4902 E Linwood Blvd., Kansas City, MO

STABILIZED TURNKEY RENTAL PROPERTY WITH TENANT IN PLACE

STABILIZED TURNKEY RENTAL PROPERTY WITH TENANT IN PLACE

4902 E Linwood Blvd., Kansas City, MO

STABILIZED TURNKEY RENTAL PROPERTY WITH TENANT IN PLACE

STABILIZED TURNKEY RENTAL PROPERTY WITH TENANT IN PLACE

Small grey house with a front door and wooden porch, surrounded by trees under blue sky.
Small gray stone bungalow with a front porch, steps, and wooden railing, set in a green yard with trees.
Small gray house with a stone foundation and front porch, surrounded by green grass and leafy trees on a sunny day.
Stone-gray house with a steep, triangular roof and small front door, surrounded by a wooden railing and large tree branches overhead.
Side view of a small stone-and-wood house with a sloped roof, windows, and a wooden deck, set in a sunny yard with trees surrounding it
Gray stone exterior house with a small second-story dormer, blue door, and wooden deck on the right, under leafy tree branches.
Single-story gray brick house with a large tree in the front yard on a sunny day; curbside blue recycling bin nearby.
Cozy living room with a gray sectional on a brown shag rug, glass coffee table, and two windows letting in light.
Living room with a gray sectional sofa, brown rug, glass coffee table, and wall-mounted speakers around a windows view.
Bright white entry hall with a front door on the left, a window and door across, and small pet beds on the floor.
Modern kitchen with gray cabinets, stainless steel refrigerator and dishwasher, and white marble-look floor tiles.
Modern grey kitchen with stainless steel fridge, black backsplash, and stainless appliances beside an open living area doorframe to the right.
L-shaped kitchen with dark gray cabinets, stainless steel appliances (dishwasher, microwave, range) and a black-and-gray tiled backsplash under bright lighting; a double sink is visible.
Bright interior hallway with white walls, gray doors, and a small window view outside; a wooden bench sits near the wall.
Home workspace with a white ergonomic chair at a glass desk, gray walls, and a window letting in sunlight.
Home office corner with a light blue wall, gray door, and a white desk setup including a monitor and gaming chair.
Empty room with light gray walls, two white-framed windows (tall left and small right), and beige carpet.
Corner of a small room with two gray paneled doors, white trim, and light blue walls; a window with blinds shows a tree outside on the right; carpeted floor.
Small bathroom with a dark green shower curtain, purple towel, beige checkered towel, and a green towel on a rack; mirror above sink and counter cluttered with toiletries.
Corner of a small music room with gray walls, window, speakers on the walls, and a vinyl-record shelf filling the cabinet beneath a turntable setup.
A small room under renovation with a wooden ladder on the left, gray walls, and a ceiling fan; speaker mounted on the right wall and a door in the corner.
Cozy attic bedroom with a sloped ceiling, gray walls, a beige bed, and a chunky knit blanket.
Attic bedroom with sloped ceiling, gray walls, and a bed on the right; a small window and staircase railing at the far end.
Small gray room with a sloped ceiling and a white-framed window with blinds; outside shows trees and grass.
Cozy attic bedroom with sloped ceilings, a bed with beige comforter in the foreground, and a small window at the far wall.
Small bathroom with a window, towel ring, sink, and a stacked washer beneath a sloped ceiling; toiletries on the counter appear in view.
Floor plan of a small apartment: large primary bedroom, walk-in closet, and a compact bathroom; total area shown below.
Architectural floor plan of a home showing labeled rooms: living room, dining area, kitchen, hall, Bath, Utility, and several bedrooms with doors and stairs visible.
Floor plan of a two-story home showing labeled rooms (bedrooms, kitchen, living room, dining area, baths, utility) and stairs between floors.
Brand banner with the word TURNKEY in white bold letters on an orange background.
Rented status badge on a green background

$180,000

Rent: $1,800 | Monthly Cash Flow: $576

🛏️ 4 Beds 🛁 2 Baths

📏 1,256 Sq Ft    📐 Lot Size: 3,049 Sq Ft

🚘 Parking: Off Road

🏡 Built 1929   🏗️ Renovated 2026

12-Month Warranty badge on a bright green banner.
Green banner with white text 'FINANCE PRE-APPROVED' indicating finance pre-approval status? or a badge showing finance pre-approval on a green background.
Small grey house with a front door and wooden porch, surrounded by trees under blue sky.
Small gray stone bungalow with a front porch, steps, and wooden railing, set in a green yard with trees.
Small gray house with a stone foundation and front porch, surrounded by green grass and leafy trees on a sunny day.
Stone-gray house with a steep, triangular roof and small front door, surrounded by a wooden railing and large tree branches overhead.
Side view of a small stone-and-wood house with a sloped roof, windows, and a wooden deck, set in a sunny yard with trees surrounding it
Gray stone exterior house with a small second-story dormer, blue door, and wooden deck on the right, under leafy tree branches.
Single-story gray brick house with a large tree in the front yard on a sunny day; curbside blue recycling bin nearby.
Cozy living room with a gray sectional on a brown shag rug, glass coffee table, and two windows letting in light.
Living room with a gray sectional sofa, brown rug, glass coffee table, and wall-mounted speakers around a windows view.
Bright white entry hall with a front door on the left, a window and door across, and small pet beds on the floor.
Modern kitchen with gray cabinets, stainless steel refrigerator and dishwasher, and white marble-look floor tiles.
Modern grey kitchen with stainless steel fridge, black backsplash, and stainless appliances beside an open living area doorframe to the right.
L-shaped kitchen with dark gray cabinets, stainless steel appliances (dishwasher, microwave, range) and a black-and-gray tiled backsplash under bright lighting; a double sink is visible.
Bright interior hallway with white walls, gray doors, and a small window view outside; a wooden bench sits near the wall.
Home workspace with a white ergonomic chair at a glass desk, gray walls, and a window letting in sunlight.
Home office corner with a light blue wall, gray door, and a white desk setup including a monitor and gaming chair.
Empty room with light gray walls, two white-framed windows (tall left and small right), and beige carpet.
Corner of a small room with two gray paneled doors, white trim, and light blue walls; a window with blinds shows a tree outside on the right; carpeted floor.
Small bathroom with a dark green shower curtain, purple towel, beige checkered towel, and a green towel on a rack; mirror above sink and counter cluttered with toiletries.
Corner of a small music room with gray walls, window, speakers on the walls, and a vinyl-record shelf filling the cabinet beneath a turntable setup.
A small room under renovation with a wooden ladder on the left, gray walls, and a ceiling fan; speaker mounted on the right wall and a door in the corner.
Cozy attic bedroom with a sloped ceiling, gray walls, a beige bed, and a chunky knit blanket.
Attic bedroom with sloped ceiling, gray walls, and a bed on the right; a small window and staircase railing at the far end.
Small gray room with a sloped ceiling and a white-framed window with blinds; outside shows trees and grass.
Cozy attic bedroom with sloped ceilings, a bed with beige comforter in the foreground, and a small window at the far wall.
Small bathroom with a window, towel ring, sink, and a stacked washer beneath a sloped ceiling; toiletries on the counter appear in view.
Floor plan of a small apartment: large primary bedroom, walk-in closet, and a compact bathroom; total area shown below.
Architectural floor plan of a home showing labeled rooms: living room, dining area, kitchen, hall, Bath, Utility, and several bedrooms with doors and stairs visible.
Floor plan of a two-story home showing labeled rooms (bedrooms, kitchen, living room, dining area, baths, utility) and stairs between floors.
Status badge showing 'TURNKEY' in orange and 'RENTED' in green with a black divider. Safer to read as property status.

$180,000

Rent: $1,800 | Monthly Cash Flow: $576

🛏️4 Beds   🛁2 Baths

📏1,256 Sq Ft   📐Lot Size: 3,049 Sq Ft

🚘Parking Off Road

🏡Built 1929  🏗️Renovated 2026

Green banner with white text 'FINANCE PRE-APPROVED' indicating finance pre-approval status? or a badge showing finance pre-approval on a green background.

Best Suited For

Best suited for passive, long-term investors seeking tenant-occupied, lower-maintenance ownership with pre-approved financing options already in place.

Final purchase price is subject to an independent appraisal.

  • Purchase Price: $180,000*
  • Down Payment: $54,000
  • Closing Costs: $9,000
  • Total Investment: $63,000
  • Monthly Rent: $1,800
  • Annual Insurance: $1,176
  • Annual Taxes: $548
  • Property Management: 8%
  • Vacancy/Repair Reserve: 10%
  • Net Annual Income (cash): $16,000**
  • Net Annual Income (finance):  $6,193**

Conservative underwriting includes reserves for vacancy and maintenance.

*This property recently appraised for $196,000. Please download the Due Diligence file for further information.

**Please download the Property Factsheet to review the comprehensive 30-year cash flow anlaysis pro-forma.

*Finance terms are provided by Waltz ®, Inc. 2025. All rights reserved. NMLS ID No.: 2615658. Loans are made by Waltz Capital Fund 1, LLC and Waltz Capital Fund 2, LLC in all States except Arizona. Please visit NMLS Consumer Access for more information.

Cap rate calculations include 10% reserve for vacancy and repairs.*

  • Year 1: 8.9%
  • Year 5: 10%
  • Year 10: 11.6%

*Please download the Property Factsheet to review the comprehensive 30-year cash flow anlaysis pro-forma.

Cash flow projections are based on a 70% loan-to-value mortgage at 6.75% fixed over 30 years.*

  • Year 1: $6,193 (9.8% cash-on-cash)
  • Year 5: $8,200 (13% cash-on-cash)
  • Year 10: $11,070 (17.6% cash-on-cash)

*Please download the Due Diligence File to review the comprehensive 30-year buy-and-hold cash flow pro-forma.

*Finance terms are provided by Waltz ®, Inc. 2025. All rights reserved. NMLS ID No.: 2615658. Loans are made by Waltz Capital Fund 1, LLC and Waltz Capital Fund 2, LLC in all States except Arizona. Please visit NMLS Consumer Access for more information.

Equity accumulation is based on an assumption of 5% p.a. capital appreciation.

  • Year 1: $64,343
  • Year 5: $111,448
  • Year 10: $185,722

*Please download the Due Diligcen File to review the comprehensive buy-and-hold 30-year cash flow anlaysis pro-forma.

This property has been renovated for long-term low maintenance ownership and tenant retention, inlcluding all major capital expenditure items such as:

  • New Roof
  • New Sewer Line
  • New Plumbing
  • New Electrics
  • New Furnace
  • New Water Heater
  • New HVAC
  • New Windows & Doors
  • Exterior Remodel
  • Interior Remodel
  • New High Spec Kitchen
  • New Tiled Bathrooms

The renovation is covered by our conractor’s 12-month warranty, and all major mechanicals are also convered by respective manufacturer’s warranties.

The current lease is for 12-months through 4/1/2027.

The property is being managed by our local property management company.

The tenant is in good standing and current on rent, and the new owner will have access to the Property Managers online portal (RentVine) to oversee rent collections and any maintenance requests.

Request the Facsheet and Due Diligence File

Enter your details below to receive the property factsheet and due diligence file

Final purchase price is subject to an independent appraisal.

  • Purchase Price: $180,000*
  • Down Payment: $54,000
  • Closing Costs: $9,000
  • Total Investment: $63,000
  • Monthly Rent: $1,800
  • Annual Insurance: $1,176
  • Annual Taxes: $548
  • Property Management: 8%
  • Vacancy/Repair Reserve: 10%
  • Net Annual Income (cash): $16,000**
  • Net Annual Income (finance):  $6,193**

Conservative underwriting includes reserves for vacancy and maintenance.

*This property recently appraised for $196,000. Please download the Due Diligence file for further information.

**Please download the Property Factsheet to review the comprehensive 30-year cash flow anlaysis pro-forma.

*Finance terms are provided by Waltz ®, Inc. 2025. All rights reserved. NMLS ID No.: 2615658. Loans are made by Waltz Capital Fund 1, LLC and Waltz Capital Fund 2, LLC in all States except Arizona. Please visit NMLS Consumer Access for more information.

Cap rate calculations include 10% reserve for vacancy and repairs.*

  • Year 1: 8.9%
  • Year 5: 10%
  • Year 10: 11.6%

*Please download the Due Diligence File to review the comprehensive buy-and-hold 30-year cash flow pro-forma.

Cash flow projections are based on a 70% loan-to-value mortgage at 6.75% fixed over 30 years.*

  • Year 1: $6,193 (9.8% cash-on-cash)
  • Year 5: $8,200 (13% cash-on-cash)
  • Year 10: $11,070 (17.6% cash-on-cash)

*Please download the Due Diligence File to review the comprehensive 30-year buy-and-hold cash flow pro-forma.

*Finance terms are provided by Waltz ®, Inc. 2025. All rights reserved. NMLS ID No.: 2615658. Loans are made by Waltz Capital Fund 1, LLC and Waltz Capital Fund 2, LLC in all States except Arizona. Please visit NMLS Consumer Access for more information.

Equity accumulation is based on an assumption of 5% p.a. capital appreciation.

  • Year 1: $64,343
  • Year 5: $111,448
  • Year 10: $185,722

*Please download the Due Diligence File to review the comprehensive 30-year buy-and-hold cash flow pro-forma.

This property has been renovated for long-term low maintenance ownership and tenant retention, inlcluding all major capital expenditure items such as:

  • New Roof
  • New Sewer Line
  • New Plumbing
  • New Electrics
  • New Furnace
  • New Water Heater
  • New HVAC
  • New Windows & Doors
  • Exterior Remodel
  • Interior Remodel
  • New High Spec Kitchen
  • New Tiled Bathrooms

The renovation is covered by our conractor’s 12-month warranty, and all major mechanicals are also convered by repective manufacturer’s warranties.

The current lease is for 12-months through 4/1/2027.

The property is being managed by our local property management company.

The tenant is in good standing and current on rent, and the new owner will have access to the Property Managers online portal (RentVine) to oversee rent collections and any maintenance requests.

Supported By Trusted Industry Partners

KCMO Sweet Home Rentals logo: teal house outline with city skyline inside and a yellow heart above, with blue text beneath.

Request the Facsheet and Due Diligence File

Enter your details below to receive the property factsheet and due diligence file

Trusted by Real Estate Investors Worldwide. No Spam, Ever. Unsubscribe Anytime.

Supported By Trusted Industry Partners

KCMO Sweet Home Rentals logo: teal house outline with city skyline inside and a yellow heart above, with blue text beneath.

Trusted by Real Estate Investors Worldwide. No Spam, Ever. Unsubscribe Anytime.