1187 E 77th TerKansas CityMO64131
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 1187 E 77th Ter, Kansas City, MO, 64131 offers a 9.54% rental yield on a $135,000 purchase with $1,073/mo rent. Total monthly income registers $1,073/mo, and a $661/mo payment leaves $232/mo available for distribution. Annual cash flow reaches $2,784/yr on $44,753 to close, and return on cash invested stands at 26.13% in year one. Equity gained on principal adds $871/yr while 5% annual appreciation supports $37,298 over five years. Portfolio math shows five-year ROI at 136.24% and total cumulative return in cash at $60,973. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,073/mo property income against a $661/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1945
7,973 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64131, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,117 (100%) |
| Owner Occupied HU | 5,246 (43.3%) |
| Renter Occupied HU | 5,442 (44.9%) |
| Vacant Housing Units | 1,429 (11.8%) |
| Median Home Value | $254,093 |
| Average Home Value | $267,373 |
Housing Distribution
Address Breakdown
Residential
10,586
Single Family
9,173
Multi-Family
1,413
Businesses
642
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tarus Edwards • Berkshire Hathaway HomeServices All-Pro Real Estate
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2589163