11313 Donnelly AveKansas CityMO64134
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 11313 Donnelly Ave, Kansas City, MO, 64134 in Kansas City: $1,148/mo in rent, $252/mo in net income, 9.57% gross yield, 1.77 DSCR, all at $143,900. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $39,757 in appreciation and $1,325/yr in principal paydown projects total cumulative return of $70,845.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 6.2% |
| Monthly Cash Flow | $252 | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,148 |
| Total Monthly Debt Service | $839 |
| DSCR Ratio | 1.37x |
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 1958
9,148 sqft 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 1958
9,148 sqft 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: We Heart Homes Team • EXP Realty LLC
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2555441