Harrington Plan, Village Cooperative of Leawood (Active Adults 55+)Overland ParkKS66213
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at Harrington Plan, Village Cooperative of Leawood (Active Adults 55+), Overland Park, KS, 66213 in Overland Park is narrow, $52/mo net on $1,822/mo rent after the $1,196/mo debt service, but the property operates at break-even-plus, not a loss. At $266,000 with a 8.22% yield, the long-run equity case via 5% appreciation ($73,491 over five years) and $2,450/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.52 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $104,819.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 5.2% |
| Monthly Cash Flow | $52 | $1,250 |
City averages based on Overland Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,822 |
| Total Monthly Debt Service | $1,664 |
| DSCR Ratio | 1.10x |
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.
Condo
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66213, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,242 (100%) |
| Owner Occupied HU | 7,452 (52.3%) |
| Renter Occupied HU | 6,233 (43.8%) |
| Vacant Housing Units | 557 ( 3.9%) |
| Median Home Value | $453,848 |
| Average Home Value | $477,805 |
Housing Distribution
Address Breakdown
Residential
13,755
Single Family
7,672
Multi-Family
6,083
Businesses
653
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
Condo
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66213, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,242 (100%) |
| Owner Occupied HU | 7,452 (52.3%) |
| Renter Occupied HU | 6,233 (43.8%) |
| Vacant Housing Units | 557 ( 3.9%) |
| Median Home Value | $453,848 |
| Average Home Value | $477,805 |
Housing Distribution
Address Breakdown
Residential
13,755
Single Family
7,672
Multi-Family
6,083
Businesses
653
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Village Cooperative
Mls Name: Village Cooperative
Mls Provider:
Mls ID: #N/A