8420 Woodson Dr
Raytown, MO 64138
List Price
$300,000
Initial Investment
$81,750Purchase Price
$300,000
Down Payment
25%
Rent
$1,760
Total Return
$163,499
Annualized Return
23.1%
Cap Rate
4.0%
Gross Yield
7.0%
Cash Flow
-$5,217
Appreciation
10.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
15,620
HOA
None
Flood Risk
Not Required
Private location in cul-de-sac on over 1/3 of an acre lot. Large great room w/ brick fireplace. Large dining room for entertaining. Laundry is on the main level. The open eat-in kitchen has stainless appliances with tons of cabinet and countertop space. The huge master bedroom with walk-in closet. Master bathroom with a separate shower and tub. 2nd & 3rd bedrooms on main floor and a full bath across the hall. The huge basement has a HUGE family room w/ a second fireplace, walkout patio to the fenced VERY PRIVATE SETTING backyard with many trees, 4th bedroom, and 5th bedroom.
See more in Analysis
Christopher Stjernholm
Trelora Realty, Inc.
AZ Agent License #359852
Annual Financial Highlights
Expected Rent
$20,064Expenses
-$3,571Property Taxes
-$5,400Loan Payments
-$16,310Net Cash Flow
-$5,217See more in Financials
Property Characteristics
Buyer's Agent
An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
- You can contact your Agent with questions even before making an offer.
- A professional home inspection will be conducted prior to closing. This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor. As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:Brian Wood
Agent License 2003016956
Brian Wood
Agent License 2003016956
Brian Wood
Certified Agent Brokerage:Christopher Stjernholm
Trelora Realty, Inc.
AZ Brokerage License BR689329000
Trelora Realty, Inc.
AZ Brokerage License BR689329000
SourceHeartland MLS
MLS #2535000
Last Updated: 03/14/2025 05:03
MLS #2535000
Last Updated: 03/14/2025 05:03