3013 E 77th TerKansas CityMO64132
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowNot flashy, but dependably profitable, 3013 E 77th Ter, Kansas City, MO, 64132 in Kansas City is listed at $112,000 and delivers $1,070/mo in rent and $373/mo in net monthly cash flow. The 11.47% yield and 2.12 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $30,944 over five years, and $1,032/yr in principal reduction supplements cash return. Total projected cumulative return: $66,442.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 6.2% |
| Monthly Cash Flow | $373 | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,070 |
| Total Monthly Debt Service | $653 |
| DSCR Ratio | 1.64x |
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 1925
6,046 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64132, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,000 (100%) |
| Owner Occupied HU | 2,212 (31.6%) |
| Renter Occupied HU | 3,526 (50.4%) |
| Vacant Housing Units | 1,262 (18.0%) |
| Median Home Value | $112,090 |
| Average Home Value | $145,803 |
Housing Distribution
Address Breakdown
Residential
5,970
Single Family
5,570
Multi-Family
400
Businesses
330
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 1925
6,046 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64132, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,000 (100%) |
| Owner Occupied HU | 2,212 (31.6%) |
| Renter Occupied HU | 3,526 (50.4%) |
| Vacant Housing Units | 1,262 (18.0%) |
| Median Home Value | $112,090 |
| Average Home Value | $145,803 |
Housing Distribution
Address Breakdown
Residential
5,970
Single Family
5,570
Multi-Family
400
Businesses
330
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2618230