The Somerset - Modern Plan, The Reserve at RiverstoneKansas CityMO64152
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
Total monthly income equals $4,470/mo, and annual cash flow records $11,984/yr on $180,950 to close. Return on cash invested measures 26.68% and rental yield reads 9.75% at the current $550,000. Equity gained on principal adds $3,549/yr, and 5% annual appreciation supports $151,955 by year five. Five-year ROI prints 139.29% and total cumulative return in cash totals $252,046.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,470/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2025
N/A lot
$N/A/sqft
$46 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64152, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,257 (100%) |
| Owner Occupied HU | 9,477 (77.3%) |
| Renter Occupied HU | 2,429 (19.8%) |
| Vacant Housing Units | 351 ( 2.9%) |
| Median Home Value | $432,251 |
| Average Home Value | $459,429 |
Housing Distribution
Address Breakdown
Residential
12,393
Single Family
12,163
Multi-Family
230
Businesses
690
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Elevate Design + Build
Mls Name: Elevate Design + Build
Mls ID: #N/A