Zip Code 64077 — Kansas City, MO
🟡MODERATE— average returnsCap Rate
4.3%
Monthly Cash Flow
-$413
Median Home Price
$232,807
DSCR
0.67
🏠 Fair Market Rents
- Studio
- $850/mo
- 1 Bedroom
- $940/mo
- 2 Bedroom
- $1,080/mo
- 3 Bedroom
- $1,410/mo
- 4 Bedroom
- $1,660/mo
📊 Investment Metrics
- Cap Rate
- 4.3%
- Cash-on-Cash Return
- -9.3%
- Price-to-Rent Ratio
- 13.8
- 1% Rule
- 0.61%
- Gross Rent Multiplier
- 13.8
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →