4912 W 114th StLeawoodKS66211
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 4912 W 114th St, Leawood, KS, 66211 in Leawood. Rental yield 4.04%. At $1,265,950 with 4.04% gross yield, current distributions are modest, but the 5% appreciation rate projects $349,759 in new equity by year five, complemented by $11,660/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.75) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $214,885.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4% | 6.0% |
| Monthly Cash Flow | $(4,242) | $650 |
City averages based on Leawood market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,262 |
| Total Monthly Debt Service | $7,918 |
| DSCR Ratio | 0.54x |
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 1987
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66211, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,822 (100%) |
| Owner Occupied HU | 1,642 (43.0%) |
| Renter Occupied HU | 1,749 (45.8%) |
| Vacant Housing Units | 431 (11.3%) |
| Median Home Value | $835,284 |
| Average Home Value | $998,400 |
Housing Distribution
Address Breakdown
Residential
3,270
Single Family
1,309
Multi-Family
1,961
Businesses
966
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 1987
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66211, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,822 (100%) |
| Owner Occupied HU | 1,642 (43.0%) |
| Renter Occupied HU | 1,749 (45.8%) |
| Vacant Housing Units | 431 (11.3%) |
| Median Home Value | $835,284 |
| Average Home Value | $998,400 |
Housing Distribution
Address Breakdown
Residential
3,270
Single Family
1,309
Multi-Family
1,961
Businesses
966
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices