12967 174th RdMayettaKS66509
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder12967 174th Rd, Mayetta, KS, 66509 in Mayetta is a stable, well-positioned rental at $439,500. Rental yield 7.43%. DSCR 1.38 qualifies for Ziffy Mortgage's DSCR mortgage without U.S. income documentation. Over five years, 5% appreciation adds $121,426 in value and $4,048/yr in principal paydown builds equity, a total projected return of $154,532.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 7.5% |
| Monthly Cash Flow | $(203) | $350 |
City averages based on Mayetta market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,721 |
| Total Monthly Debt Service | $2,749 |
| DSCR Ratio | 0.99x |
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 1971
34.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66509, Mayetta, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 999 (100%) |
| Owner Occupied HU | 741 (74.2%) |
| Renter Occupied HU | 157 (15.7%) |
| Vacant Housing Units | 101 (10.1%) |
| Median Home Value | $263,988 |
| Average Home Value | $283,961 |
Housing Distribution
Address Breakdown
Residential
907
Single Family
907
Multi-Family
0
Businesses
45
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 1971
34.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66509, Mayetta, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 999 (100%) |
| Owner Occupied HU | 741 (74.2%) |
| Renter Occupied HU | 157 (15.7%) |
| Vacant Housing Units | 101 (10.1%) |
| Median Home Value | $263,988 |
| Average Home Value | $283,961 |
Housing Distribution
Address Breakdown
Residential
907
Single Family
907
Multi-Family
0
Businesses
45
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Craig Fox • Beoutdoors Real Estate, LLC
Mls Name: Sunflower AOR
Mls Provider:
Mls ID: #235236
Disclaimer: IDX information is provided exclusively for consumers personal, non-commercial use, that it may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing, and that the data is deemed reliable but is not guaranteed accurate by the MLS.