10128 W 86th TerOverland ParkKS66212
INVESTMENT ANALYSIS
Investment Verdict
Solid Income10128 W 86th Ter, Overland Park, KS, 66212 in Overland Park is a solid income-producing rental, 9.38% gross yield, $2,033/mo rent, $242/mo net cash flow on a $260,000 buy. DSCR 1.74 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $71,833 and $2,395/yr in principal reduction project a total cumulative return of $118,641.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 5.2% |
| Monthly Cash Flow | $242 | $1,250 |
City averages based on Overland Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,033 |
| Total Monthly Debt Service | $1,626 |
| DSCR Ratio | 1.25x |
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 1981
3,421 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 1981
3,421 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: Heartland MLS as distributed by MLS GRID
Mls ID: #2610463