450 Hillcrest Rd EShawneeKS66217
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayMarkets with strong demand fundamentals often produce low-yield, high-appreciation assets. 450 Hillcrest Rd E, Shawnee, KS, 66217 in Shawnee fits: $1,175,000, 1.78% gross yield, and a projected 5% annual appreciation rate adding $324,631 in value within five years. Rental yield 1.78%. The narrow rent-to-debt spread is the trade-off for market growth. Ziffy Mortgage's DSCR loan (0.33) finances non-U.S. buyers without personal income documentation; optimise coverage with a 30–35% down payment. $10,822/yr in principal paydown and $324,631 in appreciation project a total return of $57,255.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 1.8% | 3.2% |
| Monthly Cash Flow | $(7,184) | $185 |
City averages based on Shawnee market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,747 |
| Total Monthly Debt Service | $7,350 |
| DSCR Ratio | 0.24x |
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 1973
0.55 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66217, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,522 (100%) |
| Owner Occupied HU | 1,305 (51.7%) |
| Renter Occupied HU | 1,109 (44.0%) |
| Vacant Housing Units | 108 ( 4.3%) |
| Median Home Value | $513,267 |
| Average Home Value | $578,931 |
Housing Distribution
Address Breakdown
Residential
2,632
Single Family
1,592
Multi-Family
1,040
Businesses
137
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 1973
0.55 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66217, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,522 (100%) |
| Owner Occupied HU | 1,305 (51.7%) |
| Renter Occupied HU | 1,109 (44.0%) |
| Vacant Housing Units | 108 ( 4.3%) |
| Median Home Value | $513,267 |
| Average Home Value | $578,931 |
Housing Distribution
Address Breakdown
Residential
2,632
Single Family
1,592
Multi-Family
1,040
Businesses
137
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices