1255 W 58th StKansas CityMO64113
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 1255 W 58th St, Kansas City, MO, 64113 in Kansas City. Rental yield 3.79%. At $1,025,000 with 3.79% gross yield, current distributions are modest, but the 5% appreciation rate projects $283,189 in new equity by year five, complemented by $9,440/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.70) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $186,187.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.8% | 6.2% |
| Monthly Cash Flow | $(3,150) | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,234 |
| Total Monthly Debt Service | $5,976 |
| DSCR Ratio | 0.54x |
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 1958
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64113, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,926 (100%) |
| Owner Occupied HU | 4,475 (90.8%) |
| Renter Occupied HU | 266 ( 5.4%) |
| Vacant Housing Units | 185 ( 3.8%) |
| Median Home Value | $482,826 |
| Average Home Value | $561,888 |
Housing Distribution
Address Breakdown
Residential
4,870
Single Family
4,684
Multi-Family
186
Businesses
363
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 1958
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64113, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,926 (100%) |
| Owner Occupied HU | 4,475 (90.8%) |
| Renter Occupied HU | 266 ( 5.4%) |
| Vacant Housing Units | 185 ( 3.8%) |
| Median Home Value | $482,826 |
| Average Home Value | $561,888 |
Housing Distribution
Address Breakdown
Residential
4,870
Single Family
4,684
Multi-Family
186
Businesses
363
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mary Sloss • RE/MAX State Line
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2584538