12001 E 58th StKansas CityMO64133
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 12001 E 58th St, Kansas City, MO, 64133 in Kansas City. Priced at $219,900, it generates $2,081/mo in gross rent and $711/mo in net monthly cash flow, a 11.35% yield that comfortably supports the 2.10 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,536. Five-year appreciation: $60,754. Equity from principal paydown: $2,025/yr. Total projected cumulative return: $129,197.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.4% | 6.2% |
| Monthly Cash Flow | $711 | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,081 |
| Total Monthly Debt Service | $1,282 |
| DSCR Ratio | 1.62x |
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 1987
9,489 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 1987
9,489 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: N/A • N/A
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2610092