3215 Windsor AveKansas CityMO64123
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 3215 Windsor Ave, Kansas City, MO, 64123 in Kansas City is capital appreciation. Rental yield 3.04%. The 3.04% gross yield at $805,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $222,407 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.56) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $114,029.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3% | 6.2% |
| Monthly Cash Flow | $(2,973) | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,040 |
| Total Monthly Debt Service | $4,693 |
| DSCR Ratio | 0.43x |
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 1910
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64123, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,044 (100%) |
| Owner Occupied HU | 1,968 (48.7%) |
| Renter Occupied HU | 1,577 (39.0%) |
| Vacant Housing Units | 499 (12.3%) |
| Median Home Value | $107,107 |
| Average Home Value | $153,069 |
Housing Distribution
Address Breakdown
Residential
3,809
Single Family
3,430
Multi-Family
379
Businesses
148
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 1910
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64123, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,044 (100%) |
| Owner Occupied HU | 1,968 (48.7%) |
| Renter Occupied HU | 1,577 (39.0%) |
| Vacant Housing Units | 499 (12.3%) |
| Median Home Value | $107,107 |
| Average Home Value | $153,069 |
Housing Distribution
Address Breakdown
Residential
3,809
Single Family
3,430
Multi-Family
379
Businesses
148
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: #2606526