4302 W 77th TerPrairie VillageKS66208
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
Investment Highlights
Investment property for sale in Prairie Village at 4302 W 77th Ter, Prairie Village, KS, 66208 offers a 8.04% rental yield on a $430,000 purchase with $2,880/mo rent. Total monthly income registers $2,880/mo, and a $2,105/mo payment leaves $19/mo available for distribution. Annual cash flow reaches $227/yr on $142,545 to close, and return on cash invested stands at 20.07% in year one. Equity gained on principal adds $2,775/yr while 5% annual appreciation supports $118,801 over five years. Portfolio math shows five-year ROI at 104.3% and total cumulative return in cash at $148,671. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,880/mo property income against a $2,105/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1953
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66208, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,648 (100%) |
| Owner Occupied HU | 7,588 (78.6%) |
| Renter Occupied HU | 1,560 (16.2%) |
| Vacant Housing Units | 500 ( 5.2%) |
| Median Home Value | $473,025 |
| Average Home Value | $645,858 |
Housing Distribution
Address Breakdown
Residential
9,684
Single Family
9,111
Multi-Family
573
Businesses
572
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: SHAWN R HOLIDAY • COMPASS REALTY GROUP
Mls Name: LBORMLS
Mls ID: #164873