8135 NE 80th TerKansas CityMO64157
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 8135 NE 80th Ter, Kansas City, MO, 64157 in Kansas City. Priced at $506,000, it generates $4,415/mo in gross rent and $994/mo in net monthly cash flow, a 10.47% yield that comfortably supports the 1.94 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $11,922. Five-year appreciation: $139,798. Equity from principal paydown: $4,660/yr. Total projected cumulative return: $257,117.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 6.2% |
| Monthly Cash Flow | $994 | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,415 |
| Total Monthly Debt Service | $3,220 |
| DSCR Ratio | 1.37x |
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 2015
0.32 Acres lot
$N/A/sqft
$146 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64157, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,072 (100%) |
| Owner Occupied HU | 7,249 (89.8%) |
| Renter Occupied HU | 697 ( 8.6%) |
| Vacant Housing Units | 126 ( 1.6%) |
| Median Home Value | $400,487 |
| Average Home Value | $421,790 |
Housing Distribution
Address Breakdown
Residential
8,193
Single Family
7,925
Multi-Family
268
Businesses
144
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 2015
0.32 Acres lot
$N/A/sqft
$146 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64157, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,072 (100%) |
| Owner Occupied HU | 7,249 (89.8%) |
| Renter Occupied HU | 697 ( 8.6%) |
| Vacant Housing Units | 126 ( 1.6%) |
| Median Home Value | $400,487 |
| Average Home Value | $421,790 |
Housing Distribution
Address Breakdown
Residential
8,193
Single Family
7,925
Multi-Family
268
Businesses
144
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A