2022 NW 49th TerKansas CityMO64151
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 9.21% yield at 2022 NW 49th Ter, Kansas City, MO, 64151 in Kansas City is solid, but the $618/mo payment compresses net cash flow to $199/mo at $137,500. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $37,989 by year five, and $1,266/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.71) without U.S. income documentation. Total projected return: $64,987.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 6.2% |
| Monthly Cash Flow | $199 | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,055 |
| Total Monthly Debt Service | $802 |
| DSCR Ratio | 1.32x |
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 1952
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64151, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,756 (100%) |
| Owner Occupied HU | 7,774 (56.5%) |
| Renter Occupied HU | 5,224 (38.0%) |
| Vacant Housing Units | 758 ( 5.5%) |
| Median Home Value | $355,035 |
| Average Home Value | $386,468 |
Housing Distribution
Address Breakdown
Residential
13,039
Single Family
10,396
Multi-Family
2,643
Businesses
395
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 1952
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64151, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,756 (100%) |
| Owner Occupied HU | 7,774 (56.5%) |
| Renter Occupied HU | 5,224 (38.0%) |
| Vacant Housing Units | 758 ( 5.5%) |
| Median Home Value | $355,035 |
| Average Home Value | $386,468 |
Housing Distribution
Address Breakdown
Residential
13,039
Single Family
10,396
Multi-Family
2,643
Businesses
395
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Fidelity RE Group • Keller Williams KC North
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2576422