3327 NE 87th St #17AKansas CityMO64156
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 3327 NE 87th St #17A, Kansas City, MO, 64156 in Kansas City at $328,900 earns $2,394/mo in rent and nets $196/mo after the $1,479/mo payment, a 8.73% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $90,869 over five years. Ziffy Mortgage underwrites this on a 1.62 DSCR without U.S. credit history. With $3,029/yr in principal paydown, total projected return reaches $147,038.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 6.2% |
| Monthly Cash Flow | $196 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,394 |
| Total Monthly Debt Service | $1,917 |
| DSCR Ratio | 1.25x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 2026
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64156, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,290 (100%) |
| Owner Occupied HU | 2,438 (74.1%) |
| Renter Occupied HU | 707 (21.5%) |
| Vacant Housing Units | 145 ( 4.4%) |
| Median Home Value | $432,844 |
| Average Home Value | $444,820 |
Housing Distribution
Address Breakdown
Residential
3,372
Single Family
2,716
Multi-Family
656
Businesses
22
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
Townhouse
Built in 2026
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64156, Kansas City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,290 (100%) |
| Owner Occupied HU | 2,438 (74.1%) |
| Renter Occupied HU | 707 (21.5%) |
| Vacant Housing Units | 145 ( 4.4%) |
| Median Home Value | $432,844 |
| Average Home Value | $444,820 |
Housing Distribution
Address Breakdown
Residential
3,372
Single Family
2,716
Multi-Family
656
Businesses
22
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2628920