4206 E 115th StKansas CityMO64137
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 4206 E 115th St, Kansas City, MO, 64137 in Kansas City: $2,040/mo in rent, $657/mo net, 11.03% gross yield, all on a $222,000 acquisition. The 2.04 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $61,335 in value, and $2,045/yr in principal paydown steadily builds equity. Projected total cumulative return: $126,527.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 6.2% |
| Monthly Cash Flow | $657 | $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 | $1,294 |
| DSCR Ratio | 1.58x |
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 1956
7,923 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64137, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,061 (100%) |
| Owner Occupied HU | 2,200 (43.5%) |
| Renter Occupied HU | 2,446 (48.3%) |
| Vacant Housing Units | 415 ( 8.2%) |
| Median Home Value | $194,258 |
| Average Home Value | $210,584 |
Housing Distribution
Address Breakdown
Residential
4,431
Single Family
3,395
Multi-Family
1,036
Businesses
141
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 1956
7,923 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64137, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,061 (100%) |
| Owner Occupied HU | 2,200 (43.5%) |
| Renter Occupied HU | 2,446 (48.3%) |
| Vacant Housing Units | 415 ( 8.2%) |
| Median Home Value | $194,258 |
| Average Home Value | $210,584 |
Housing Distribution
Address Breakdown
Residential
4,431
Single Family
3,395
Multi-Family
1,036
Businesses
141
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Candy Masuch • KW KANSAS CITY METRO
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2584200