5036 E 42nd St Kansas City, MO 64130
3bd, 1ba | 960sqft | Built in 1958
Expand
Initial Investment
$61,100
List Price: $60,000
Purchase Price
$60,000
Down Payment
100%
Rent
$708

Total Return
$26,692
Annualized Return
8.6%
Cap Rate
8.5%
Gross Yield
14.2%
Cash Flow
$4,619
Appreciation
1.7%
Features
Roofstock Certified
Occupancy
Occupied
Lease Start
05/05/2016 
Lease End
04/30/2019 
Lot Size
9,714 
HOA
None
Flood Risk
Not Required
  • Current Lease runs through 4/30/2019
  • 8.6% Cap Rate on Current Rent & 9.4% on Market Rent
  • Per inspection report Roof & A/C have 5+ Years of Remaining Useful Life

Annual Financial Highlight
Expected Rent
$8,071
Expenses
-$2,452
Property Taxes
-$1,000
Loan Payments
$0

Net Cash Flow
$4,619
Considerations
Property Characteristics    View Details

Roofstock Guarantee
Our industry-leading guarantee allows you to invest with total confidence, regardless of whether the home is leased or vacant.
  1. All properties come with our 30-day money back guarantee
  2. Enjoy guaranteed rent on vacant, rent-ready properties starting 45 days after closing. Plus, you will also pay no initial tenant placement and monthly management fees until your property is leased
  • Enjoy peace of mind when you invest with Roofstock.
  • On vacant properties you can count on rent income, even without a tenant in place. You also enjoy potential savings of more than $1000 (based on average lease up and monthly management fee for 45 days) since you pay no initial tenant placement cost and monthly management fees.

Property Management   

Why choose?

From repairs and maintenance to communicating with tenants, our certified property management teams protect your assets and keep things running smoothly.

Similar Properties
investment property - 4542 Lister Ave, Kansas City, MO 64130, Jackson - main image
Sale Pending
$59,700
3bd, 1ba | 816sqft | Built in 1954
Property Details: 4542 Lister Ave, Kansas City, MO 64130, Jackson
Current Rent
$800
Cap Rate
9.98%
Total Return
$30,870/5 Yr
Neighborhood
4542 Lister Ave
Kansas City, MO 64130 Cash Only
Current Rent
$654
Cap Rate
9.30%
Total Return
$14,391/5 Yr
Neighborhood
5505 Wabash Ave
Kansas City, MO 64130
Current Rent
$605
Cap Rate
8.29%
Total Return
$11,806/5 Yr
Neighborhood
5531 Wabash Ave
Kansas City, MO 64130 Cash Only
investment property - 708 Mohawk Ave, Memphis, TN 38109, Shelby - main image
Sale Pending
$65,000
3bd, 1.5ba | 1,136sqft | Built in 1960
Property Details: 708 Mohawk Ave, Memphis, TN 38109, Shelby
Current Rent
$850
Cap Rate
9.16%
Total Return
$18,347/5 Yr
Neighborhood
708 Mohawk Ave
Memphis, TN 38109
investment property - 450 Hewlett Rd, Memphis, TN 38109, Shelby - main image
$65,000
3bd, 1ba | 1,296sqft | Built in 1970
Property Details: 450 Hewlett Rd, Memphis, TN 38109, Shelby
Current Rent
$750
Cap Rate
8.02%
Total Return
$14,780/5 Yr
Neighborhood
450 Hewlett Rd
Memphis, TN 38109 Cash Only
Current Rent
$795
Cap Rate
9.57%
Total Return
$17,362/5 Yr
Neighborhood
2508 Mersington Ave
Kansas City, MO 64127 Cash Only
Current Rent
$635
Cap Rate
8.41%
Total Return
$11,565/5 Yr
Neighborhood
9613 E US Highway 24
Independence, MO 64053 Cash Only
investment property - 4889 Applestone Cv, Memphis, TN 38109, Shelby - main image
$51,000
4bd, 1ba | 1,299sqft | Built in 1970
Property Details: 4889 Applestone Cv, Memphis, TN 38109, Shelby
Current Rent
$650
Cap Rate
8.58%
Total Return
$13,088/5 Yr
Neighborhood
4889 Applestone Cv
Memphis, TN 38109 Cash Only
investment property - 1340 Dianne Dr, Jackson, MS 39204, Hinds - main image
$60,000
3bd, 1.5ba | 1,182sqft | Built in 1961
Property Details: 1340 Dianne Dr, Jackson, MS 39204, Hinds
Current Rent
$750
Cap Rate
7.61%
Total Return
$14,762/5 Yr
Neighborhood
1340 Dianne Dr
Jackson, MS 39204 Cash Only
Current Rent
$695
Cap Rate
7.74%
Total Return
$13,174/5 Yr
Neighborhood
3313 Margaretta Rd
Memphis, TN 38128 Cash Only
BESbswy