CashFlowRE
Sign in Sign up
2832 Peery Ave 🏷️ Likely Rental
C Composite 57.33
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 +20.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.2/10.0
  • 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

$299,000

2832 Peery Ave · Kansas City, MO 64127
4 bd · 2.0 ba · 2,454 sqft · MultiFamily public records · 274 Days on market
Built 1960 8,954 sqft lot Est $387k · 23% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Don't miss this updated turn-key 2-story duplex in the Historic Northeast neighborhood. Both units feature 3 bedrooms with the bottom level offering a newly built covered back deck while the level offers a newly built sunroom off the kitchen. Both units have updated kitchens with modern finishes and all appliances stay. Both units have gorgeous updated bathrooms, with top-of-the-line fixtures, and the bottom level has heated floors. Both units have laundry rooms and both washer and dryers stay. Refinished hardwoods throughout, original fireplace tile in both units, original unpainted trim on the top floor, and original street stones and original brick exterior for great curb appeal. This duplex is situated on a huge lot with off street parking accessible by the back alleyway. There is a fenced yard to the west, perfect for tenants with pets. An additional yard to the east allowing for future expansion to the property or tenant use for garden space. Sewer line has recently been replaced, all new plumping, AC brand new, furnace newer. Income producing upon closing, tenants wish to stay. Or a perfect opportunity for owner occupancy with rental income.

Key facts

  • 8,954 sq ft lot
  • Built 1960
  • Listed 274 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $299,000 price doesn't fit this home's estimated sale value (~$387,346) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2 × 3-bed/1-bath units multifamily listed at $299k.

Deal economics

  • At list price, monthly cash flow is $373 ($4k/yr) — positive. Per door: $186/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $274k (8.4% below list).
  • Recommended offer: $263k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% 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: 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: Whittier Elementary (math 11% / reading 17%, grade F, #1,002 of 1,115 statewide, top 90%, 351 students, 99% FRL); Northeast Middle School (math 4% / reading 9%, grade F, #384 of 391 statewide, top 98%, 555 students, 100% 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; 107 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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 $2,739/mo this rent would consume 99% 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 $2k of loan paydown is wiped out by about $9k 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

  • It's been on market 274 days — a 12% lower offer ($263k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 29y ago; this cycle's ask has dropped $16k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $263,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 274 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.92%
Cap rate
7.79%
Cash-on-cash
5.34%
DSCR
1.24
GRM
9.1

CMA / ARV

ARV (median comp)
$387,346
List price
$299,000
Delta
-22.81%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-10.1%
Equity multiple
0.64×
Total profit
$-30,393
Equity at exit
$44,582
10-year hold
IRR
-3.6%
Equity multiple
0.78×
Total profit
$-18,309
Equity at exit
$25,852

Cash invested: $83,720 (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
107
Price-to-rent
18.2×

Monthly cashflow live

Estimated rent
$2,739 high interval (Pro) →
Mortgage (P&I)
$1,568
Tax from tax record
$98 /mo · $1,180/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$575
Net cashflow
$373

Break-even live

Break-even rent $2,267
Max offer price $299,000
Occupancy floor 81%

Sensitivity live

Price -10% $542 -5% $458 +0% $373 +5% $288 +10% $204
Rent -10% $156 -5% $265 +0% $373 +5% $481 +10% $589
Rate -1.0pp $523 -0.5pp $449 base $373 +0.5pp $295 +1.0pp $217

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,739

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
$74,750
Closing costs
$8,970
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2919 E 12th St Kansas City, MO 3.0 2.0 1943 $2,000 $1.03 45d 1 0.11mi
3311 E 19th St Kansas City, MO 5.0 3.0 2500 $2,000 $0.80 45d 1 0.76mi
307 Bellefontaine Ave Kansas City, MO 3.0 3.0 2023 $3,500 $1.73 18d 1 0.77mi
3429 Morrell Ave Kansas City, MO 4.0 1.5 1800 $1,650 $0.92 9d 1 0.93mi
1812 Elmwood Ave Kansas City, MO 3.0 1.0 1650 $1,600 $0.97 18d 1 1.24mi

Listing history 14 events

  1. 2026-05-15
    historical Active Under Contract 1166-char remark
    Show marketing remark (1166 chars)

    Don't miss this updated turn-key 2-story duplex in the Historic Northeast neighborhood. Both units feature 3 bedrooms with the bottom level offering a newly built covered back deck while the level offers a newly built sunroom off the kitchen. Both units have updated kitchens with modern finishes and all appliances stay. Both units have gorgeous updated bathrooms, with top-of-the-line fixtures, and the bottom level has heated floors. Both units have laundry rooms and both washer and dryers stay. Refinished hardwoods throughout, original fireplace tile in both units, original unpainted trim on the top floor, and original street stones and original brick exterior for great curb appeal. This duplex is situated on a huge lot with off street parking accessible by the back alleyway. There is a fenced yard to the west, perfect for tenants with pets. An additional yard to the east allowing for future expansion to the property or tenant use for garden space. Sewer line has recently been replaced, all new plumping, AC brand new, furnace newer. Income producing upon closing, tenants wish to stay. Or a perfect opportunity for owner occupancy with rental income.

  2. 2026-01-07
    price $299,000 1166-char remark
    Show marketing remark (1166 chars)

    Don't miss this updated turn-key 2-story duplex in the Historic Northeast neighborhood. Both units feature 3 bedrooms with the bottom level offering a newly built covered back deck while the level offers a newly built sunroom off the kitchen. Both units have updated kitchens with modern finishes and all appliances stay. Both units have gorgeous updated bathrooms, with top-of-the-line fixtures, and the bottom level has heated floors. Both units have laundry rooms and both washer and dryers stay. Refinished hardwoods throughout, original fireplace tile in both units, original unpainted trim on the top floor, and original street stones and original brick exterior for great curb appeal. This duplex is situated on a huge lot with off street parking accessible by the back alleyway. There is a fenced yard to the west, perfect for tenants with pets. An additional yard to the east allowing for future expansion to the property or tenant use for garden space. Sewer line has recently been replaced, all new plumping, AC brand new, furnace newer. Income producing upon closing, tenants wish to stay. Or a perfect opportunity for owner occupancy with rental income.

  3. 2025-08-29
    listed $315,000 Active 1166-char remark
    Show marketing remark (1166 chars)

    Don't miss this updated turn-key 2-story duplex in the Historic Northeast neighborhood. Both units feature 3 bedrooms with the bottom level offering a newly built covered back deck while the level offers a newly built sunroom off the kitchen. Both units have updated kitchens with modern finishes and all appliances stay. Both units have gorgeous updated bathrooms, with top-of-the-line fixtures, and the bottom level has heated floors. Both units have laundry rooms and both washer and dryers stay. Refinished hardwoods throughout, original fireplace tile in both units, original unpainted trim on the top floor, and original street stones and original brick exterior for great curb appeal. This duplex is situated on a huge lot with off street parking accessible by the back alleyway. There is a fenced yard to the west, perfect for tenants with pets. An additional yard to the east allowing for future expansion to the property or tenant use for garden space. Sewer line has recently been replaced, all new plumping, AC brand new, furnace newer. Income producing upon closing, tenants wish to stay. Or a perfect opportunity for owner occupancy with rental income.

  4. 2025-08-26
    historical $315,000 1166-char remark
    Show marketing remark (1166 chars)

    Don't miss this updated turn-key 2-story duplex in the Historic Northeast neighborhood. Both units feature 3 bedrooms with the bottom level offering a newly built covered back deck while the level offers a newly built sunroom off the kitchen. Both units have updated kitchens with modern finishes and all appliances stay. Both units have gorgeous updated bathrooms, with top-of-the-line fixtures, and the bottom level has heated floors. Both units have laundry rooms and both washer and dryers stay. Refinished hardwoods throughout, original fireplace tile in both units, original unpainted trim on the top floor, and original street stones and original brick exterior for great curb appeal. This duplex is situated on a huge lot with off street parking accessible by the back alleyway. There is a fenced yard to the west, perfect for tenants with pets. An additional yard to the east allowing for future expansion to the property or tenant use for garden space. Sewer line has recently been replaced, all new plumping, AC brand new, furnace newer. Income producing upon closing, tenants wish to stay. Or a perfect opportunity for owner occupancy with rental income.

  5. 2021-04-05
    soldstatus Closed 135-char remark
    Show marketing remark (135 chars)

    Showing this Saturday 2/27 at noon. Tour all units at that time. Seller prefers to sell as a package with MLS # 2305898 (2 bed duplex).

  6. 2021-03-02
    status Pending 135-char remark
    Show marketing remark (135 chars)

    Showing this Saturday 2/27 at noon. Tour all units at that time. Seller prefers to sell as a package with MLS # 2305898 (2 bed duplex).

  7. 2021-02-23
    listed $150,000 Active 135-char remark
    Show marketing remark (135 chars)

    Showing this Saturday 2/27 at noon. Tour all units at that time. Seller prefers to sell as a package with MLS # 2305898 (2 bed duplex).

  8. 2018-06-05
    soldstatus Sold
  9. 2018-05-01
    historical Contingent - Accepting Backup Offers
  10. 2018-04-12
    listed $129,900 Active
  11. 2010-08-19
    soldstatus
  12. 1998-12-23
    soldstatus
  13. 1997-11-22
    listed $25,000
  14. 1993-07-02
    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
$1,180 · $98/mo
Projected year-2 tax
$2,900 · $242/mo
Expected delta
+$1,720/yr (+$143/mo · 145.7%)

ⓘ 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
$32,868
− Mortgage interest
−$16,749
− Property taxes
−$1,180
− Insurance
−$1,495
− Repairs & maintenance
−$2,629
− Management
−$2,629
− Depreciation
−$8,698
Taxable loss
−$513
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$123
After-tax cash flow
$4,598/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

+1096.0% since first listed
14 events — show timeline
  • 2026-05-15 Contingent Heartland MLS as Distributed by MLS Grid
  • 2026-01-07 Price Changed $299,000 Heartland MLS as Distributed by MLS Grid
  • 2025-08-29 Listed $315,000 Heartland MLS as Distributed by MLS Grid
  • 2025-08-26 Coming Soon $315,000 Heartland MLS as Distributed by MLS Grid
  • 2021-04-05 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2021-03-02 Pending Heartland MLS as Distributed by MLS Grid
  • 2021-02-23 Listed $150,000 Heartland MLS as Distributed by MLS Grid
  • 2018-06-05 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2018-05-01 Contingent Heartland MLS as Distributed by MLS Grid
  • 2018-04-12 Listed $129,900 Heartland MLS as Distributed by MLS Grid
  • 2010-08-19 Sold (Public Records) Public Records
  • 1998-12-23 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 1997-11-22 Listed $25,000 Heartland MLS as Distributed by MLS Grid
  • 1993-07-02 Sold (Public Records) Public Records

Property tax history

+6.2%/yr

Latest (2025): $1,180 · -26.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…