The Somerset 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
Rental property for sale in Kansas City at The Somerset Plan, The Reserve at Riverstone, Kansas City, MO, 64152 priced at $605,000 pairs $3,398/mo rent with after a $2,961/mo payment. Total monthly income equals $3,398/mo. Return on cash invested is 17.55% in year one, and rental yield stands at 6.74% on a $605,000 basis. Equity gained on principal adds $3,904/yr, and 5% annual appreciation accumulates to $167,150 by year five. Five-year ROI measures 90.34% and total cumulative return in cash reaches $179,818. For financing, Ziffy Mortgage’s DSCR program evaluates $3,398/mo property income against a $2,961/mo payment instead of your W2s, 1099s, or 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