11913 E 57th StKansas CityMO64133
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 11913 E 57th St, Kansas City, MO, 64133 in Kansas City: $1,810/mo in rent, $228/mo in net income, 8.55% gross yield, 1.58 DSCR, all at $254,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $70,176 in appreciation and $2,339/yr in principal paydown projects total cumulative return of $111,079.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 6.2% |
| Monthly Cash Flow | $228 | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,810 |
| Total Monthly Debt Service | $1,481 |
| DSCR Ratio | 1.22x |
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 1968
8,479 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64133, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,562 (100%) |
| Owner Occupied HU | 9,338 (60.0%) |
| Renter Occupied HU | 5,054 (32.5%) |
| Vacant Housing Units | 1,170 ( 7.5%) |
| Median Home Value | $202,131 |
| Average Home Value | $229,589 |
Housing Distribution
Address Breakdown
Residential
15,227
Single Family
13,591
Multi-Family
1,636
Businesses
1,004
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 1968
8,479 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64133, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,562 (100%) |
| Owner Occupied HU | 9,338 (60.0%) |
| Renter Occupied HU | 5,054 (32.5%) |
| Vacant Housing Units | 1,170 ( 7.5%) |
| Median Home Value | $202,131 |
| Average Home Value | $229,589 |
Housing Distribution
Address Breakdown
Residential
15,227
Single Family
13,591
Multi-Family
1,636
Businesses
1,004
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Katrina Montavy • Keller Williams KC North
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2579237