13104 High DrLeawoodKS66209
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 13104 High Dr, Leawood, KS, 66209 in Leawood hard to pass up. The 11.08% gross yield on a $575,300 purchase results in $5,311/mo in rent and $1,484/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.05). Annual cash flow of $17,806, five-year appreciation of $158,945, and $5,299/yr in equity build-up combine for a projected total cumulative return of $314,781.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 6.0% |
| Monthly Cash Flow | $1,484 | $650 |
City averages based on Leawood market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,311 |
| Total Monthly Debt Service | $3,598 |
| DSCR Ratio | 1.48x |
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 N/A
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
Single Family
Built in N/A
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