RentalRankedAnalyze a Deal

Shawnee, KS — Rental Investment Analysis

🔴WEAK— appreciation play only

Cap Rate

2.4%

Below average

Monthly Cash Flow

-$1,376

After all expenses

Price-to-Rent

19.8

Overpriced for rent

DSCR

0.38

Fails

📊 Key Metrics

Median Home Price
$487,725
Average Rent (3BR)
$1,770/mo
Price-to-Rent Ratio
19.8(high)
1% Rule
0.42%(fails — need 1%+)
Cash-on-Cash Return
-17.1%
Vacancy Rate
8.0%

📈 Market Strength

Assumptions Used

20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance

Customize these numbers →

🏘️ Best Zip Codes in Shawnee for Investors

66218
Cap Rate: 3.3%Cash Flow: -$1,261/mo$487,725
66203
Cap Rate: 3.0%Cash Flow: -$931/mo$329,212
66216
Cap Rate: 2.5%Cash Flow: -$1,376/mo$419,579

All Zip Codes in Shawnee

ZipCap RateCash FlowHome PriceRent (3BR)DSCR
662183.3%-$1,261$487,725$2,470/mo0.51
662033.0%-$931$329,212$1,570/mo0.47
662162.5%-$1,376$419,579$1,770/mo0.38
662261.9%-$1,871$500,335$1,830/mo0.30
662171.2%-$2,556$594,622$1,770/mo0.19