12505 S Woodlawn Dr, Lake Lotawana, MO, 64086 | $257/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2111 sft

5108 SW Piping Plover St, Lees Summit, MO, 64082

3 Bed
2 Bath
1336 sft

221 S Gaar St, Lone Jack, MO, 64070

3 Bed
2 Bath
1706 sft

4932 S Grand Ave, Independence, MO, 64055

4 Bed
2 Bath
1150 sft

8444 Madison Ave, Kansas City, MO, 64114

Nearby investment properties with comparable prices

3 Bed
2 Bath
1425 sft

8009 SE 5th St, Blue Springs, MO, 64014

3 Bed
4 Bath
2547 sft

1004 SE 3rd Ter, Lees Summit, MO, 64063

3 Bed
3 Bath
1681 sft

8700 NW 81st Ter, Kansas City, MO, 64152

Motivated Seller+ 1 more

3 Bed
3 Bath
1534 sft

19904 S Pickering Rd, Belton, MO, 64012

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Lake Lotawana at 12505 S Woodlawn Dr, Lake Lotawana, MO, 64086 offers a 8.34% rental yield on a $354,900 purchase with $2,467/mo rent. Total monthly income registers $2,467/mo, and a $1,737/mo payment leaves $257/mo available for distribution. Annual cash flow reaches $3,082/yr on $117,649 to close, and return on cash invested stands at 22.53% in year one. Equity gained on principal adds $2,290/yr while 5% annual appreciation supports $98,052 over five years. Portfolio math shows five-year ROI at 116.93% and total cumulative return in cash at $137,572. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,467/mo property income against a $1,737/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2022

6,976 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 64086, Lees Summit, MO area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,541 (100%)
Owner Occupied HU	6,924 (65.7%)
Renter Occupied HU	2,814 (26.7%)
Vacant Housing Units	803 ( 7.6%)
Median Home Value	$322,130
Average Home Value	$384,189