12757 W 109th StOverland ParkKS66210
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe headline number at 12757 W 109th St, Overland Park, KS, 66210 in Overland Park is the 1.50 coverage ratio: rent of $1,419/mo versus a $944/mo debt payment on a $210,000 property. Rental yield 8.11%. That margin is what gives Ziffy Mortgage's DSCR loan the coverage it needs for a clean, fast approval, no W-2s, no U.S. residency. Appreciation at 5%/yr projects $58,019 by year five, with $1,934/yr in equity from paydown. Total projected cumulative return: $81,487.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 5.2% |
| Monthly Cash Flow | $(297) | $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 | $1,419 |
| Total Monthly Debt Service | $1,314 |
| DSCR Ratio | 1.08x |
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.
Townhouse
Built in 1975
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66210, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,556 (100%) |
| Owner Occupied HU | 4,866 (50.9%) |
| Renter Occupied HU | 4,311 (45.1%) |
| Vacant Housing Units | 379 ( 4.0%) |
| Median Home Value | $358,108 |
| Average Home Value | $370,700 |
Housing Distribution
Address Breakdown
Residential
9,399
Single Family
6,368
Multi-Family
3,031
Businesses
1,201
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
Townhouse
Built in 1975
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66210, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,556 (100%) |
| Owner Occupied HU | 4,866 (50.9%) |
| Renter Occupied HU | 4,311 (45.1%) |
| Vacant Housing Units | 379 ( 4.0%) |
| Median Home Value | $358,108 |
| Average Home Value | $370,700 |
Housing Distribution
Address Breakdown
Residential
9,399
Single Family
6,368
Multi-Family
3,031
Businesses
1,201
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: #2604922