The Graysen 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
Rental property for sale in Kansas City at The Graysen Plan, Woodhaven Estates, Kansas City, MO, 64154 generates $2,934/mo in rent and, after a $1,759/mo payment, leaves $696/mo in cash flow. Total monthly income is $2,934/mo, and annual cash flow is $8,348/yr on $119,166 invested. Return on cash invested sits at 26.91% in year one, and rental yield is 9.79% on a $359,474 entry. Equity gained on principal adds $2,320/yr, while 5% annual appreciation builds toward $99,316 over five years. Five-year ROI reaches 140.47% and total cumulative return in cash sums $167,388. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,934/mo property income rather than buyer’s personal income.
Single Family
Built in 2026
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