10118 Beacon Ave
Kansas City, MO 64134
List Price
$192,500
Initial Investment
$52,456Purchase Price
$192,500
Down Payment
25%
Rent
$1,380
Total Return
$96,434
Annualized Return
22.8%
Cap Rate
5.2%
Gross Yield
8.6%
Cash Flow
-$1,034
Appreciation
9.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
8,515
HOA
None
Flood Risk
Not Required
NICE SPACIOUS HOME WITH A FINISHED BASEMENT AND SUB-BASEMENT. HAS LARGE FENCED BACK YARD. HOUSE BEING SOLDED "AS IS" . CLOSE TO SHOPPING, EASY ACCESS TO FREEWAY, HOME HAS NEW SLIDING GLASS DOOR. NEWER CARPET IN THE SUB-BASEMENT AREA.
See more in Analysis
Caleb Brown
eXp Realty LLC (Caleb Brown-MO)
MO Agent License #2018018941
Annual Financial Highlights
Expected Rent
$15,732Expenses
-$2,800Property Taxes
-$3,500Loan Payments
-$10,465Net Cash Flow
-$1,034See more in Financials
Property Characteristics
Buyer's Agent
An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
- You can contact your Agent with questions even before making an offer.
- A professional home inspection will be conducted prior to closing. This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor. As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:Jason Sharpsteen
Agent License 2004027354
RE/MAX Revolution
Agent License 2004027354
RE/MAX Revolution
Certified Agent Brokerage:Caleb Brown
eXp Realty LLC (Caleb Brown-MO)
MO Brokerage License 2016012645
eXp Realty LLC (Caleb Brown-MO)
MO Brokerage License 2016012645
SourceHeartland MLS
MLS #2483281
Last Updated: 04/25/2024 02:04
MLS #2483281
Last Updated: 04/25/2024 02:04