7735 NW 124th StKansas CityMO64163
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderCapital preservation and steady income define 7735 NW 124th St, Kansas City, MO, 64163 in Kansas City. Rental yield 7.5%. The 1.39 coverage passes Ziffy Mortgage's DSCR threshold for non-U.S. residents. Five-year appreciation of $87,029 and $2,901/yr in principal reduction project total return of $119,914.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 6.2% |
| Monthly Cash Flow | $(214) | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,968 |
| Total Monthly Debt Service | $1,836 |
| DSCR Ratio | 1.07x |
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 2022
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64163, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 698 (100%) |
| Owner Occupied HU | 334 (47.9%) |
| Renter Occupied HU | 243 (34.8%) |
| Vacant Housing Units | 121 (17.3%) |
| Median Home Value | $244,681 |
| Average Home Value | $272,867 |
Housing Distribution
Address Breakdown
Residential
722
Single Family
558
Multi-Family
164
Businesses
41
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 2022
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64163, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 698 (100%) |
| Owner Occupied HU | 334 (47.9%) |
| Renter Occupied HU | 243 (34.8%) |
| Vacant Housing Units | 121 (17.3%) |
| Median Home Value | $244,681 |
| Average Home Value | $272,867 |
Housing Distribution
Address Breakdown
Residential
722
Single Family
558
Multi-Family
164
Businesses
41
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Generations Real Estate Partners • BHG Kansas City Homes
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2601688