13401 W 174th PlOverland ParkKS66221
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe headline number at 13401 W 174th Pl, Overland Park, KS, 66221 in Overland Park is the 1.58 coverage ratio: rent of $4,256/mo versus a $2,693/mo debt payment on a $599,000 property. Rental yield 8.53%. 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 $165,493 by year five, with $5,517/yr in equity from paydown. Total projected cumulative return: $245,812.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 5.2% |
| Monthly Cash Flow | $(4) | $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 | $4,256 |
| Total Monthly Debt Service | $3,747 |
| DSCR Ratio | 1.14x |
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 2024
7,909 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66221, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,104 (100%) |
| Owner Occupied HU | 7,226 (79.4%) |
| Renter Occupied HU | 1,417 (15.6%) |
| Vacant Housing Units | 461 ( 5.1%) |
| Median Home Value | $670,972 |
| Average Home Value | $735,022 |
Housing Distribution
Address Breakdown
Residential
8,804
Single Family
7,426
Multi-Family
1,378
Businesses
233
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 2024
7,909 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66221, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,104 (100%) |
| Owner Occupied HU | 7,226 (79.4%) |
| Renter Occupied HU | 1,417 (15.6%) |
| Vacant Housing Units | 461 ( 5.1%) |
| Median Home Value | $670,972 |
| Average Home Value | $735,022 |
Housing Distribution
Address Breakdown
Residential
8,804
Single Family
7,426
Multi-Family
1,378
Businesses
233
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: #2604635