6409 E 86th St
Kansas City, MO 64138
List Price
$110,000
Initial Investment
$36,433Purchase Price
$115,000
Down Payment
25%
Rent
$1,040
Total Return
$69,310
Annualized Return
24.0%
Cap Rate
6.1%
Gross Yield
10.9%
Cash Flow
$210
Appreciation
10.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
06/01/2019
Lease End
05/31/2022
Lot Size
35,428
HOA
None
Flood Risk
Not Required
- Below market rent
- Perfect ranch style home for Investors
- Tenant has been in home since 2019
- Home has long drive way with easy access to double garage
- Liability Protection fee included in monthly rent of $15
- Property is being sold AS-IS
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,856Expenses
-$3,094Property Taxes
-$2,300Loan Payments
-$6,252Net Cash Flow
$210See more in Financials
Similar Listings