2129 E 77th Ter

Kansas City, MO 64132
image0

4 bd, 2 ba | 1,404 sqft | Built in 1950

slider image
slider image
slider image
Curb View
List Price
$84,900

Initial Investment

$24,838

Purchase Price

$84,900

Down Payment

25%

Rent

$850

Total Return

$45,718

Annualized Return

24.3%

Cap Rate

7.1%

Gross Yield

12.0%

Cash Flow

$853

Appreciation

8.6%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

03/24/2020

Lease End

03/31/2022

Lot Size

6,163

HOA

None

Flood Risk

Not Required

  • Corner lot on tree-lined street
  • Risk fee included in monthly rent of $50
  • Seller recently made repairs on home, view inspection documents for more info

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$9,690

Expenses

-$2,721

Property Taxes

-$1,500

Loan Payments

-$4,616

Net Cash Flow

$853

See more in Financials

Similar Listings