10023 W 86th TerOverland ParkKS66212
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 10023 W 86th Ter, Overland Park, KS, 66212 in Overland Park at $293,000 earns $2,020/mo in rent and nets $70/mo after the $1,318/mo payment, a 8.27% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $80,951 over five years. Ziffy Mortgage underwrites this on a 1.53 DSCR without U.S. credit history. With $2,699/yr in principal paydown, total projected return reaches $116,230.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 5.2% |
| Monthly Cash Flow | $70 | $1,250 |
City averages based on Overland Park market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,020 |
| Total Monthly Debt Service | $1,833 |
| DSCR Ratio | 1.10x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1982
3,598 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66212, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,188 (100%) |
| Owner Occupied HU | 8,185 (50.6%) |
| Renter Occupied HU | 6,884 (42.5%) |
| Vacant Housing Units | 1,119 ( 6.9%) |
| Median Home Value | $340,223 |
| Average Home Value | $382,952 |
Housing Distribution
Address Breakdown
Residential
15,129
Single Family
11,238
Multi-Family
3,891
Businesses
1,059
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 1982
3,598 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66212, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,188 (100%) |
| Owner Occupied HU | 8,185 (50.6%) |
| Renter Occupied HU | 6,884 (42.5%) |
| Vacant Housing Units | 1,119 ( 6.9%) |
| Median Home Value | $340,223 |
| Average Home Value | $382,952 |
Housing Distribution
Address Breakdown
Residential
15,129
Single Family
11,238
Multi-Family
3,891
Businesses
1,059
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: ReeceNichols Real Estate
Mls ID: #2620793