5117 W 158th StOverland ParkKS66224
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 5117 W 158th St, Overland Park, KS, 66224 in Overland Park. Rental yield 4.15%. At $495,000 with 4.15% gross yield, current distributions are modest, but the 5% appreciation rate projects $136,759 in new equity by year five, complemented by $4,559/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.77) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $87,077.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.2% | 5.2% |
| Monthly Cash Flow | $(2,215) | $1,250 |
City averages based on Overland Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,714 |
| Total Monthly Debt Service | $3,096 |
| DSCR Ratio | 0.55x |
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 1999
8,729 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66224, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,295 (100%) |
| Owner Occupied HU | 4,236 (80.0%) |
| Renter Occupied HU | 742 (14.0%) |
| Vacant Housing Units | 317 ( 6.0%) |
| Median Home Value | $667,796 |
| Average Home Value | $754,644 |
Housing Distribution
Address Breakdown
Residential
5,210
Single Family
4,602
Multi-Family
608
Businesses
199
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 1999
8,729 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66224, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,295 (100%) |
| Owner Occupied HU | 4,236 (80.0%) |
| Renter Occupied HU | 742 (14.0%) |
| Vacant Housing Units | 317 ( 6.0%) |
| Median Home Value | $667,796 |
| Average Home Value | $754,644 |
Housing Distribution
Address Breakdown
Residential
5,210
Single Family
4,602
Multi-Family
608
Businesses
199
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2607225