The Heidi Plan, CedarcrestLenexaKS66227
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
Investment property for sale in Lenexa at The Heidi Plan, Cedarcrest, Lenexa, KS, 66227 uses $166,244 cash to close to unlock $7,086/yr annual cash flow and $591/mo monthly cash flow. Total monthly income runs $3,952/mo, and a $2,473/mo payment keeps the spread at $591/mo. Purchase price stands at $505,300, and rental yield measures 9.39% with $3,952/mo rent. Return on cash invested shows 24.32% in year one, and 5% annual appreciation builds toward $139,605 over five years. Five-year ROI reaches 127.1% and total cumulative return in cash records $211,288. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,952/mo property income covering a $2,473/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66227, Shawnee Mission, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,835 (100%) |
| Owner Occupied HU | 3,132 (81.7%) |
| Renter Occupied HU | 479 (12.5%) |
| Vacant Housing Units | 224 ( 5.8%) |
| Median Home Value | $483,709 |
| Average Home Value | $519,741 |
Housing Distribution
Address Breakdown
Residential
4,231
Single Family
3,879
Multi-Family
352
Businesses
196
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices