5406 Ash StRoeland ParkKS66205
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 5406 Ash St, Roeland Park, KS, 66205 in Roeland Park is narrow, $86/mo net on $1,583/mo rent after the $1,012/mo debt service, but the property operates at break-even-plus, not a loss. At $225,000 with a 8.44% yield, the long-run equity case via 5% appreciation ($62,163 over five years) and $2,072/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.56 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $91,332.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 5.1% |
| Monthly Cash Flow | $86 | $200 |
City averages based on Roeland Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,583 |
| Total Monthly Debt Service | $1,407 |
| DSCR Ratio | 1.12x |
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 1946
8,100 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66205, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,695 (100%) |
| Owner Occupied HU | 4,857 (72.5%) |
| Renter Occupied HU | 1,553 (23.2%) |
| Vacant Housing Units | 285 ( 4.3%) |
| Median Home Value | $450,884 |
| Average Home Value | $552,313 |
Housing Distribution
Address Breakdown
Residential
6,295
Single Family
6,256
Multi-Family
39
Businesses
365
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 1946
8,100 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66205, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,695 (100%) |
| Owner Occupied HU | 4,857 (72.5%) |
| Renter Occupied HU | 1,553 (23.2%) |
| Vacant Housing Units | 285 ( 4.3%) |
| Median Home Value | $450,884 |
| Average Home Value | $552,313 |
Housing Distribution
Address Breakdown
Residential
6,295
Single Family
6,256
Multi-Family
39
Businesses
365
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Elevated Home Team • Keller Williams Realty Partners Inc.
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2587003