12011 W 58th Pl APT EShawneeKS66216
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe income profile at 12011 W 58th Pl APT E, Shawnee, KS, 66216 in Shawnee is straightforward: $154,700 in, $1,385/mo in rent, $356/mo out after debt service. The 10.74% gross yield and 1.99 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $42,741 by year five. With $1,425/yr in principal equity, the total cumulative return is projected at $81,843.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 3.2% |
| Monthly Cash Flow | $356 | $185 |
City averages based on Shawnee market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,385 |
| Total Monthly Debt Service | $968 |
| DSCR Ratio | 1.43x |
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.
Condo
Built in 1986
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66216, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,077 (100%) |
| Owner Occupied HU | 7,783 (77.2%) |
| Renter Occupied HU | 2,017 (20.0%) |
| Vacant Housing Units | 277 ( 2.7%) |
| Median Home Value | $400,749 |
| Average Home Value | $433,041 |
Housing Distribution
Address Breakdown
Residential
9,983
Single Family
9,050
Multi-Family
933
Businesses
370
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 1986
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66216, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,077 (100%) |
| Owner Occupied HU | 7,783 (77.2%) |
| Renter Occupied HU | 2,017 (20.0%) |
| Vacant Housing Units | 277 ( 2.7%) |
| Median Home Value | $400,749 |
| Average Home Value | $433,041 |
Housing Distribution
Address Breakdown
Residential
9,983
Single Family
9,050
Multi-Family
933
Businesses
370
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices