2102 W 120th StLeawoodKS66209
INVESTMENT ANALYSIS
Investment Verdict
Solid Income2102 W 120th St, Leawood, KS, 66209 in Leawood is a solid income-producing rental, 9.72% gross yield, $4,050/mo rent, $694/mo net cash flow on a $500,000 buy. DSCR 1.80 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $138,141 and $4,605/yr in principal reduction project a total cumulative return of $237,171.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 6.0% |
| Monthly Cash Flow | $694 | $650 |
City averages based on Leawood 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 | $4,050 |
| Total Monthly Debt Service | $3,127 |
| DSCR Ratio | 1.29x |
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 1973
0.30 Acres 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 1973
0.30 Acres 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