Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Kansas City Multifamily Investment Opportunity Title is generated by Realmo AI

    3102 N 51st Terrace, Kansas City, KS 66104

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    18-unit complex in the heart of Kansas City, Kansas.

    Type:Multifamily
    Property size:
    12,600 SF
    Price / SF:
    $142/SF
    Added:
    Jun 21, 2023
    Days on Market:
    1080
    Last Refresh:
    May 12 at 8:41 pm

    Property Features for 3102 N 51st Terrace

    General Information

    Standard status
    Active
    Size
    12,600 SF
    Property subtype
    Multifamily

    Building Details

    Year Built
    1967

    We can help!

    Listing Contact
    Richard Hurst

    Listing agent Richard Hurst License #KS BR000049423

    Listing office SVN | The Hurst Company, LLC

    Listing date Jun 21, 2023

    Source Crexi

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of SVN | The Hurst Company, LLC

    HighLights

    • 18‑unit complex in a high‑demand rental market of Kansas City, KS
    • Recent renovations in 2021 including a new roof and decking
    • Convenient access to I‑635 for city‑wide accessibility
    • Close proximity to schools
    • Within 15‑minute drive to major attractions
    • Located at the intersection of N. 51st Ter. and Leavenworth Rd.

    Overview

    This 18-unit, two-story complex is located in Kansas City, Kansas, at the intersection of N. 51st Ter. and Leavenworth Rd. The building is situated next to an elementary school and is near a middle and high school. Its location provides convenient access to I-635. It is also within a 15-minute drive to the Legends Shopping District, NASCAR, Children's Mercy Soccer Complex, KC Live in downtown Kansas City, MO, and Zona Rosa. Renovations completed in 2021 included a new roof and decking throughout the exterior of the building. This location is positioned to appeal to investors.

    Local Financial Insights For Apartment 5plus

    Simulate Cap Rate and NOI

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.

    Component $ $/SF
    Gross rent $204.1k $16.20
    − Vacancy −$13.3k −$1.05
    EGI $190.9k $15.15
    − OpEx −$85.9k −$6.82
    NOI $105.0k $8.33
    12,600 SF · lease $16.20/SF/yr · vacancy 6.50% · expense 45.00%

    Alternative Uses

    Best Use
    Apartment 5plus
    $1.50M
    $1.31M – $1.75M (±1% cap)
    NOI $104,969 @ 7.0% cap · market cap 5.83%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $2.09M
    $1.83M – $2.44M (±1% cap)
    NOI $146,122 @ 7.0% cap · market cap 8.12%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Hair Salon Nail Salon Building Supply Gym & Fitness Center Pharmacy Auto Repair Shop

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Kansas City
    County
    Wyandotte
    State
    Kansas
    Longitude
    -94.698757
    Latitude
    39.143015

    Nearby Similar for Sale

    • $3,500,000
      9,820 SF

      Renovated Truck Shop on 2.13 Acres

      Renovated 7-bay truck shop with office on 2.13 acres.
      336 S 42nd Street, Kansas City, KS 66106
      View Details
    • $300,000

      Historic Commercial Building, Kansas City

      Unique commercial property near Downtown with on-site parking.
      1200 Argentine Boulevard, Kansas City, KS 66105
      View Details
    • $600,000
      2,000 SF

      Mixed-Use Building in Prime Location

      Mixed-use commercial building with established tenants and residential apartments.
      11 S 17th Street, Kansas City, KS 66102
      View Details
    • $259,000
      1,560 SF

      Kansas City Duplex Investment

      Fully occupied duplex in Kansas City with immediate cash flow.
      1505-7 N 63 Terrace, Kansas City, KS 66102
      View Details
    • $350,000
      2,436 SF

      Versatile Commercial Property on Washington Blvd

      Three-unit commercial property suitable for various business types.
      1645 Washington Boulevard, Kansas City, KS 66102
      View Details
    • $350,000
      8,000 SF

      Mixed-Use Investment Opportunity

      Kansas City mixed-use property with residential and commercial units.
      1306 Wood Avenue, Kansas City, KS 66104
      View Details
    • $1,100,000

      High-Visibility Commercial Property in Kansas

      Commercial property with income potential in Kansas City.
      1320 N Central Avenue, Kansas City, KS 66102
      View Details
    • $250,000

      Versatile Commercial Building in Kansas

      Two-story commercial building with gated parking and tenant income.
      413 Kansas Avenue, Kansas City, KS 66105
      View Details
    • $729,000

      Three Townhomes Investment Opportunity

      Three well-maintained townhomes with strong rental potential in Kansas City.
      631-35 N 74 Street, Kansas City, KS 66112
      View Details
    • $249,900

      Income-Producing Duplex in Kansas City

      Well-maintained duplex with strong rental history and recent updates.
      3013 (3015) N 53rd Street, Kansas City, KS 66104
      View Details
    • $275,000

      Duplex for Sale

      Duplex property for sale on a small lot with residential zoning in Kansas City, KS.
      3142 N 61st Street, Kansas City, KS 66104
      View Details
    • $900,000

      Renovated 6-Unit Multifamily Property

      Fully renovated 6-unit near KU Med with in-unit laundry.
      2610 W 42nd Avenue, Kansas City, KS 66103
      View Details

    FAQs

    What type of property is this?
    Apartment building - 18-unit complex in the heart of Kansas City, Kansas.
    Where is this apartment building located?
    The property is located at 3102 N 51st Terrace Kansas City, KS.
    What is the asking price?
    The asking price for this property is $1,800,000.
    What are key features of this property?
    This property features: 18‑unit complex in a high‑demand rental market of Kansas City, KS; Recent renovations in 2021 including a new roof and decking; Convenient access to I‑635 for city‑wide accessibility
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Richard Hurst
    Real Estate License ID: KS BR000049423
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    3102 N 51st Terrace, Kansas City, KS 66104
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!