5539 N Adrian AveKansas CityMO64151
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 5539 N Adrian Ave, Kansas City, MO, 64151 in Kansas City: $2,102/mo in rent, $252/mo in net income, 8.7% gross yield, 1.61 DSCR, all at $289,900. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $80,094 in appreciation and $2,670/yr in principal paydown projects total cumulative return of $129,072.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 6.2% |
| Monthly Cash Flow | $252 | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,102 |
| Total Monthly Debt Service | $1,690 |
| DSCR Ratio | 1.24x |
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
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64151, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,756 (100%) |
| Owner Occupied HU | 7,774 (56.5%) |
| Renter Occupied HU | 5,224 (38.0%) |
| Vacant Housing Units | 758 ( 5.5%) |
| Median Home Value | $355,035 |
| Average Home Value | $386,468 |
Housing Distribution
Address Breakdown
Residential
13,039
Single Family
10,396
Multi-Family
2,643
Businesses
395
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
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64151, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,756 (100%) |
| Owner Occupied HU | 7,774 (56.5%) |
| Renter Occupied HU | 5,224 (38.0%) |
| Vacant Housing Units | 758 ( 5.5%) |
| Median Home Value | $355,035 |
| Average Home Value | $386,468 |
Housing Distribution
Address Breakdown
Residential
13,039
Single Family
10,396
Multi-Family
2,643
Businesses
395
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: April Kabrick • RE/MAX Realty and Auction House LLC
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2596012