12510 E 51st St S
Independence, MO 64055View map
- Single-family
- 2 bd
- 1 ba
- 888 sq ft
$159,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Under contract
By default our Deals list leaves out homes already under contract, so this page gives no verdict.
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the local rate on the purchase price. This state does not reassess on sale, so the current bill may hold until the next revaluation; our figure is the post-revaluation cost. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. Its flood zone is not checked yet.
- HOA
- Not listed; we assume none.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Single-family
- Units
- 1
- Bedrooms
- 2
- Bathrooms
- 1
- Size
- 888 sq ft
- Year built
- Not listed
- HOA fee
- Not listed
- Annual tax bill
- Not listed
- Days on market
- 111 days (listed Jul 17, 2026)
- Price cut
- −$10,000
- Status
- Pending
Location
Pinned from the listing's street address.
More homes for sale in Independence
522 homes for sale in Independence
$115,000
17201 E 32nd St S Apt 12
Independence, MO 64055
Condo · 2 bd · 1 ba · 860 sq ft
$319,900
3509 S Atherton Ave
Independence, MO 64055
3 bd · 3 ba · 1,733 sq ft
$310,000
5440 S Coachman Ave
Independence, MO 64055
2 bd · 2 ba · 1,553 sq ft
$220,000
3401 Queen Ridge Dr
Independence, MO 64055
3 bd · 1 ba · 1,008 sq ft
$467,500
5036 S Yuma Ct
Independence, MO 64055
4 bd · 3 ba · 2,514 sq ft
Pending$385,000
17406 E 43rd Terrace Ct S
Independence, MO 64055
3 bd · 3 ba · 2,642 sq ft
In Independence, 219 nets positive at 20% down. Members see which ones, with the rent, the monthly payment and what each one nets.
See which onesListing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.