11905 Madison AveKansas CityMO64145
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Kansas City rentals match the income profile of 11905 Madison Ave, Kansas City, MO, 64145. Listed at $500,000, gross rent is $4,438/mo and net cash flow is $1,324/mo, a 10.65% yield well above national averages. DSCR 1.97 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $138,141 by year five with $4,605/yr in annual principal reduction, projecting $274,923 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 6.2% |
| Monthly Cash Flow | $1,324 | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,438 |
| Total Monthly Debt Service | $2,915 |
| DSCR Ratio | 1.52x |
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 1979
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64145, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,703 (100%) |
| Owner Occupied HU | 1,917 (70.9%) |
| Renter Occupied HU | 496 (18.3%) |
| Vacant Housing Units | 290 (10.7%) |
| Median Home Value | $364,831 |
| Average Home Value | $386,900 |
Housing Distribution
Address Breakdown
Residential
2,524
Single Family
2,389
Multi-Family
135
Businesses
200
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 1979
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64145, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,703 (100%) |
| Owner Occupied HU | 1,917 (70.9%) |
| Renter Occupied HU | 496 (18.3%) |
| Vacant Housing Units | 290 (10.7%) |
| Median Home Value | $364,831 |
| Average Home Value | $386,900 |
Housing Distribution
Address Breakdown
Residential
2,524
Single Family
2,389
Multi-Family
135
Businesses
200
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sheila Brooks • ReeceNichols - Leawood
Mls Name: ReeceNichols Real Estate
Mls ID: #2576718