Cedar Craftsman Plan, WoodhavenKansas CityMO64154
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, Cedar Craftsman Plan, Woodhaven, Kansas City, MO, 64154 in Kansas City deserves attention. This $308,172 property earns $2,599/mo in rent, a 10.12% gross yield, and nets $634/mo after the $1,386/mo payment. DSCR 1.88 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $85,142 compounds alongside $2,838/yr in yearly equity build, for a total cumulative return of $157,920.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 6.2% |
| Monthly Cash Flow | $634 | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,599 |
| Total Monthly Debt Service | $1,843 |
| DSCR Ratio | 1.41x |
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 2025
N/A lot
$N/A/sqft
$46 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64154, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,633 (100%) |
| Owner Occupied HU | 3,174 (47.9%) |
| Renter Occupied HU | 2,862 (43.1%) |
| Vacant Housing Units | 597 ( 9.0%) |
| Median Home Value | $373,074 |
| Average Home Value | $394,835 |
Housing Distribution
Address Breakdown
Residential
6,424
Single Family
4,088
Multi-Family
2,336
Businesses
291
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 2025
N/A lot
$N/A/sqft
$46 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64154, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,633 (100%) |
| Owner Occupied HU | 3,174 (47.9%) |
| Renter Occupied HU | 2,862 (43.1%) |
| Vacant Housing Units | 597 ( 9.0%) |
| Median Home Value | $373,074 |
| Average Home Value | $394,835 |
Housing Distribution
Address Breakdown
Residential
6,424
Single Family
4,088
Multi-Family
2,336
Businesses
291
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ashlar Homes
Mls Name: Ashlar Homes LLC
Mls Provider:
Mls ID: #N/A