20205 Dearborn StStilwellKS66085
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
Investment Highlights
Rental property for sale in Stilwell at 20205 Dearborn St, Stilwell, KS, 66085 generates $4,114/mo in rent and, after a $2,080/mo payment, leaves $1,287/mo in cash flow. Total monthly income is $4,114/mo, and annual cash flow is $15,441/yr on $140,871 invested. Return on cash invested sits at 30.87% in year one, and rental yield is 11.62% on a $424,950 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation builds toward $117,406 over five years. Five-year ROI reaches 162.23% and total cumulative return in cash sums $228,529. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,114/mo property income rather than buyer’s personal income.
Single Family
Built in 1989
1.01 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66085, Stilwell, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,222 (100%) |
| Owner Occupied HU | 3,475 (82.3%) |
| Renter Occupied HU | 501 (11.9%) |
| Vacant Housing Units | 246 ( 5.8%) |
| Median Home Value | $600,879 |
| Average Home Value | $655,951 |
Housing Distribution
Address Breakdown
Residential
4,299
Single Family
4,030
Multi-Family
269
Businesses
317
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices