23912 W 65th StShawneeKS66226
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderSteady, low-maintenance, and fundable: 23912 W 65th St, Shawnee, KS, 66226 in Shawnee at $514,900. Rental yield 7.26%. The 7.26% yield and 1.35 DSCR put this right in the range Ziffy Mortgage approves for non-U.S. investors without W-2s or domestic credit. Appreciation at 5%/yr is projected to add $142,257 by year five, and $4,742/yr in principal reduction steadily grows the investor's stake. Total projected cumulative return: $150,768.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.3% | 3.2% |
| Monthly Cash Flow | $(737) | $185 |
City averages based on Shawnee market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,114 |
| Total Monthly Debt Service | $3,646 |
| DSCR Ratio | 0.85x |
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 2022
6,043 sqft lot
$N/A/sqft
$425 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66226, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,234 (100%) |
| Owner Occupied HU | 4,395 (84.0%) |
| Renter Occupied HU | 733 (14.0%) |
| Vacant Housing Units | 106 ( 2.0%) |
| Median Home Value | $402,825 |
| Average Home Value | $488,335 |
Housing Distribution
Address Breakdown
Residential
5,138
Single Family
4,499
Multi-Family
639
Businesses
195
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 2022
6,043 sqft lot
$N/A/sqft
$425 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66226, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,234 (100%) |
| Owner Occupied HU | 4,395 (84.0%) |
| Renter Occupied HU | 733 (14.0%) |
| Vacant Housing Units | 106 ( 2.0%) |
| Median Home Value | $402,825 |
| Average Home Value | $488,335 |
Housing Distribution
Address Breakdown
Residential
5,138
Single Family
4,499
Multi-Family
639
Businesses
195
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Doug Pearce • EXP Realty LLC
Mls Name: HKMMLS as distributed by MLS GRID
Mls Provider:
Mls ID: #2422976
Disclaimer: Based on information submitted to the MLS GRID as of 2024-01-26 09:44:00 PST. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Some IDX listings have been excluded from this website. Prices displayed on all Sold listings are the Last Known Listing Price and may not be the actual selling price. [Click here for more information](/info/mls-disclaimers/#mls_45) Listing Information presented by local MLS brokerage: Zillow, Inc., local REALTOR- Terry York - (913) 213-6604