3906 W 84th TerPrairie VillageKS66206
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 5.03% gross rental yield, 3906 W 84th Ter, Prairie Village, KS, 66206 in Prairie Village is priced for capital growth, not immediate cash flow. The $1,049,900 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $290,068 by year five, with $9,670/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.93) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $234,204.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5% | 7.2% |
| Monthly Cash Flow | $(2,580) | $220 |
City averages based on Prairie Village market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,405 |
| Total Monthly Debt Service | $6,567 |
| DSCR Ratio | 0.67x |
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 2023
9,983 sqft 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 2023
9,983 sqft 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
Listed by: Kevin Green • Berkshire Hathaway HomeServices All-Pro Real Estate
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2492707