5015 Walnut St APT AKansas CityMO64112
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeWhen a property's DSCR clears 1.5x, lenders and investors both pay attention. 5015 Walnut St APT A, Kansas City, MO, 64112 in Kansas City achieves a 1.71 ratio at $132,500: $1,018/mo rent versus $596/mo debt service. Rental yield 9.22%. Ziffy Mortgage's no-W2 DSCR loan is purpose-built for assets like this. The 9.22% yield compounds alongside 5% annual appreciation projecting $36,607 in value. Total projected cumulative return: $62,710.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 6.2% |
| Monthly Cash Flow | $(182) | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,018 |
| Total Monthly Debt Service | $772 |
| DSCR Ratio | 1.32x |
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 1978
593 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64112, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,278 (100%) |
| Owner Occupied HU | 2,231 (35.5%) |
| Renter Occupied HU | 3,188 (50.8%) |
| Vacant Housing Units | 859 (13.7%) |
| Median Home Value | $493,820 |
| Average Home Value | $629,630 |
Housing Distribution
Address Breakdown
Residential
5,727
Single Family
2,006
Multi-Family
3,721
Businesses
536
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 1978
593 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64112, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,278 (100%) |
| Owner Occupied HU | 2,231 (35.5%) |
| Renter Occupied HU | 3,188 (50.8%) |
| Vacant Housing Units | 859 (13.7%) |
| Median Home Value | $493,820 |
| Average Home Value | $629,630 |
Housing Distribution
Address Breakdown
Residential
5,727
Single Family
2,006
Multi-Family
3,721
Businesses
536
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: #2602447