8717 W 73rd StPrairie VillageKS66204
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 8717 W 73rd St, Prairie Village, KS, 66204 in Prairie Village is narrow, $44/mo net on $2,306/mo rent after the $1,529/mo debt service, but the property operates at break-even-plus, not a loss. At $340,000 with a 8.14% yield, the long-run equity case via 5% appreciation ($93,936 over five years) and $3,131/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.51 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $132,479.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 7.2% |
| Monthly Cash Flow | $44 | $220 |
City averages based on Prairie Village market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,306 |
| Total Monthly Debt Service | $2,127 |
| DSCR Ratio | 1.08x |
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 1960
0.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66204, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,245 (100%) |
| Owner Occupied HU | 4,493 (43.9%) |
| Renter Occupied HU | 5,056 (49.4%) |
| Vacant Housing Units | 696 ( 6.8%) |
| Median Home Value | $292,878 |
| Average Home Value | $338,075 |
Housing Distribution
Address Breakdown
Residential
9,666
Single Family
6,705
Multi-Family
2,961
Businesses
789
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 1960
0.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66204, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,245 (100%) |
| Owner Occupied HU | 4,493 (43.9%) |
| Renter Occupied HU | 5,056 (49.4%) |
| Vacant Housing Units | 696 ( 6.8%) |
| Median Home Value | $292,878 |
| Average Home Value | $338,075 |
Housing Distribution
Address Breakdown
Residential
9,666
Single Family
6,705
Multi-Family
2,961
Businesses
789
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: #2613523