8623 E 77th St Kansas City, MO 64138
3bd, 1.5ba | 933sqft | Built in 1955
Expand
Initial Investment
$78,630
List Price: $77,000
Purchase Price
$77,000
Down Payment
100%
Rent
$895

Total Return
$32,738
Annualized Return
8.2%
Cap Rate
8.2%
Gross Yield
13.9%
Cash Flow
$5,679
Appreciation
1.7%
Features
Occupancy
Month To Month
Lease Start
05/15/2017 
Lease End
M/M
Lot Size
17,424 
HOA
None
Flood Risk
Not Required
  • 1% rule, with attractive cap rate
  • Seller made $1700 in immediate repairs as of 5/29/19
  • Tenant has given notice to vacate on 6/30/19
  • Close to parks and shopping

Annual Financial Highlight
Expected Rent
$10,203
Expenses
-$2,924
Property Taxes
-$1,600
Loan Payments
$0

Net Cash Flow
$5,679
Considerations
Property Characteristics    View Details

Roofstock Guarantee
Our industry-leading guarantee allows you to invest with total confidence, regardless of whether the home is leased or vacant.
  • All properties come with our 30-day money back guarantee
  • Enjoy guaranteed rent on vacant, rent-ready properties starting 45 days after closing. Plus, you will also pay no monthly management fees until your property is leased.
  • This offer applies to all single-family properties and excludes duplexes, triplexes and fourplexes.

Property Management   

Why choose?

From repairs and maintenance to communicating with tenants, our certified property management teams protect your assets and keep things running smoothly.

BESbswy