5308 W 103rd TerOverland ParkKS66207
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 5308 W 103rd Ter, Overland Park, KS, 66207 in Overland Park. Priced at $300,000, it generates $3,000/mo in gross rent and $603/mo in net monthly cash flow, a 12% yield that comfortably supports the 2.22 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,238. Five-year appreciation: $82,884. Equity from principal paydown: $2,763/yr. Total projected cumulative return: $179,008.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12% | 5.2% |
| Monthly Cash Flow | $603 | $1,250 |
City averages based on Overland Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,000 |
| Total Monthly Debt Service | $1,876 |
| DSCR Ratio | 1.60x |
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.
Townhouse
Built in 1969
1,050 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66207, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,404 (100%) |
| Owner Occupied HU | 4,394 (68.6%) |
| Renter Occupied HU | 1,574 (24.6%) |
| Vacant Housing Units | 436 ( 6.8%) |
| Median Home Value | $472,129 |
| Average Home Value | $554,125 |
Housing Distribution
Address Breakdown
Residential
6,667
Single Family
5,764
Multi-Family
903
Businesses
603
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
Townhouse
Built in 1969
1,050 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66207, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,404 (100%) |
| Owner Occupied HU | 4,394 (68.6%) |
| Renter Occupied HU | 1,574 (24.6%) |
| Vacant Housing Units | 436 ( 6.8%) |
| Median Home Value | $472,129 |
| Average Home Value | $554,125 |
Housing Distribution
Address Breakdown
Residential
6,667
Single Family
5,764
Multi-Family
903
Businesses
603
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: #2602988