2300 W 103rd TerLeawoodKS66206
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 2300 W 103rd Ter, Leawood, KS, 66206 in Leawood: $5,417/mo in rent, $228/mo in net income, 8.39% gross yield, 1.55 DSCR, all at $775,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $214,118 in appreciation and $7,138/yr in principal paydown projects total cumulative return of $312,258.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 6.0% |
| Monthly Cash Flow | $228 | $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 | $5,417 |
| Total Monthly Debt Service | $4,848 |
| DSCR Ratio | 1.12x |
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 1960
0.51 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66206, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,249 (100%) |
| Owner Occupied HU | 3,606 (84.9%) |
| Renter Occupied HU | 406 ( 9.6%) |
| Vacant Housing Units | 237 ( 5.6%) |
| Median Home Value | $689,155 |
| Average Home Value | $733,901 |
Housing Distribution
Address Breakdown
Residential
4,444
Single Family
4,057
Multi-Family
387
Businesses
266
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 1960
0.51 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66206, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,249 (100%) |
| Owner Occupied HU | 3,606 (84.9%) |
| Renter Occupied HU | 406 ( 9.6%) |
| Vacant Housing Units | 237 ( 5.6%) |
| Median Home Value | $689,155 |
| Average Home Value | $733,901 |
Housing Distribution
Address Breakdown
Residential
4,444
Single Family
4,057
Multi-Family
387
Businesses
266
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices