618 NW Thieme St, Grain Valley, MO, 64029 | $179/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1064 sft

9217 E 69th St, Raytown, MO, 64133

3 Bed
1 Bath
2630 sft

3821 E 58th Ter, Kansas City, MO, 64130

3 Bed
2 Bath
1835 sft

6600 E 96th Ter, Kansas City, MO, 64134

3 Bed
2 Bath
1440 sft

10912 E State Route 350, Kansas City, MO, 64138

Nearby investment properties with comparable prices

3 Bed
2 Bath
725 sft

1414 N Ponca Dr, Independence, MO, 64058

2 Bed
1 Bath
1052 sft

3806 E 96th St, Kansas City, MO, 64137

3 Bed
2 Bath
1359 sft

231 SW Pinetree Ln, Lees Summit, MO, 64063

2 Bed
2 Bath
1386 sft

8716 E 74th St, Kansas City, MO, 64133

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Grain Valley at 618 NW Thieme St, Grain Valley, MO, 64029 priced at $202,500 pairs $1,440/mo rent with $179/mo cash flow after a $991/mo payment. Total monthly income equals $1,440/mo, and annual cash flow comes to $2,148/yr on $67,129 invested. Return on cash invested is 23.11% in year one, and rental yield stands at 8.53% on a $202,500 basis. Equity gained on principal adds $1,307/yr, and 5% annual appreciation accumulates to $55,947 by year five. Five-year ROI measures 120.04% and total cumulative return in cash reaches $80,581. For financing, Ziffy Mortgage’s DSCR program evaluates $1,440/mo property income against a $991/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in N/A

7,000 sqft lot

$N/A/sqft

No HOA