CashFlowRE
Sign in Sign up
9808 Bennington Ave
C- Composite 51.31
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 +15.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.9/10.0
  • Rent growth +4.2/5.0
  • Livability +3.9/5.0
  • 1% rule +3.7/10.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$175,000

9808 Bennington Ave · Kansas City, MO 64134
3 bd · 1.5 ba · 1,464 sqft · SingleFamily public records · 8 Days on market
Built 1956 8,965 sqft lot Est $220k · 20% under $4/mo HOA

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Sold before processed.

Key facts

  • Finished living room
  • Sunroom area
  • Shopping and dining

Tags

FINISHED LIVING ROOMSUNROOM AREAQUICK ACCESS TO HIGHWAYSSHOPPING AND DINING

Property features AI

Finance

  • Other: Living area reported as 2,304; Above-grade finished area reported; below-grade finished area reported; Not in flood plain; Lot size listed in public records
  • HOA & community: Homeowners association with $50 annual fee (no amenities included); Inside city limits

Exterior

  • Parking: Attached 2-car garage
  • Security: Security system
  • Utilities: Public water; Public sewer
  • Home design: Single-family residential; Attached property; Side/side split layout
  • Construction: Wood siding; Composition roof
  • Exterior features: City lot; Shed(s)

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: 3 bedrooms — all on the upper level
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Electric cooling (has central cooling)
  • Interior features: Ceiling fans; Sun room; Side/side split floor plan; Crawl space basement; Living room fireplace
  • Laundry & utility: Washer; Dryer; Laundry located in garage

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/1.5-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $84 ($1k/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 $153k (12.5% below list).
  • Recommended offer: $153k (12.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% 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.
  • Hickman Mills C-1 (urban): math 8% / reading 18% proficiency, ranked #314 of 324 in MO (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Ervin Elementary School (math 8% / reading 12%, grade F, #1,037 of 1,115 statewide, top 94%, 629 students, 100% FRL); Smith-Hale Middle (math 7% / reading 19%, grade F, #368 of 391 statewide, top 94%, 770 students, 100% FRL); Ruskin High School (math 8% / reading 47%, grade F, #416 of 521 statewide, top 80%, 1,273 students, 100% FRL) — zoned schools average 100% FRL vs 78% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+6.7%/yr); 147 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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 32% of the median local income ($58k/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 $1k of loan paydown is wiped out by about $5k 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 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 27y 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 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $153,116 (12.5% below list)

Questions for the listing agent

  1. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.87%
Cap rate
6.87%
Cash-on-cash
2.07%
DSCR
1.09
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$219,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9629 Beacon Ave 0.19mi 3/2.0 1,440 (-2%) 4mo $195,000 $135 83
9821 Bennington N/A 0.09mi 3/2.0 1,520 (+4%) 6mo $120,000 $79 82
6706 E 98th St 0.13mi 3/2.0 1,558 (+6%) 3mo $195,000 $125 79
9903 Wheeling St 0.31mi 3/1.5 1,368 (-7%) 1mo $130,000 $95 74
6815 E 99th Ter 0.24mi 3/2.5 1,557 (+6%) 1mo $250,000 $161 74
10200 Fremont Ave 0.47mi 3/1.5 1,392 (-5%) 4mo $179,000 $129 67
10200 Blue Ridge Blvd 0.51mi 3/2.5 1,403 (-4%) 1mo $189,900 $135 65
5904 E 100th St 0.46mi 3/1.0 1,344 (-8%) 1mo $210,000 $156 62
6309 E 102nd Ter 0.53mi 3/2.0 1,558 (+6%) 4mo $290,000 $186 59
10013 Belmont Ave 0.37mi 4/2.0 (+1) 1,296 (-12%) 5mo $204,900 $158 52
9810 Hardesty Ave 0.75mi 3/2.5 1,544 (+6%) 1mo $249,900 $162 51
7620 E 100th St 0.74mi 4/3.0 (+1) 1,600 (+9%) 2mo $240,000 $150 38

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 · 6.73% rent growth · sell at horizon

5-year hold
IRR
-9.2%
Equity multiple
0.65×
Total profit
$-17,043
Equity at exit
$26,093
10-year hold
IRR
4.4%
Equity multiple
1.38×
Total profit
$18,390
Equity at exit
$15,131

Cash invested: $49,000 (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 64134

Rents YoY
6.7%
Active inventory
147
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,531 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$130 /mo · $1,566/yr
Insurance
$73
HOA
$4
Vacancy / Maint / Mgmt
$322
Net cashflow
$84

Break-even live

Break-even rent $1,424
Max offer price $175,000
Occupancy floor 89%

Sensitivity live

Price -10% $184 -5% $134 +0% $84 +5% $35 +10% $-15
Rent -10% $-36 -5% $24 +0% $84 +5% $145 +10% $205
Rate -1.0pp $173 -0.5pp $129 base $84 +0.5pp $39 +1.0pp $-7

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
$43,750
Closing costs
$5,250
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10000 Bennington Ave Kansas City, MO 4.0 2.5 1032 $1,550 $1.50 45d 1 0.22mi
9909 Wheeling Ave Kansas City, MO 3.0 1.0 1208 $1,350 $1.12 18d 1 0.31mi
10002 Wheeling Ave Kansas City, MO 3.0 1.0 1572 $1,445 $0.92 18d 1 0.39mi
5906 E 99th Ter Kansas City, MO 3.0 1.0 912 $1,399 $1.53 21d 1 0.41mi
9444 Newton Ave Unit 9329C Kansas City, MO 2.0 1.5 954 $1,155 $1.21 19d 1 0.43mi
9444 Newton Ave Unit 9400A Kansas City, MO 2.0 1.0 1008 $1,155 $1.15 19d 1 0.43mi
9444 Newton Ave Unit 9446D Kansas City, MO 2.0 1.0 882 $1,025 $1.16 19d 1 0.46mi
9444 Newton Ave Kansas City, MO 1.0–2.0 1.0–1.5 957 $1,300 $1.36 3d 26 0.49mi
5907 E 101st St Kansas City, MO 3.0 1.0 912 $1,595 $1.75 4d 1 0.53mi
5907 E 101st St Kansas City, MO 3.0 1.0 912 $1,595 $1.75 18d 1 0.53mi
5706 E 101st St Kansas City, MO 3.0 1.0 912 $1,475 $1.62 18d 1 0.63mi
9807 Drury Ave Kansas City, MO 3.0 2.0 1308 $1,711 $1.31 18d 1 0.66mi
5417 E 96th Pl Kansas City, MO 1.0–2.0 1.0–2.0 882 $1,100 $1.25 18d 1 0.71mi
10211 Bellaire Ave Kansas City, MO 4.0 2.0 1200 $2,200 $1.83 3d 1 0.71mi
5608 E 101st Ter Kansas City, MO 3.0 1.0 900 $1,500 $1.67 22d 1 0.77mi
9302 Fairwood Dr Kansas City, MO 3.0 1.0 1526 $1,585 $1.04 25d 1 0.91mi
10401 Richmond Ave Kansas City, MO 3.0 1.0 1000 $1,350 $1.35 25d 1 1.01mi
10500 Hillcrest Rd Kansas City, MO 1.0–2.0 1.0–2.0 875 $1,350 $1.54 3d 63 1.05mi
9727 Marsh Ave Kansas City, MO 3.0 1.0 1271 $1,706 $1.34 45d 1 1.08mi
9811 Marsh Ave Kansas City, MO 3.0 1.0 912 $1,295 $1.42 45d 1 1.08mi
10408 Smalley Ct Kansas City, MO 3.0 1.5 1500 $1,599 $1.07 25d 1 1.12mi
7800 E 91st St Kansas City, MO 3.0 3.0 1747 $1,895 $1.08 45d 1 1.16mi
8407 E 98th Ter Kansas City, MO 3.0 1.0 940 $1,395 $1.48 25d 1 1.17mi
8407 E 98th Ter Kansas City, MO 3.0 1.0 940 $1,395 $1.48 18d 1 1.17mi
820 E 93rd Ter Kansas City, MO 1.0–2.0 1.0–2.0 1040 $1,165 $1.12 5d 1 1.18mi
9809 Wallace Ave Kansas City, MO 3.0 1.0 956 $1,500 $1.57 25d 1 1.19mi
10712 Bennington Ave Kansas City, MO 3.0 1.0 912 $1,395 $1.53 18d 1 1.21mi
10716 Ewing Ave Kansas City, MO 4.0 2.0 1032 $1,550 $1.50 45d 1 1.23mi
10607 Richmond Ave Kansas City, MO 3.0 1.0 912 $1,499 $1.64 18d 1 1.23mi
8300 E 104th Ter Kansas City, MO 3.0 1.0 1204 $1,400 $1.16 14d 1 1.32mi
8300 E 104th Ter Kansas City, MO 3.0 1.0 1204 $1,450 $1.20 25d 1 1.32mi
7902 E 89th Ter Kansas City, MO 3.0 1.5 1068 $1,516 $1.42 19d 1 1.39mi
8001 E 89th Ter Kansas City, MO 3.0 2.0 1014 $1,545 $1.52 45d 1 1.39mi
8812 Manchester Ave Kansas City, MO 3.0 1.0 1066 $1,586 $1.49 14d 1 1.41mi
8501 E 92nd St Kansas City, MO 3.0 1.5 1107 $1,745 $1.58 25d 1 1.41mi
7211 E 87th St Kansas City, MO 2.0 1.0 988 $1,306 $1.32 5d 1 1.42mi
8506 E 91st Ter Kansas City, MO 3.0 1.5 1020 $1,450 $1.42 18d 1 1.48mi
8002 E 88th Pl Kansas City, MO 3.0 2.0 984 $1,495 $1.52 45d 1 1.49mi

HOA detail

Monthly dues
$4 · $48/yr

Listing history 6 events

  1. 2026-06-13
    statusdays on market $175,000 Pending 8 DOM
  2. 2026-06-09
    days on market $175,000 Active 7 DOM
  3. 2026-06-08
    days on market $175,000 Active 6 DOM
  4. 2026-06-07
    days on market $175,000 Active 5 DOM
  5. 2026-06-03
    remarks 435-char remark
  6. 2026-06-03
    listed $175,000 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
$1,566 · $130/mo
Projected year-2 tax
$1,698 · $141/mo
Expected delta
+$132/yr (+$11/mo · 8.4%)

ⓘ 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 · 16 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
$18,374
− Mortgage interest
−$9,803
− Property taxes
−$1,566
− Insurance
−$875
− Repairs & maintenance
−$1,470
− Management
−$1,470
− HOA
−$48
− Depreciation
−$5,091
Taxable loss
−$1,948
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$468
After-tax cash flow
$1,482/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
Hickman Mills C-1
NCES district ID
2914340
Math proficiency
8% ▼ -8.00%
Reading proficiency
18% ▼ -4.00%
Median HH income
$40,908
Composite
11.2/100
National rank
#9725
State rank
#314 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)
22,964
Household income
$58,170
Rent vs Own
47.4% rent · 52.6% own
Severe rent burden
718.0

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 0.58)
Race & ethnicity
Black 58% White 28% Hispanic / Latino 10% Two or more races 6%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Italian 2% Lithuanian 1% Romanian 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 5% 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
▼ -157.94%
Current HPI
277.895
Rent YoY
▲ 6.73%
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

+169.2% since first listed
11 events — show timeline
  • 2026-06-02 Listed $175,000 Heartland MLS as Distributed by MLS Grid
  • 2003-06-02 Sold (Public Records) Public Records
  • 2003-05-30 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2003-04-18 Listed $93,500 Heartland MLS as Distributed by MLS Grid
  • 2002-07-16 Sold (Public Records) Public Records
  • 2002-05-10 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2002-01-18 Listed $59,990 Heartland MLS as Distributed by MLS Grid
  • 1999-11-12 Sold (Public Records) Public Records
  • 1999-11-10 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 1999-07-05 Listed $65,000 Heartland MLS as Distributed by MLS Grid
  • 1982-12-01 Sold (Public Records) Public Records

Property tax history

+9.1%/yr

Latest (2025): $1,566 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…