5129 Wyandotte St #3Kansas CityMO64112
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow5129 Wyandotte St #3, Kansas City, MO, 64112 in Kansas City earns its strong cash-flow label: 10.32% yield, $1,849/mo rent, $510/mo net income, DSCR 1.81. The $215,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $59,401 by year five. Combined with $1,802/yr in principal paydown, total projected return reaches $110,395.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 6.2% |
| Monthly Cash Flow | $510 | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,849 |
| Total Monthly Debt Service | $1,306 |
| DSCR Ratio | 1.42x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1913
764 Acres 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
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 Provider:
Mls ID: #2646433
