2102 Highway 36WathenaKS66090
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 1.1% gross rental yield, 2102 Highway 36, Wathena, KS, 66090 in Wathena is priced for capital growth, not immediate cash flow. The $1,500,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $414,422 by year five, with $13,815/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.20) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $18,441.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 1.1% | 6.5% |
| Monthly Cash Flow | $(8,599) | $150 |
City averages based on Wathena market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,380 |
| Total Monthly Debt Service | $9,382 |
| DSCR Ratio | 0.15x |
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 2009
10.51 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66090, Wathena, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,440 (100%) |
| Owner Occupied HU | 957 (66.5%) |
| Renter Occupied HU | 334 (23.2%) |
| Vacant Housing Units | 149 (10.3%) |
| Median Home Value | $121,486 |
| Average Home Value | $174,945 |
Housing Distribution
Address Breakdown
Residential
999
Single Family
998
Multi-Family
1
Businesses
96
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 2009
10.51 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66090, Wathena, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,440 (100%) |
| Owner Occupied HU | 957 (66.5%) |
| Renter Occupied HU | 334 (23.2%) |
| Vacant Housing Units | 149 (10.3%) |
| Median Home Value | $121,486 |
| Average Home Value | $174,945 |
Housing Distribution
Address Breakdown
Residential
999
Single Family
998
Multi-Family
1
Businesses
96
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jen Trompeter • EXP Realty LLC
Mls Name: Heartland MLS as distributed by MLS GRID
Mls Provider:
Mls ID: #2568085
Disclaimer: Based on information submitted to the MLS GRID as of 2025-08-22 12:27:55 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Some IDX listings have been excluded from this website. Prices displayed on all Sold listings are the Last Known Listing Price and may not be the actual selling price. [Click here for more information](/mls-disclaimers/#45) Listing Information presented by local MLS brokerage: Zillow, Inc., local REALTOR- Terry York - (913) 213-6604