3705 NE Russell RdKansas CityMO64117
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Kansas City rentals match the income profile of 3705 NE Russell Rd, Kansas City, MO, 64117. Listed at $234,900, gross rent is $2,022/mo and net cash flow is $559/mo, a 10.33% yield well above national averages. DSCR 1.91 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $64,899 by year five with $2,163/yr in annual principal reduction, projecting $125,111 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 6.2% |
| Monthly Cash Flow | $559 | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,022 |
| Total Monthly Debt Service | $1,369 |
| DSCR Ratio | 1.48x |
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 1940
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64117, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,873 (100%) |
| Owner Occupied HU | 3,508 (51.0%) |
| Renter Occupied HU | 3,058 (44.5%) |
| Vacant Housing Units | 307 ( 4.5%) |
| Median Home Value | $193,850 |
| Average Home Value | $244,267 |
Housing Distribution
Address Breakdown
Residential
6,524
Single Family
5,680
Multi-Family
844
Businesses
211
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 1940
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64117, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,873 (100%) |
| Owner Occupied HU | 3,508 (51.0%) |
| Renter Occupied HU | 3,058 (44.5%) |
| Vacant Housing Units | 307 ( 4.5%) |
| Median Home Value | $193,850 |
| Average Home Value | $244,267 |
Housing Distribution
Address Breakdown
Residential
6,524
Single Family
5,680
Multi-Family
844
Businesses
211
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amy Brown • ReeceNichols - Country Club Plaza
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2597112