1120 Brad DrOswegoKS67356
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors who value predictability will appreciate 1120 Brad Dr, Oswego, KS, 67356 in Oswego. At $129,900 it earns $1,172/mo in rent and distributes $308/mo to the owner after the $584/mo payment, a consistent 10.83% yield. DSCR 2.01 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $35,889 in value; $1,196/yr in principal paydown compounds ownership stake. Total projected return: $69,344.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.8% | 6.5% |
| Monthly Cash Flow | $308 | $350 |
City averages based on Oswego market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,172 |
| Total Monthly Debt Service | $813 |
| DSCR Ratio | 1.44x |
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 1968
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67356, Oswego, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,231 (100%) |
| Owner Occupied HU | 793 (64.4%) |
| Renter Occupied HU | 260 (21.1%) |
| Vacant Housing Units | 178 (14.5%) |
| Median Home Value | $102,621 |
| Average Home Value | $193,307 |
Housing Distribution
Address Breakdown
Residential
1,061
Single Family
1,049
Multi-Family
12
Businesses
106
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 1968
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67356, Oswego, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,231 (100%) |
| Owner Occupied HU | 793 (64.4%) |
| Renter Occupied HU | 260 (21.1%) |
| Vacant Housing Units | 178 (14.5%) |
| Median Home Value | $102,621 |
| Average Home Value | $193,307 |
Housing Distribution
Address Breakdown
Residential
1,061
Single Family
1,049
Multi-Family
12
Businesses
106
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices