15722 W 61st TerShawneeKS66217
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 15722 W 61st Ter, Shawnee, KS, 66217 in Shawnee the bet is firmly on appreciation. Rental yield 5.99%. The 5.99% gross yield on a $350,000 price is below income-first thresholds, but 5%/yr value growth projects $96,699 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (1.11) 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: $96,007.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6% | 3.2% |
| Monthly Cash Flow | $(981) | $185 |
City averages based on Shawnee market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,747 |
| Total Monthly Debt Service | $2,189 |
| DSCR Ratio | 0.80x |
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.
Townhouse
Built in N/A
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66217, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,522 (100%) |
| Owner Occupied HU | 1,305 (51.7%) |
| Renter Occupied HU | 1,109 (44.0%) |
| Vacant Housing Units | 108 ( 4.3%) |
| Median Home Value | $513,267 |
| Average Home Value | $578,931 |
Housing Distribution
Address Breakdown
Residential
2,632
Single Family
1,592
Multi-Family
1,040
Businesses
137
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 N/A
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66217, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,522 (100%) |
| Owner Occupied HU | 1,305 (51.7%) |
| Renter Occupied HU | 1,109 (44.0%) |
| Vacant Housing Units | 108 ( 4.3%) |
| Median Home Value | $513,267 |
| Average Home Value | $578,931 |
Housing Distribution
Address Breakdown
Residential
2,632
Single Family
1,592
Multi-Family
1,040
Businesses
137
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices