10531 Mission Rd #304LeawoodKS66209
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 10531 Mission Rd #304, Leawood, KS, 66209 in Leawood the bet is firmly on appreciation. Rental yield 4.8%. The 4.8% gross yield on a $650,000 price is below income-first thresholds, but 5%/yr value growth projects $179,583 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (0.89) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $136,859.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.8% | 6.0% |
| Monthly Cash Flow | $(1,724) | $650 |
City averages based on Leawood market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,600 |
| Total Monthly Debt Service | $4,066 |
| DSCR Ratio | 0.64x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Condo
Built in 2008
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66209, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,701 (100%) |
| Owner Occupied HU | 6,004 (69.0%) |
| Renter Occupied HU | 2,378 (27.3%) |
| Vacant Housing Units | 319 ( 3.7%) |
| Median Home Value | $575,718 |
| Average Home Value | $607,590 |
Housing Distribution
Address Breakdown
Residential
8,576
Single Family
6,442
Multi-Family
2,134
Businesses
386
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
Condo
Built in 2008
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66209, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,701 (100%) |
| Owner Occupied HU | 6,004 (69.0%) |
| Renter Occupied HU | 2,378 (27.3%) |
| Vacant Housing Units | 319 ( 3.7%) |
| Median Home Value | $575,718 |
| Average Home Value | $607,590 |
Housing Distribution
Address Breakdown
Residential
8,576
Single Family
6,442
Multi-Family
2,134
Businesses
386
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices