Hill Plan, GrayHawkBasehorKS66007
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Basehor rental at Hill Plan, GrayHawk, Basehor, KS, 66007 sits in the solid-income band: 9.23% gross yield, $2,783/mo rent, $375/mo net after the $1,628/mo debt service, DSCR 1.71. Entry price of $361,990 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $100,011 and $3,334/yr in principal reduction bring total cumulative return to $162,116.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 6.0% |
| Monthly Cash Flow | $375 | $250 |
City averages based on Basehor market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,783 |
| Total Monthly Debt Service | $2,264 |
| DSCR Ratio | 1.23x |
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66007, Basehor, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,816 (100%) |
| Owner Occupied HU | 3,194 (83.7%) |
| Renter Occupied HU | 526 (13.8%) |
| Vacant Housing Units | 96 ( 2.5%) |
| Median Home Value | $366,734 |
| Average Home Value | $388,185 |
Housing Distribution
Address Breakdown
Residential
3,998
Single Family
3,933
Multi-Family
65
Businesses
227
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66007, Basehor, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,816 (100%) |
| Owner Occupied HU | 3,194 (83.7%) |
| Renter Occupied HU | 526 (13.8%) |
| Vacant Housing Units | 96 ( 2.5%) |
| Median Home Value | $366,734 |
| Average Home Value | $388,185 |
Housing Distribution
Address Breakdown
Residential
3,998
Single Family
3,933
Multi-Family
65
Businesses
227
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
