4509 N Bellefontaine Ave

Kansas City, MO 64117
image0

3 bd, 1 ba | 1,272 sqft | Built in 1942

slider image
slider image
slider image
List Price
$107,000

Initial Investment

$25,700

Purchase Price

$94,000

Down Payment

25%

Rent

$975

Total Return

$51,277

Annualized Return

25.5%

Cap Rate

6.8%

Gross Yield

12.4%

Cash Flow

$765

Appreciation

8.6%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

11/02/2018

Lease End

11/01/2019

Lot Size

14,375

HOA

None

Flood Risk

Not Required

  • <$100 in immediate repairs
  • 3 star neighborhood
  • Leased through November 2019
  • 6% cap rate with $6,000 in year one net cash flow

Buy It Now: Offers at list price include an American Home Shield home warranty.



See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$11,115

Expenses

-$3,040

Property Taxes

-$2,200

Loan Payments

-$5,110

Net Cash Flow

$765

See more in Financials

Similar Listings