1333 N 77th StKansas CityKS66112
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
Investment Highlights
Investment property for sale in Kansas City at 1333 N 77th St, Kansas City, KS, 66112 uses $43,062 cash to close to unlock $1,459/yr annual cash flow and $122/mo monthly cash flow. Total monthly income runs $986/mo, and a $636/mo payment keeps the spread at $122/mo. Purchase price stands at $129,900, and rental yield measures 9.11% with $986/mo rent. Return on cash invested shows 23.3% in year one, and 5% annual appreciation builds toward $35,889 over five years. Five-year ROI reaches 121.66% and total cumulative return in cash records $52,387. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $986/mo property income covering a $636/mo payment rather than investor’s personal income.
Townhouse
Built in 1968
1,722 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66112, Kansas City, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,731 (100%) |
| Owner Occupied HU | 2,480 (43.3%) |
| Renter Occupied HU | 2,652 (46.3%) |
| Vacant Housing Units | 599 (10.5%) |
| Median Home Value | $209,181 |
| Average Home Value | $222,493 |
Housing Distribution
Address Breakdown
Residential
5,606
Single Family
5,232
Multi-Family
374
Businesses
511
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rick Hansen • Realty Executives
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2588837