449 N 31st StKansas CityKS66102
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 449 N 31st St, Kansas City, KS, 66102 in Kansas City: $2,078/mo in rent, $988/mo net, 15.73% gross yield, all on a $158,600 acquisition. The 2.91 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 $43,818 in value, and $1,461/yr in principal paydown steadily builds equity. Projected total cumulative return: $124,188.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 15.7% | 8.0% |
| Monthly Cash Flow | $988 | $1,200 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,078 |
| Total Monthly Debt Service | $1,027 |
| DSCR Ratio | 2.02x |
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
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66102, Kansas City, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,364 (100%) |
| Owner Occupied HU | 5,244 (46.1%) |
| Renter Occupied HU | 4,782 (42.1%) |
| Vacant Housing Units | 1,338 (11.8%) |
| Median Home Value | $148,789 |
| Average Home Value | $179,020 |
Housing Distribution
Address Breakdown
Residential
10,474
Single Family
9,147
Multi-Family
1,327
Businesses
639
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
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66102, Kansas City, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,364 (100%) |
| Owner Occupied HU | 5,244 (46.1%) |
| Renter Occupied HU | 4,782 (42.1%) |
| Vacant Housing Units | 1,338 (11.8%) |
| Median Home Value | $148,789 |
| Average Home Value | $179,020 |
Housing Distribution
Address Breakdown
Residential
10,474
Single Family
9,147
Multi-Family
1,327
Businesses
639
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A