The Roscoe XL Plan, North Creek VillageKansas CityMO64163
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 Roscoe XL Plan, North Creek Village, Kansas City, MO, 64163 with 5% annual appreciation on a $315,950 basis while $2,544/mo rent supports operations. Total monthly income totals $2,544/mo and a $1,546/mo payment preserves $397/mo for cash returns. Annual cash flow comes to $4,761/yr on $104,737 deployed, and return on cash invested reaches 24.45% in year one. Equity gained on principal adds $2,039/yr, and five-year appreciation sums $87,291 alongside rental yield of 9.66%. Five-year ROI measures 128.01% and total cumulative return in cash totals $134,080.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,544/mo property income versus a $1,546/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$180 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64163, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 698 (100%) |
| Owner Occupied HU | 334 (47.9%) |
| Renter Occupied HU | 243 (34.8%) |
| Vacant Housing Units | 121 (17.3%) |
| Median Home Value | $244,681 |
| Average Home Value | $272,867 |
Housing Distribution
Address Breakdown
Residential
722
Single Family
558
Multi-Family
164
Businesses
41
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Kansas City Villas
Mls Name: Kansas City Villas
Mls Provider:
Mls ID: #N/A