4518 Holly St APT 37Kansas CityMO64111
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis is a cash-flow-light asset: 4518 Holly St APT 37, Kansas City, MO, 64111 in Kansas City, $172,500, 11.18% gross yield, $58/mo net income. Consider it a market-entry position, the $1,607/mo rent covers the $776/mo payment with a margin, and 5%/yr appreciation is projected to add $47,659 to the asset's value over five years. Ziffy Mortgage approves DSCR loans (coverage 2.07) for non-U.S. residents without domestic income documentation. Consider a higher down payment to widen the monthly margin. Total projected return: $99,689.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 6.2% |
| Monthly Cash Flow | $58 | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,607 |
| Total Monthly Debt Service | $1,006 |
| DSCR Ratio | 1.60x |
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.
Condo
Built in 1971
895 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64111, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,258 (100%) |
| Owner Occupied HU | 2,907 (21.9%) |
| Renter Occupied HU | 8,350 (63.0%) |
| Vacant Housing Units | 2,001 (15.1%) |
| Median Home Value | $328,979 |
| Average Home Value | $370,306 |
Housing Distribution
Address Breakdown
Residential
11,747
Single Family
6,113
Multi-Family
5,634
Businesses
1,267
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
Condo
Built in 1971
895 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64111, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,258 (100%) |
| Owner Occupied HU | 2,907 (21.9%) |
| Renter Occupied HU | 8,350 (63.0%) |
| Vacant Housing Units | 2,001 (15.1%) |
| Median Home Value | $328,979 |
| Average Home Value | $370,306 |
Housing Distribution
Address Breakdown
Residential
11,747
Single Family
6,113
Multi-Family
5,634
Businesses
1,267
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: #2609830