8900 Prairie Wind Drive

Kansas City, MO 64114|Waldo

$175,000$195,000

$135/sqft

3Beds

1.5Baths

1,300sqft

7,200lot sqft

1965Built

95DOM

Fair

Risk Level

Moderate

Market TrendStable

Hold/Watch - Decent opportunity but not compelling at current price. Monitor for price reductions.

Quick Metrics

ARV$194,748

Rehab Cost$56,875

Profit Potential-$37,127

Cap Rate6.5%

Cash-on-Cash0.9%

Monthly Cash Flow$78

DSCR1.09x

Deal Score Breakdown

Investment Summary

Capital Required

Down Payment (25%)$43,750

Closing Costs (3%)$5,250

Rehab Budget$56,875

Total Cash Required$105,875

Returns

Annual Cash Flow$934

ROI (Flip)-35.1%

Break Even1360 months

Assumes 25% down, 6.95% interest rate, 30-year fixed. Actual terms may vary.

Property Description

Cash flow king in stable Waldo neighborhood. Updated electrical, newer water heater, and solid foundation. Large lot with detached workshop. Rents in area averaging $1,500+/mo.

Detached Workshop

Updated Electrical

Large Lot

Stable Neighborhood

Cash Flow

Disclaimer: For informational purposes only, not financial advice. All property data, deal scores, and financial projections are estimates and should not be relied upon for investment decisions. Always conduct your own due diligence and consult with qualified real estate and financial professionals before making investment decisions. Past performance does not guarantee future results.