1928 W 139th StLeawoodKS66224
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 1928 W 139th St, Leawood, KS, 66224 in Leawood the bet is firmly on appreciation. Rental yield 5.58%. The 5.58% gross yield on a $368,500 price is below income-first thresholds, but 5%/yr value growth projects $101,810 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (1.03) 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: $93,058.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.6% | 6.0% |
| Monthly Cash Flow | $(1,082) | $650 |
City averages based on Leawood market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,714 |
| Total Monthly Debt Service | $2,305 |
| DSCR Ratio | 0.74x |
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.
Single Family
Built in 1997
1,779 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66224, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,295 (100%) |
| Owner Occupied HU | 4,236 (80.0%) |
| Renter Occupied HU | 742 (14.0%) |
| Vacant Housing Units | 317 ( 6.0%) |
| Median Home Value | $667,796 |
| Average Home Value | $754,644 |
Housing Distribution
Address Breakdown
Residential
5,210
Single Family
4,602
Multi-Family
608
Businesses
199
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 1997
1,779 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66224, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,295 (100%) |
| Owner Occupied HU | 4,236 (80.0%) |
| Renter Occupied HU | 742 (14.0%) |
| Vacant Housing Units | 317 ( 6.0%) |
| Median Home Value | $667,796 |
| Average Home Value | $754,644 |
Housing Distribution
Address Breakdown
Residential
5,210
Single Family
4,602
Multi-Family
608
Businesses
199
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices