11205 Eastern AveKansas CityMO64134
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 11205 Eastern Ave, Kansas City, MO, 64134 in Kansas City speaks for itself: 13.96% gross on a $135,700 price, generating $1,579/mo in rent and $664/mo in net income after the $610/mo debt service. DSCR 2.59, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $7,962 stacks alongside $37,491 in projected five-year appreciation and $1,250/yr in principal reduction. Projected total cumulative return: $94,504.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14% | 6.2% |
| Monthly Cash Flow | $664 | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,579 |
| Total Monthly Debt Service | $862 |
| DSCR Ratio | 1.83x |
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 N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64134, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,915 (100%) |
| Owner Occupied HU | 4,338 (48.7%) |
| Renter Occupied HU | 3,765 (42.2%) |
| Vacant Housing Units | 812 ( 9.1%) |
| Median Home Value | $153,511 |
| Average Home Value | $207,500 |
Housing Distribution
Address Breakdown
Residential
8,651
Single Family
8,190
Multi-Family
461
Businesses
393
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 N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64134, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,915 (100%) |
| Owner Occupied HU | 4,338 (48.7%) |
| Renter Occupied HU | 3,765 (42.2%) |
| Vacant Housing Units | 812 ( 9.1%) |
| Median Home Value | $153,511 |
| Average Home Value | $207,500 |
Housing Distribution
Address Breakdown
Residential
8,651
Single Family
8,190
Multi-Family
461
Businesses
393
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