5316 Hilltop DrShawneeKS66226
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 5316 Hilltop Dr, Shawnee, KS, 66226 in Shawnee: $3,139/mo in rent, $560/mo in net income, 9.85% gross yield, 1.82 DSCR, all at $382,400. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $105,650 in appreciation and $3,522/yr in principal paydown projects total cumulative return of $181,946.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.9% | 3.2% |
| Monthly Cash Flow | $560 | $185 |
City averages based on Shawnee market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,139 |
| Total Monthly Debt Service | $2,427 |
| DSCR Ratio | 1.29x |
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 1988
0.30 Acres lot
$N/A/sqft
$35 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66226, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,234 (100%) |
| Owner Occupied HU | 4,395 (84.0%) |
| Renter Occupied HU | 733 (14.0%) |
| Vacant Housing Units | 106 ( 2.0%) |
| Median Home Value | $402,825 |
| Average Home Value | $488,335 |
Housing Distribution
Address Breakdown
Residential
5,138
Single Family
4,499
Multi-Family
639
Businesses
195
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 1988
0.30 Acres lot
$N/A/sqft
$35 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66226, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,234 (100%) |
| Owner Occupied HU | 4,395 (84.0%) |
| Renter Occupied HU | 733 (14.0%) |
| Vacant Housing Units | 106 ( 2.0%) |
| Median Home Value | $402,825 |
| Average Home Value | $488,335 |
Housing Distribution
Address Breakdown
Residential
5,138
Single Family
4,499
Multi-Family
639
Businesses
195
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices