Scene 1 / 6
At the center of the country
Kansas City sits at the geographic and logistical heart of the United States. This is where the South Vine District is.
Market Study & Demand Analysis
South Vine District,
Kansas City
An institutional market analysis supporting 500 Together.Homes KC — a $50 million master revolving facility financing a 500-home development delivered in five phases over 30 months in the urban core of Kansas City, Missouri. Anchored by an independent third-party USPAP appraisal consultation from Todd Appraisal, with HUD, MARC, and Census data.
Sponsor: Scale-Built Housing KCIndependent Appraisal: Todd Appraisal — Restricted ConsultationEffective Date: April 13, 2026
Where this is
Scroll ↓
Loading map…
At a Glance
500 homes. 30 months. One census tract.
500 Together.Homes KC concentrates 500 new-construction transactions in a single Kansas City census tract over 30 months — five phases of 100 homes, with Phase 1 complete by month 9. The scale and coordination are not incidental — they are the mechanism by which the development carries the proven new-construction comps from adjacent Beacon Hill across the corridor and makes 500 sales the dominant local comparable set, unlocking private capital at scale.
500
Homes delivered in five phases over 30 months
$50M
Master revolving facility (development + land bank)
$422K
Blended sale price
84%
Workforce tier (88–113% AMI)
Tier
Home Type
Units
Price Range
AMI Band
Workforce
3- & 5-unit townhomes
420 (84%)
$336K – $433K
88–113% AMI
Market
Duplex
40 (8%)
$547K – $658K
143–172% AMI
Custom
Single Family
40 (8%)
$799K – $941K
209–246% AMI
These tiers leverage similar footprints and building layouts to increase the density of housing options while preserving the overall scale and character of the neighborhood.
The Demand
The shortage is structural and quantified.
HUD CHAS, MARC, and the Mid-America Regional Council document a regional housing shortage that exceeds the 500 Together.Homes KC development by orders of magnitude. The 500-home development addresses roughly 2–3% of the KC CBSA attainable-housing gap (60–120% AMI) — large enough to reset the local comp pool, small enough that oversupply risk is not material.
64,000
Affordable units short across the KC region
MARC, Apr 2023
89%
Of ELI renters in KC cannot find affordable housing
MARC, May 2024
76%
Of KC ELI renters severely cost-burdened (>50% income)
MARC, May 2024
46,000
Rental units needed to cover ELI cost burden
MARC, May 2024
10,000
LIHTC units aging out of affordability over next decade
Industry tracking
−47%
Drop in KC sub-$1,000/mo rentals (2015–2024)
Industry tracking
The Supply Gap
KCMO has lagged. The urban core has nothing in the pipeline.
The independent consulting study (Appendix A) is direct: “The City of Kansas City, Missouri has lagged notably behind in this regard, issuing relatively few permits compared to population size.” Within the South Vine PMA specifically, no entitled or in-construction project represents competing supply at the development's scale and price point.
Existing Stock
100+ year median age
A bifurcated market: distressed inventory trading $30K–$80K (Land Bank, foreclosure) vs. renovated stock trading $130K–$250K with strong velocity.
New Construction
Proven next door, absent at scale
New-construction homes in adjacent Beacon Hill (64108) already sell at $263–$321/SF — the comp band South Vine prices into. But inside the corridor itself, 2020–2025 permits are limited to projects of fewer than 10 units. Nothing at the development's scale exists in the entitled pipeline.
Vacancy Rate
14.7% in subject footprint
Substantial KC Land Bank inventory and elevated foreclosure rate provide site acquisition opportunity through partnership channels.
U.S. Census / ACS, South Vine PMA tracts
Tenure Mix
96.2% renter (Paseo West)
Very high renter concentration represents a large pool of first-time-buyer candidates currently unable to access for-sale product at qualifying price points.
U.S. Census / ACS, Paseo West block group
Subject footprint vs. urban core. The figures above describe the distressed subject tracts specifically. At the broader urban-core scale, the independent Todd Appraisal documents a fundamentally healthy rental market — multifamily vacancy near 8.3% (long-term equilibrium) and roughly 54% renter tenure. The contrast is the opportunity: durable, demand-rich rental fundamentals surrounding a distressed footprint that remains available for site acquisition and redevelopment.
The Coherence Thesis
500 homes don't respond to the comp pool. They become the comp pool.
The independent consulting study introduces a coherence-based value framework: land value within the Primary Market Cohort is “not static, but contingent upon the structure and coordination of development activity.” 500 Together.Homes KC is the operational vehicle that delivers high-coherence development at scale.
Low Coherence
~10% discount
Isolated infill anchored to inconsistent distressed-sale transactions. The status quo that has prevented private capital from entering at scale.
Moderate Coherence
0–10% premium
Clustered projects, partial alignment in product type and timing. Emerging market structure begins to support pricing.
High Coherence (500 Together.Homes KC)
15–30% premium
Coordinated development comparable to greenfield delivery. The appraisal places the premium at 15–30% above baseline, “most pronounced in larger parcels” — a single sponsor delivering 500 transactions in one tract over 30 months.
“Proven new-construction comps already sit about a third of a mile west, in Beacon Hill. When 500 more homes transact within a single census tract over 30 months, they carry that band across the corridor and become the dominant price-setter in it — the comps appraisers must use, no longer across a boulevard but on the block.”
The Keystone Improvement
The appraisal identifies a keystone improvement — a centrally located multifamily or light-commercial anchor — as the first credible signal to the market. Once delivered, it de-risks the surrounding parcels and sets pricing across the entire development, letting downstream lots transact at supported rather than speculative values.
Value Created by Coordination
+125–200%
The appraisal documents that bulk land transforms to finished-lot value at a 125–200%+ uplift as infrastructure, entitlement, and execution risk are absorbed — the quantified payoff of coherent, coordinated delivery.
Pricing
Priced inside the new-construction comps next door — and to buyer income.
New-construction homes in the immediately adjacent Beacon Hill submarket (ZIP 64108) trade at $263–$321/SF. 500 Together.Homes KC is priced to workforce cost at a blended $302/SF — inside that proven comp band, not above it. The price carries two independent supports at once: the new-construction sales already closing a few blocks away, and buyer income — 375 of the 500 homes price at 88–99% of area median income, at or below the median-income household, qualifying at standard mortgage terms with 5% down.
Adjacent 64108 new construction
Price
$/SF
Distance to site
Forest Ave · sold 2023
$790K
$263
0.48 mi W
Forest Ave · sold 2024
$695K
$291
0.42 mi W
Tracy Ave · listed 2026
$625K
$321
0.35 mi W
Forest Ave · listed 2026
$700K
$292
0.45 mi W
64108 new-construction band
$625K–$790K
$263–$321
0.35–0.5 mi W
500 Together.Homes KC · blended
$422K
$302 ✓ inside
on site
The corridor's own existing East Side resale stock trades at roughly $65–$118/SF — the distressed anchor that has historically failed new-construction appraisals. The adjacent Beacon Hill new-construction comps above resolve that: at a blended $302/SF, 500 Together.Homes KC prices into the proven $263–$321/SF band, not above it.
Comps: verified 2023–2024 sales and current 2026 listings, adjacent 64108 (Beacon Hill / Forest & Tracy Ave), ~0.35–0.5 mi west of the site across The Paseo. Distances computed from the U.S. Census Geocoder; sale data from Redfin / KCRAR MLS. Full transaction-level comp grid in Appendix D of the PDF.
Affordability Path
The base already reaches below median income. Subsidy is how we reach deeper.
The 500-home development is underwritten as workforce housing that pencils on its own economics — priced to cost, with 375 of 500 homes at 88–99% of area median income and no reliance on subsidy to close the deal. That independence is the point: it makes the development financeable today. On top of that self-supporting base, the sponsor is assembling a dedicated affordability layer to extend a share of homes to 80% AMI and below, for buyers the market alone can't yet reach.
Chapter 353 abatement savings
The 25-year property-tax abatement lowers carrying cost. A portion of that saving can be redeployed as buyer down-payment assistance rather than kept as margin.
NPA tax credits
Missouri Neighborhood Preservation Act credits, realized per home at certificate of occupancy, can be ring-fenced to write down price for income-qualified buyers.
Philanthropic & family-office capital
An active Kansas City philanthropic pipeline — family offices and mission-aligned funders — can seed soft-second or gap financing for the deepest-affordability homes.
HOME funds & DPA
Federal HOME Investment Partnerships dollars, CDFI lending, and state/municipal down-payment assistance stack onto the base to widen the qualifying band.
Additive, not load-bearing. None of these tools is required for the development to work. Each one, as it's secured, deepens affordability further — turning a self-supporting workforce development into one that also reaches families at 80% AMI and below. The mechanics of each layer are being finalized with counsel and funders.
Tax Abatement Eligibility
The area meets Missouri's blighted-area standard on every independent test.
Missouri Chapter 353 (Urban Redevelopment Corporations Law) and Chapter 99 (LCRA) provide a 25-year property-tax abatement for areas a municipality designates as “blighted.” Under §353.020, eligibility is set at the redevelopment-area level — the City declares the area blighted by ordinance, and a parcel need not qualify on its own so long as the area on the whole does. The statistics below are the documented evidence supporting that finding for the South Vine area (Census Tract 162, immediately adjacent to the Beacon Hill 353 redevelopment). Final designation rests with the City of Kansas City and EDCKC.
Standard KCMO Structure
75% / 10 yr + 37.5% / 15 yr
The standard abatement under both Chapter 353 and Chapter 99 (LCRA). Administered by the Economic Development Corporation of Kansas City (EDCKC).
Beacon Hill Precedent
100% / 10 + 50% / 15
The directly analogous Beacon Hill redevelopment — immediately adjacent — received a 25-year Chapter 353 abatement under similar distressed-area conditions.
Evidence supporting a blighted-area finding (Census Tract 162)
Median structure ~56 years old; subject block group built 1938
Statute requires ≥50 years
Vacancy rate 16.8% (subject block group 28.9%)
Statute requires meaningfully elevated
Median family income 32.6% of the metro median
QCT threshold ≤60% of AMI
Child poverty rate 64.6%
QCT threshold ≥25%
Mortgage denial rate 11.47% Black vs. 6.42% baseline
Capital-access disparity documented
KCMO MVA 2024 tier F/G designation
City reinvestment program eligibility tier
Fragmented ownership / unclear deed-of-record
Statute lists diversity of ownership as criterion
Tract statistics: U.S. Census Bureau, ACS 2020–2024 5-Year Estimates, Census Tract 162 (Jackson County, MO) and its subject block group. Income shown against the KC MSA median family income. Blighted-area designation is a City of Kansas City determination; figures here are the supporting evidence, not a legal opinion.
The Direct Analog
Beacon Hill proved East Side land could absorb new housing.
Beacon Hill — a ~90-acre, mixed-use redevelopment immediately adjacent to the South Vine site in the same East Side urban core — demonstrated that coordinated, abatement-supported residential production can shift a distressed submarket to active reinvestment. Its recent new-construction sales are the comps South Vine prices into today. 500 Together.Homes KC is structured to replicate the absorption mechanism while addressing the affordability gap Beacon Hill did not.
~90
New homes delivered
~450
Multifamily units delivered
25 yr
Chapter 353 abatement (100%/10 + 50%/15)
Hotel + Retail
Mixed-use components delivered
The independent appraiser writes: “In strictly economic terms, Beacon Hill demonstrated that east side land could again command capital, absorb new housing, and support a premium tax base.”
500 Together.Homes KC inherits Beacon Hill's market-reentry mechanism but reframes the affordability outcome — 375 of its 500 homes price at 88–99% of area median income, at or below the median-income household, with a philanthropy- and credit-backed layer (see Affordability Path) that extends a share of homes to 80% AMI and below, addressing the distributional gap that Beacon Hill's market-rate orientation did not.
Independent Third-Party Review
A USPAP-credentialed appraiser reached the same conclusions independently.
The market analysis is anchored in an independent third-party Restricted Appraisal Consultation & Development Study prepared by Todd Appraisalin conformance with USPAP Advisory and Consulting Standards (effective April 13, 2026). The full final restricted report is provided to qualified reviewers through the controlled data room and provides independent validation of the 500 Together.Homes KC thesis from a source whose interests are not aligned with the sponsor's.
Market Area & Demand
Formal definition of South Vine District market boundaries; demand segmentation; affordability thresholds; tenure preferences; demographic characterization.
Supply & Pricing
KC MSA and urban core market conditions; capital markets; single-family and multifamily analyses; comparable sales framework; coherence-based value adjustments.
Highest & Best Use
Development scenario analysis; absorption potential; sensitivity to key assumptions; Beacon Hill case study; stadium-spillover analysis; keystone-improvement framework.
Read the Full Analysis
Demand. Supply. Pricing. Absorption.
Tax abatement. All documented.
The full Market Study & Demand Analysis is approximately 50 pages with six appendices, including the third-party USPAP consulting valuation, HUD CHAS tables, Census ACS pulls, and a complete map portfolio.
For institutional investors, senior lenders, and municipal partners evaluating 500 Together.Homes KC.
Disclosures.This page summarizes a sponsor-prepared Market Study & Demand Analysis. It is not a property appraisal under USPAP Standards 1 and 2, nor an offering document. It does not constitute a solicitation to invest. Offers may only be made under a separately delivered Private Placement Memorandum and subscription documents. Forward-looking statements regarding pricing and absorption are estimates based on current data and reasonable assumptions; actual results may differ materially. Tax-abatement eligibility is a sponsor assessment under existing Missouri statute and KCMO ordinance and is not a legal opinion; final designation rests with the City of Kansas City. Sources cited inline and in the full PDF. Back to together.homes.