1201 W 113th StKansas CityMO64114
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 1201 W 113th St, Kansas City, MO, 64114 in Kansas City. Rental yield 4.06%. At $849,900 with 4.06% gross yield, current distributions are modest, but the 5% appreciation rate projects $234,812 in new equity by year five, complemented by $7,828/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.75) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $166,729.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.1% | 6.2% |
| Monthly Cash Flow | $(2,419) | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,874 |
| Total Monthly Debt Service | $4,955 |
| DSCR Ratio | 0.58x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64114, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,533 (100%) |
| Owner Occupied HU | 7,398 (59.0%) |
| Renter Occupied HU | 4,295 (34.3%) |
| Vacant Housing Units | 840 ( 6.7%) |
| Median Home Value | $289,018 |
| Average Home Value | $307,679 |
Housing Distribution
Address Breakdown
Residential
12,695
Single Family
10,359
Multi-Family
2,336
Businesses
1,066
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
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64114, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,533 (100%) |
| Owner Occupied HU | 7,398 (59.0%) |
| Renter Occupied HU | 4,295 (34.3%) |
| Vacant Housing Units | 840 ( 6.7%) |
| Median Home Value | $289,018 |
| Average Home Value | $307,679 |
Housing Distribution
Address Breakdown
Residential
12,695
Single Family
10,359
Multi-Family
2,336
Businesses
1,066
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Debbie Staab • RE/MAX Premier Realty
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2571856