5051 Belmeade RdKansas CityMO64129
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid, durable, and financeable, 5051 Belmeade Rd, Kansas City, MO, 64129 in Kansas City earns a 10.68% gross yield at $169,950. Rent of $1,512/mo nets $454/mo after the $764/mo mortgage. The 1.98 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $46,954 and $1,565/yr in equity accumulation project a total cumulative return of $93,703.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 6.2% |
| Monthly Cash Flow | $454 | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,512 |
| Total Monthly Debt Service | $991 |
| DSCR Ratio | 1.53x |
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 1952
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64129, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,518 (100%) |
| Owner Occupied HU | 1,993 (44.1%) |
| Renter Occupied HU | 1,857 (41.1%) |
| Vacant Housing Units | 668 (14.8%) |
| Median Home Value | $124,504 |
| Average Home Value | $154,466 |
Housing Distribution
Address Breakdown
Residential
3,972
Single Family
3,972
Multi-Family
0
Businesses
239
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 1952
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64129, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,518 (100%) |
| Owner Occupied HU | 1,993 (44.1%) |
| Renter Occupied HU | 1,857 (41.1%) |
| Vacant Housing Units | 668 (14.8%) |
| Median Home Value | $124,504 |
| Average Home Value | $154,466 |
Housing Distribution
Address Breakdown
Residential
3,972
Single Family
3,972
Multi-Family
0
Businesses
239
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mike Cordell • Auben Realty MO, LLC
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2577841