10505 NW 87th TerKansas CityMO64153
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 10505 NW 87th Ter, Kansas City, MO, 64153 listed at $398,500 pairs $2,514/mo rent with a $1,950/mo payment to leave $33/mo cash flow. Total monthly income runs $2,514/mo, and annual cash flow reaches $392/yr on $132,103 cash to close. Return on cash invested measures 20.21% in year one, and rental yield registers 7.57% at a $398,500 basis. Equity gained on principal adds $2,571/yr, and annual property appreciation at 5% supports $110,098 by year five. Five-year ROI tracks 104.48% and total cumulative return in cash totals $138,025. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,514/mo property income relative to a $1,950/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2002
10,115 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64153, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,370 (100%) |
| Owner Occupied HU | 1,516 (45.0%) |
| Renter Occupied HU | 1,575 (46.7%) |
| Vacant Housing Units | 279 ( 8.3%) |
| Median Home Value | $373,373 |
| Average Home Value | $398,092 |
Housing Distribution
Address Breakdown
Residential
2,790
Single Family
1,643
Multi-Family
1,147
Businesses
511
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amber Circo • RE/MAX Elite, REALTORS
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2567019