3000 NW 95th TerKansas CityKS66109
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 3000 NW 95th Ter, Kansas City, KS, 66109 in Kansas City speaks for itself: 10.24% gross on a $506,122 price, generating $4,320/mo in rent and $953/mo in net income after the $2,276/mo debt service. DSCR 1.90, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $11,434 stacks alongside $139,832 in projected five-year appreciation and $4,661/yr in principal reduction. Projected total cumulative return: $254,289.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 8.0% |
| Monthly Cash Flow | $953 | $1,200 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,320 |
| Total Monthly Debt Service | $3,166 |
| DSCR Ratio | 1.36x |
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
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66109, Kansas City, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,520 (100%) |
| Owner Occupied HU | 7,309 (69.5%) |
| Renter Occupied HU | 2,698 (25.6%) |
| Vacant Housing Units | 513 ( 4.9%) |
| Median Home Value | $284,819 |
| Average Home Value | $295,238 |
Housing Distribution
Address Breakdown
Residential
10,277
Single Family
10,072
Multi-Family
205
Businesses
222
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
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66109, Kansas City, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,520 (100%) |
| Owner Occupied HU | 7,309 (69.5%) |
| Renter Occupied HU | 2,698 (25.6%) |
| Vacant Housing Units | 513 ( 4.9%) |
| Median Home Value | $284,819 |
| Average Home Value | $295,238 |
Housing Distribution
Address Breakdown
Residential
10,277
Single Family
10,072
Multi-Family
205
Businesses
222
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ashlar Homes
Mls Name: Ashlar Homes LLC
Mls Provider:
Mls ID: #N/A