24460 W 54th StShawneeKS66226
INVESTMENT ANALYSIS
Investment Verdict
Income-Producing24460 W 54th St, Shawnee, KS, 66226 in Shawnee is a stable, well-positioned rental at $415,000. Rental yield 6.82%. DSCR 1.26 qualifies for Ziffy Mortgage's DSCR mortgage without U.S. income documentation. Over five years, 5% appreciation adds $114,657 in value and $3,822/yr in principal paydown builds equity, a total projected return of $132,315.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.8% | 3.2% |
| Monthly Cash Flow | $(403) | $185 |
City averages based on Shawnee market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,358 |
| Total Monthly Debt Service | $2,596 |
| DSCR Ratio | 0.91x |
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 1978
0.71 Acres lot
$N/A/sqft
No 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
Single Family
Built in 1978
0.71 Acres lot
$N/A/sqft
No 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