117 Chelsea AveKansas CityMO64123
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderReliable and efficiently structured, 117 Chelsea Ave, Kansas City, MO, 64123 in Kansas City is a conservative rental investment at $240,000. Rental yield 7.19%. A 1.33 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $66,308; $2,210/yr in principal paydown supplements. Total projected return: $87,390.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.2% | 6.2% |
| Monthly Cash Flow | $(57) | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,438 |
| Total Monthly Debt Service | $1,399 |
| DSCR Ratio | 1.03x |
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.
Multi Family
Built in 1914
5,575 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64123, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,044 (100%) |
| Owner Occupied HU | 1,968 (48.7%) |
| Renter Occupied HU | 1,577 (39.0%) |
| Vacant Housing Units | 499 (12.3%) |
| Median Home Value | $107,107 |
| Average Home Value | $153,069 |
Housing Distribution
Address Breakdown
Residential
3,809
Single Family
3,430
Multi-Family
379
Businesses
148
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
Multi Family
Built in 1914
5,575 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64123, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,044 (100%) |
| Owner Occupied HU | 1,968 (48.7%) |
| Renter Occupied HU | 1,577 (39.0%) |
| Vacant Housing Units | 499 (12.3%) |
| Median Home Value | $107,107 |
| Average Home Value | $153,069 |
Housing Distribution
Address Breakdown
Residential
3,809
Single Family
3,430
Multi-Family
379
Businesses
148
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Konnie Sanders • KLS Real Estate Services LLC
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2574573