Riviera Reverse Plan, Pembrooke EstatesKansas CityMO64156
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingRiviera Reverse Plan, Pembrooke Estates, Kansas City, MO, 64156 in Kansas City is a stable, well-positioned rental at $780,000. Rental yield 6.97%. DSCR 1.29 qualifies for Ziffy Mortgage's DSCR mortgage without U.S. income documentation. Over five years, 5% appreciation adds $215,500 in value and $7,184/yr in principal paydown builds equity, a total projected return of $271,876.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7% | 6.2% |
| Monthly Cash Flow | $(377) | $300 |
City averages based on Kansas City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,529 |
| Total Monthly Debt Service | $4,595 |
| DSCR Ratio | 0.99x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2026
N/A lot
$N/A/sqft
$48 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64156, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,290 (100%) |
| Owner Occupied HU | 2,438 (74.1%) |
| Renter Occupied HU | 707 (21.5%) |
| Vacant Housing Units | 145 ( 4.4%) |
| Median Home Value | $432,844 |
| Average Home Value | $444,820 |
Housing Distribution
Address Breakdown
Residential
3,372
Single Family
2,716
Multi-Family
656
Businesses
22
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 2026
N/A lot
$N/A/sqft
$48 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64156, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,290 (100%) |
| Owner Occupied HU | 2,438 (74.1%) |
| Renter Occupied HU | 707 (21.5%) |
| Vacant Housing Units | 145 ( 4.4%) |
| Median Home Value | $432,844 |
| Average Home Value | $444,820 |
Housing Distribution
Address Breakdown
Residential
3,372
Single Family
2,716
Multi-Family
656
Businesses
22
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • The Burke Team
Mls Name: The Burke Team
Mls Provider:
Mls ID: #N/A