8813 E 111th StKansas CityMO64134
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 9.03% yield at 8813 E 111th St, Kansas City, MO, 64134 in Kansas City is solid, but the $580/mo payment compresses net cash flow to $165/mo at $129,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $35,640 by year five, and $1,188/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.67) without U.S. income documentation. Total projected return: $59,724.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 6.2% |
| Monthly Cash Flow | $165 | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $971 |
| Total Monthly Debt Service | $752 |
| DSCR Ratio | 1.29x |
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 1971
9,375 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64134, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,915 (100%) |
| Owner Occupied HU | 4,338 (48.7%) |
| Renter Occupied HU | 3,765 (42.2%) |
| Vacant Housing Units | 812 ( 9.1%) |
| Median Home Value | $153,511 |
| Average Home Value | $207,500 |
Housing Distribution
Address Breakdown
Residential
8,651
Single Family
8,190
Multi-Family
461
Businesses
393
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 1971
9,375 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64134, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,915 (100%) |
| Owner Occupied HU | 4,338 (48.7%) |
| Renter Occupied HU | 3,765 (42.2%) |
| Vacant Housing Units | 812 ( 9.1%) |
| Median Home Value | $153,511 |
| Average Home Value | $207,500 |
Housing Distribution
Address Breakdown
Residential
8,651
Single Family
8,190
Multi-Family
461
Businesses
393
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeff Yacos • Real Broker, LLC
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2592725