4737 Lone Elm StShawneeKS66218
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 4737 Lone Elm St, Shawnee, KS, 66218 in Shawnee earns a 9.7% gross yield at $445,700. Rent of $3,604/mo nets $615/mo after the $2,004/mo mortgage. The 1.80 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $123,139 and $4,105/yr in equity accumulation project a total cumulative return of $209,680.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 3.2% |
| Monthly Cash Flow | $615 | $185 |
City averages based on Shawnee market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,604 |
| Total Monthly Debt Service | $2,811 |
| DSCR Ratio | 1.28x |
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 1998
0.27 Acres lot
$N/A/sqft
$23 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66218, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,285 (100%) |
| Owner Occupied HU | 2,785 (84.8%) |
| Renter Occupied HU | 414 (12.6%) |
| Vacant Housing Units | 86 ( 2.6%) |
| Median Home Value | $419,074 |
| Average Home Value | $464,714 |
Housing Distribution
Address Breakdown
Residential
3,241
Single Family
3,241
Multi-Family
0
Businesses
125
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 1998
0.27 Acres lot
$N/A/sqft
$23 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66218, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,285 (100%) |
| Owner Occupied HU | 2,785 (84.8%) |
| Renter Occupied HU | 414 (12.6%) |
| Vacant Housing Units | 86 ( 2.6%) |
| Median Home Value | $419,074 |
| Average Home Value | $464,714 |
Housing Distribution
Address Breakdown
Residential
3,241
Single Family
3,241
Multi-Family
0
Businesses
125
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices