The Aspen Plan, Woodhaven EstatesKansas CityMO64154
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
Investment Highlights
Investment property for sale in Kansas City at The Aspen Plan, Woodhaven Estates, Kansas City, MO, 64154 listed at $299,421 pairs $2,034/mo rent with a $1,466/mo payment to leave $169/mo cash flow. Total monthly income runs $2,034/mo, and annual cash flow reaches $2,025/yr on $99,258 cash to close. Return on cash invested measures 21.95% in year one, and rental yield registers 8.15% at a $299,421 basis. Equity gained on principal adds $1,932/yr, and annual property appreciation at 5% supports $82,725 by year five. Five-year ROI tracks 113.83% and total cumulative return in cash totals $112,990. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,034/mo property income relative to a $1,466/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No 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