1025 Waverly AveKansas CityKS66104
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Kansas City at 1025 Waverly Ave, Kansas City, KS, 66104 offers a 13.34% rental yield on a $175,100 purchase with $1,946/mo rent. Total monthly income registers $1,946/mo, and a $857/mo payment leaves $781/mo available for distribution. Annual cash flow reaches $9,373/yr on $58,046 to close, and return on cash invested stands at 36.06% in year one. Equity gained on principal adds $1,130/yr while 5% annual appreciation supports $48,377 over five years. Portfolio math shows five-year ROI at 190.14% and total cumulative return in cash at $110,366. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,946/mo property income against a $857/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66104, Kansas City, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,802 (100%) |
| Owner Occupied HU | 5,886 (54.5%) |
| Renter Occupied HU | 3,717 (34.4%) |
| Vacant Housing Units | 1,199 (11.1%) |
| Median Home Value | $138,574 |
| Average Home Value | $163,568 |
Housing Distribution
Address Breakdown
Residential
10,088
Single Family
9,760
Multi-Family
328
Businesses
289
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A