Pinehurst Plan, Village Cooperative of Leawood (Active Adults 55+)Overland ParkKS66213
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
Investment Highlights
Rental property for sale in Overland Park at Pinehurst Plan, Village Cooperative of Leawood (Active Adults 55+), Overland Park, KS, 66213 priced at $246,000 converts $1,747/mo rent into $110/mo cash flow after a $1,204/mo obligation. Total monthly income equals $1,747/mo, and annual cash flow totals $1,325/yr on $81,549 invested. Return on cash invested prints 21.53% in year one, and rental yield reads 8.52% against a $246,000 entry. Equity gained on principal adds $1,587/yr, while 5% annual appreciation compiles into $67,965 by year five. Five-year ROI reaches 112.19% and total cumulative return in cash sums $91,490. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,747/mo property income covering a $1,204/mo payment, not borrower’s personal income.
Condo
Built in 2025
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