    This inviting townhouse offers 3 bedrooms and 2.5 bathrooms with a functional layout designed for everyday living. The main floor features an open kitchen and living area, creating an ideal space for relaxing or entertaining. The kitchen peninsula provides plenty of room for gathering, meal prep, and casual dining. Fresh interior paint throughout makes this home truly move-in ready. Enjoy the convenience of an enclosed garage stall for parking and extra storage, plus a private fenced back deck perfect for outdoor seating, grilling, or pets. A great opportunity for low-maintenance living with comfortable indoor and outdoor spaces. HOA covers roof, siding, exterior, water, and lawn.

  12. 2026-04-16
    listed $145,000 Active 689-char remark
    Show marketing remark (689 chars)

    This inviting townhouse offers 3 bedrooms and 2.5 bathrooms with a functional layout designed for everyday living. The main floor features an open kitchen and living area, creating an ideal space for relaxing or entertaining. The kitchen peninsula provides plenty of room for gathering, meal prep, and casual dining. Fresh interior paint throughout makes this home truly move-in ready. Enjoy the convenience of an enclosed garage stall for parking and extra storage, plus a private fenced back deck perfect for outdoor seating, grilling, or pets. A great opportunity for low-maintenance living with comfortable indoor and outdoor spaces. HOA covers roof, siding, exterior, water, and lawn.

  13. 2024-12-16
    soldstatus
  14. 2024-12-12
    soldstatus Closed 547-char remark
    Show marketing remark (547 chars)

    This charming townhouse presents an excellent investment opportunity. Featuring three bedrooms and two and a half bathrooms, it offers a practical layout perfect for families or renters. The inviting living area flows seamlessly, creating a cozy atmosphere. The backyard provides a space for outdoor enjoyment. Conveniently located near schools, parks, shopping, and public transportation, this property is ideally positioned for strong rental potential. Don't miss out on this promising investment! HOA covers roof, siding, exterior, water, lawn!

  15. 2024-11-11
    status Pending 547-char remark
    Show marketing remark (547 chars)

    This charming townhouse presents an excellent investment opportunity. Featuring three bedrooms and two and a half bathrooms, it offers a practical layout perfect for families or renters. The inviting living area flows seamlessly, creating a cozy atmosphere. The backyard provides a space for outdoor enjoyment. Conveniently located near schools, parks, shopping, and public transportation, this property is ideally positioned for strong rental potential. Don't miss out on this promising investment! HOA covers roof, siding, exterior, water, lawn!

  16. 2024-09-20
    listed $125,000 Active 547-char remark
    Show marketing remark (547 chars)

    This charming townhouse presents an excellent investment opportunity. Featuring three bedrooms and two and a half bathrooms, it offers a practical layout perfect for families or renters. The inviting living area flows seamlessly, creating a cozy atmosphere. The backyard provides a space for outdoor enjoyment. Conveniently located near schools, parks, shopping, and public transportation, this property is ideally positioned for strong rental potential. Don't miss out on this promising investment! HOA covers roof, siding, exterior, water, lawn!

  17. 2020-11-09
    soldstatus
  18. 2020-10-30
    soldstatus Closed
  19. 2020-10-05
    historical Active Under Contract
  20. 2020-10-02
    listed $79,900 Active
  21. 2008-09-06
    historical
  22. 2008-05-07
    listed $39,900

ⓘ 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
$1,460 · $122/mo
Projected year-2 tax
$1,460 · $122/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 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
$21,003
− Mortgage interest
−$8,010
− Property taxes
−$1,460
− Insurance
−$715
− Repairs & maintenance
−$1,680
− Management
−$1,680
− HOA
−$2,544
− Depreciation
−$4,160
Taxable income
$754
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$181
After-tax cash flow
$2,694/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
Grandview C-4
NCES district ID
2913140
Math proficiency
17% ▼ -12.00%
Reading proficiency
32% ▼ -3.00%
Median HH income
$48,934
Composite
21.49/100
National rank
#8326
State rank
#284 of 324 in MO

Livability — Grandview

Score
61/100
State rank
#454
US rank
#18350

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment D Housing A+ Health & safety F User ratings A-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Grandview, MO
County
Jackson County · 687,798 people
City population
26,422
Metro
Kansas City, MO-KS
Population (ZIP)
26,422
Household income
$53,216
Rent vs Own
50.8% rent · 49.2% own
Severe rent burden
1449.0

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 0.68)
Race & ethnicity
White 44% Black 33% Hispanic / Latino 14% Two or more races 7% Asian 3%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Lithuanian 1% Romanian 1% Slovak 1%
Foreign-born
9% · Canada, South Korea
Languages at home
86% English-only · Spanish 11% Korean 1% Arabic 1%

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
▼ -142.24%
Current HPI
321.6905
Rent YoY
▲ 6.10%
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

+258.4% since first listed
12 events — show timeline
  • 2026-04-28 Price Changed $143,000 Heartland MLS as Distributed by MLS Grid
  • 2026-04-16 Listed $145,000 Heartland MLS as Distributed by MLS Grid
  • 2024-12-16 Sold (Public Records) Public Records
  • 2024-12-12 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2024-11-11 Pending Heartland MLS as Distributed by MLS Grid
  • 2024-09-20 Listed $125,000 Heartland MLS as Distributed by MLS Grid
  • 2020-11-09 Sold (Public Records) Public Records
  • 2020-10-30 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2020-10-05 Contingent Heartland MLS as Distributed by MLS Grid
  • 2020-10-02 Listed $79,900 Heartland MLS as Distributed by MLS Grid
  • 2008-09-06 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2008-05-07 Listed $39,900 Heartland MLS as Distributed by MLS Grid

Property tax history

+6.6%/yr

Latest (2025): $1,460 · +6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…