1031 Walnut StEudoraKS66025
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 1031 Walnut St, Eudora, KS, 66025 in Eudora: $1,980/mo in rent, $553/mo net, 11.08% gross yield, all on a $214,500 acquisition. The 2.05 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $59,262 in value, and $1,976/yr in principal paydown steadily builds equity. Projected total cumulative return: $117,320.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 6.0% |
| Monthly Cash Flow | $553 | $320 |
City averages based on Eudora market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,980 |
| Total Monthly Debt Service | $1,342 |
| DSCR Ratio | 1.48x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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 1969
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66025, Eudora, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,122 (100%) |
| Owner Occupied HU | 2,142 (68.6%) |
| Renter Occupied HU | 842 (27.0%) |
| Vacant Housing Units | 138 ( 4.4%) |
| Median Home Value | $299,495 |
| Average Home Value | $355,466 |
Housing Distribution
Address Breakdown
Residential
2,944
Single Family
2,944
Multi-Family
0
Businesses
172
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 1969
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66025, Eudora, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,122 (100%) |
| Owner Occupied HU | 2,142 (68.6%) |
| Renter Occupied HU | 842 (27.0%) |
| Vacant Housing Units | 138 ( 4.4%) |
| Median Home Value | $299,495 |
| Average Home Value | $355,466 |
Housing Distribution
Address Breakdown
Residential
2,944
Single Family
2,944
Multi-Family
0
Businesses
172
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices