21 Beaver Creek RdGoddardKS67052
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 Goddard at 21 Beaver Creek Rd, Goddard, KS, 67052 priced at $395,000 pairs $3,451/mo rent with $823/mo cash flow after a $1,933/mo payment. Total monthly income equals $3,451/mo, and annual cash flow comes to $9,881/yr on $130,943 invested. Return on cash invested is 27.46% in year one, and rental yield stands at 10.48% on a $395,000 basis. Equity gained on principal adds $2,549/yr, and 5% annual appreciation accumulates to $109,131 by year five. Five-year ROI measures 143.93% and total cumulative return in cash reaches $188,466. For financing, Ziffy Mortgage’s DSCR program evaluates $3,451/mo property income against a $1,933/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1985
1.80 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67052, Goddard, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,459 (100%) |
| Owner Occupied HU | 2,813 (81.3%) |
| Renter Occupied HU | 460 (13.3%) |
| Vacant Housing Units | 186 ( 5.4%) |
| Median Home Value | $319,989 |
| Average Home Value | $347,386 |
Housing Distribution
Address Breakdown
Residential
3,267
Single Family
3,187
Multi-Family
80
Businesses
214
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices