12209 N Rhode CtKansas CityMO64163
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder12209 N Rhode Ct, Kansas City, MO, 64163 in Kansas City earns a respectable 7.59% gross yield at $310,950, but after the $1,398/mo mortgage the net cash flow is $31/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.41) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $85,910 over five years, making equity the dominant return driver. Total projected return: $120,024.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 6.2% |
| Monthly Cash Flow | $31 | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,968 |
| Total Monthly Debt Service | $1,813 |
| DSCR Ratio | 1.09x |
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 2025
4,519 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64163, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 698 (100%) |
| Owner Occupied HU | 334 (47.9%) |
| Renter Occupied HU | 243 (34.8%) |
| Vacant Housing Units | 121 (17.3%) |
| Median Home Value | $244,681 |
| Average Home Value | $272,867 |
Housing Distribution
Address Breakdown
Residential
722
Single Family
558
Multi-Family
164
Businesses
41
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 2025
4,519 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64163, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 698 (100%) |
| Owner Occupied HU | 334 (47.9%) |
| Renter Occupied HU | 243 (34.8%) |
| Vacant Housing Units | 121 (17.3%) |
| Median Home Value | $244,681 |
| Average Home Value | $272,867 |
Housing Distribution
Address Breakdown
Residential
722
Single Family
558
Multi-Family
164
Businesses
41
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeremy Applebaum • Real Broker, LLC
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2547763