1043 Hasbrook AveKansas CityKS66105
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who treat current yield as secondary to long-run equity growth will find 1043 Hasbrook Ave, Kansas City, KS, 66105 in Kansas City worth modelling. At $124,000 with a 9.81% gross yield, the $1,014/mo rent leaves $189/mo after the $558/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.82 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $34,259 by year five; $1,142/yr in principal reduction adds further equity. Total projected return: $59,402.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.8% | 8.0% |
| Monthly Cash Flow | $189 | $1,200 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,014 |
| Total Monthly Debt Service | $776 |
| DSCR Ratio | 1.31x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1925
2,614 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66105, Kansas City, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 961 (100%) |
| Owner Occupied HU | 480 (49.9%) |
| Renter Occupied HU | 363 (37.8%) |
| Vacant Housing Units | 118 (12.3%) |
| Median Home Value | $54,020 |
| Average Home Value | $93,011 |
Housing Distribution
Address Breakdown
Residential
868
Single Family
865
Multi-Family
3
Businesses
346
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
Single Family
Built in 1925
2,614 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66105, Kansas City, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 961 (100%) |
| Owner Occupied HU | 480 (49.9%) |
| Renter Occupied HU | 363 (37.8%) |
| Vacant Housing Units | 118 (12.3%) |
| Median Home Value | $54,020 |
| Average Home Value | $93,011 |
Housing Distribution
Address Breakdown
Residential
868
Single Family
865
Multi-Family
3
Businesses
346
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joseph Lalli • Platinum Realty LLC
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2591774