0 E Cozy Cove RdGladeKS67639
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 0 E Cozy Cove Rd, Glade, KS, 67639 in Glade is capital appreciation. Rental yield 1.65%. The 1.65% gross yield at $785,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $216,881 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.31) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $32,738.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 1.7% | 8.0% |
| Monthly Cash Flow | $(4,141) | $200 |
City averages based on Glade market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,081 |
| Total Monthly Debt Service | $4,910 |
| DSCR Ratio | 0.22x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 N/A
300.21 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67639, Glade, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 117 (100%) |
| Owner Occupied HU | 76 (65.0%) |
| Renter Occupied HU | 11 ( 9.4%) |
| Vacant Housing Units | 30 (25.6%) |
| Median Home Value | $100,000 |
| Average Home Value | $163,191 |
Housing Distribution
Address Breakdown
Residential
80
Single Family
80
Multi-Family
0
Businesses
7
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 N/A
300.21 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67639, Glade, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 117 (100%) |
| Owner Occupied HU | 76 (65.0%) |
| Renter Occupied HU | 11 ( 9.4%) |
| Vacant Housing Units | 30 (25.6%) |
| Median Home Value | $100,000 |
| Average Home Value | $163,191 |
Housing Distribution
Address Breakdown
Residential
80
Single Family
80
Multi-Family
0
Businesses
7
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices