1210 N Washington StAuburnKS66402
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play1210 N Washington St, Auburn, KS, 66402 in Auburn is priced for appreciation, not yield. Rental yield 3.33%. At $500,000 with a 3.33% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $138,141 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (0.61) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $64,731.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.3% | 6.0% |
| Monthly Cash Flow | $(1,938) | $500 |
City averages based on Auburn market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,370 |
| Total Monthly Debt Service | $3,127 |
| DSCR Ratio | 0.44x |
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 1965
2.78 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66402, Auburn, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,239 (100%) |
| Owner Occupied HU | 987 (79.7%) |
| Renter Occupied HU | 204 (16.5%) |
| Vacant Housing Units | 48 ( 3.9%) |
| Median Home Value | $351,000 |
| Average Home Value | $342,318 |
Housing Distribution
Address Breakdown
Residential
1,141
Single Family
1,111
Multi-Family
30
Businesses
59
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 1965
2.78 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66402, Auburn, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,239 (100%) |
| Owner Occupied HU | 987 (79.7%) |
| Renter Occupied HU | 204 (16.5%) |
| Vacant Housing Units | 48 ( 3.9%) |
| Median Home Value | $351,000 |
| Average Home Value | $342,318 |
Housing Distribution
Address Breakdown
Residential
1,141
Single Family
1,111
Multi-Family
30
Businesses
59
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brice Ebert • RESOURCE Real Estate Group
Mls Name: FHARMLS
Mls Provider:
Mls ID: #20250817
Disclaimer: IDX information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Listing information is deemed reliable, but not guaranteed.