17 Martinwood DrOsage CityKS66523
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 17 Martinwood Dr, Osage City, KS, 66523 in Osage City. Priced at $153,400, it generates $1,571/mo in gross rent and $515/mo in net monthly cash flow, a 12.29% yield that comfortably supports the 2.28 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $6,181. Five-year appreciation: $42,382. Equity from principal paydown: $1,413/yr. Total projected cumulative return: $91,833.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.3% | 8.0% |
| Monthly Cash Flow | $515 | $650 |
City averages based on Osage City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,571 |
| Total Monthly Debt Service | $995 |
| DSCR Ratio | 1.58x |
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 1974
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66523, Osage City, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,738 (100%) |
| Owner Occupied HU | 1,062 (61.1%) |
| Renter Occupied HU | 488 (28.1%) |
| Vacant Housing Units | 188 (10.8%) |
| Median Home Value | $155,303 |
| Average Home Value | $187,794 |
Housing Distribution
Address Breakdown
Residential
1,667
Single Family
1,602
Multi-Family
65
Businesses
140
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 1974
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66523, Osage City, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,738 (100%) |
| Owner Occupied HU | 1,062 (61.1%) |
| Renter Occupied HU | 488 (28.1%) |
| Vacant Housing Units | 188 (10.8%) |
| Median Home Value | $155,303 |
| Average Home Value | $187,794 |
Housing Distribution
Address Breakdown
Residential
1,667
Single Family
1,602
Multi-Family
65
Businesses
140
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A