2852 W 133rd Ter
Leawood, KS 66209View map
- Single-family
- 4 bd
- 2.5 ba
- 2,458 sq ft
$1,000,400
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Not nets positive, even at 30% down
- 20% downNot nets positive
- 25% downNot nets positive
- 30% downNot nets positive
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the local rate on the purchase price. This state does not reassess on sale, so the current bill may hold until the next revaluation; our figure is the post-revaluation cost. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. Its flood zone is not checked yet.
- HOA
- $315 a month, as listed.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Single-family
- Units
- 1
- Bedrooms
- 4
- Bathrooms
- 2 full, 1 half
- Size
- 2,458 sq ft
- Year built
- Not listed
- HOA fee
- $315 a month
- Annual tax bill
- Not listed
- Days on market
- 749 days (listed Oct 17, 2024)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Leawood
203 homes for sale in Leawood
$850,000
13121 Cedar St
Leawood, KS 66209
5 bd · 3.5 ba · 4,839 sq ft
$775,000
11900 Cherokee Ln
Leawood, KS 66209
5 bd · 5 ba · 3,530 sq ft
$710,000
12625 Cedar St
Leawood, KS 66209
3 bd · 3.5 ba · 2,977 sq ft
$575,000
3224 W 121st Ter
Leawood, KS 66209
4 bd · 2 full + 2 half ba · 3,176 sq ft
$765,000
12717 High Dr
Leawood, KS 66209
5 bd · 3.5 ba · 4,036 sq ft
Pending$615,000
2000 W 120th Ter
Leawood, KS 66209
5 bd · 3.5 ba · 3,000 sq ft
Listing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.