3025 N 157th StBasehorKS66007
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 3025 N 157th St, Basehor, KS, 66007 in Basehor speaks for itself: 11.92% gross on a $314,000 price, generating $3,120/mo in rent and $1,031/mo in net income after the $1,412/mo debt service. DSCR 2.21, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $12,372 stacks alongside $86,752 in projected five-year appreciation and $2,892/yr in principal reduction. Projected total cumulative return: $186,029.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.9% | 6.0% |
| Monthly Cash Flow | $1,031 | $250 |
City averages based on Basehor market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,120 |
| Total Monthly Debt Service | $1,964 |
| DSCR Ratio | 1.59x |
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 2007
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66007, Basehor, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,816 (100%) |
| Owner Occupied HU | 3,194 (83.7%) |
| Renter Occupied HU | 526 (13.8%) |
| Vacant Housing Units | 96 ( 2.5%) |
| Median Home Value | $366,734 |
| Average Home Value | $388,185 |
Housing Distribution
Address Breakdown
Residential
3,998
Single Family
3,933
Multi-Family
65
Businesses
227
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 2007
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66007, Basehor, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,816 (100%) |
| Owner Occupied HU | 3,194 (83.7%) |
| Renter Occupied HU | 526 (13.8%) |
| Vacant Housing Units | 96 ( 2.5%) |
| Median Home Value | $366,734 |
| Average Home Value | $388,185 |
Housing Distribution
Address Breakdown
Residential
3,998
Single Family
3,933
Multi-Family
65
Businesses
227
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chrisie Wiseman • REECENICHOLS PREFERRED REALTY
Mls Name: LBORMLS
Mls Provider:
Mls ID: #162026
Disclaimer: The data displayed on this page is confidential, proprietary, and copyrighted data of Lawrence Multiple Listing Service, Inc., of the Lawrence, Kansas, Board of REALTORS, Copyright 2024. Lawrence Multiple Listing Service, Inc., and Zillow, Inc. do not make any warranty or representation concerning the timeliness or accuracy of the data displayed herein. In consideration for the receipt of the data on this page, the recipient agrees to use the data solely for the private non-commercial purpose of identifying a property in which the recipient has a good faith interest in acquiring.