203 N Cooper StJohnsonKS67855
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid, durable, and financeable, 203 N Cooper St, Johnson, KS, 67855 in Johnson earns a 10.06% gross yield at $151,000. Rent of $1,266/mo nets $261/mo after the $679/mo mortgage. The 1.86 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $41,719 and $1,391/yr in equity accumulation project a total cumulative return of $74,412.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 7.2% |
| Monthly Cash Flow | $261 | $1,200 |
City averages based on Johnson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,266 |
| Total Monthly Debt Service | $944 |
| DSCR Ratio | 1.34x |
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 1970
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67855, Johnson, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 793 (100%) |
| Owner Occupied HU | 482 (60.8%) |
| Renter Occupied HU | 194 (24.5%) |
| Vacant Housing Units | 117 (14.8%) |
| Median Home Value | $84,286 |
| Average Home Value | $117,832 |
Housing Distribution
Address Breakdown
Residential
144
Single Family
135
Multi-Family
9
Businesses
107
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 1970
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67855, Johnson, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 793 (100%) |
| Owner Occupied HU | 482 (60.8%) |
| Renter Occupied HU | 194 (24.5%) |
| Vacant Housing Units | 117 (14.8%) |
| Median Home Value | $84,286 |
| Average Home Value | $117,832 |
Housing Distribution
Address Breakdown
Residential
144
Single Family
135
Multi-Family
9
Businesses
107
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices