5036 E 42nd St

Kansas City, MO 64130
image0

3 bd, 1 ba | 960 sqft | Built in 1958

slider image
slider image
slider image
List Price
$57,000

Initial Investment

$55,518

Purchase Price

$54,500

Down Payment

100%

Rent

$708

Total Return

$47,818

Annualized Return

14.9%

Cap Rate

9.1%

Gross Yield

15.6%

Cash Flow

$4,483

Appreciation

8.6%
refreshReset to Default
Edit Assumptions
Features

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

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$8,071

Expenses

-$2,589

Property Taxes

-$1,000

Loan Payments

$0

Net Cash Flow

$4,483

See more in Financials

Similar Listings