5208 Rowland AveKansas CityKS66104
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Kansas City rental at 5208 Rowland Ave, Kansas City, KS, 66104 sits in the solid-income band: 9.83% gross yield, $2,011/mo rent, $372/mo net after the $1,104/mo debt service, DSCR 1.82. Entry price of $245,520 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $67,833 and $2,261/yr in principal reduction bring total cumulative return to $117,570.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.8% | 8.0% |
| Monthly Cash Flow | $372 | $1,200 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,011 |
| Total Monthly Debt Service | $1,541 |
| DSCR Ratio | 1.30x |
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 1962
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66104, Kansas City, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,802 (100%) |
| Owner Occupied HU | 5,886 (54.5%) |
| Renter Occupied HU | 3,717 (34.4%) |
| Vacant Housing Units | 1,199 (11.1%) |
| Median Home Value | $138,574 |
| Average Home Value | $163,568 |
Housing Distribution
Address Breakdown
Residential
10,088
Single Family
9,760
Multi-Family
328
Businesses
289
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 1962
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66104, Kansas City, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,802 (100%) |
| Owner Occupied HU | 5,886 (54.5%) |
| Renter Occupied HU | 3,717 (34.4%) |
| Vacant Housing Units | 1,199 (11.1%) |
| Median Home Value | $138,574 |
| Average Home Value | $163,568 |
Housing Distribution
Address Breakdown
Residential
10,088
Single Family
9,760
Multi-Family
328
Businesses
289
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brian Brockman • Bang Realty
Mls Name: My State MLS
Mls ID: #11328216