2205 NW 86th StTopekaKS66618
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 2205 NW 86th St, Topeka, KS, 66618 in Topeka is narrow, $108/mo net on $1,980/mo rent after the $1,265/mo debt service, but the property operates at break-even-plus, not a loss. At $281,369 with a 8.44% yield, the long-run equity case via 5% appreciation ($77,737 over five years) and $2,591/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.57 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $114,258.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 13.0% |
| Monthly Cash Flow | $108 | $850 |
City averages based on Topeka market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,980 |
| Total Monthly Debt Service | $1,760 |
| DSCR Ratio | 1.13x |
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 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66618, Topeka, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,768 (100%) |
| Owner Occupied HU | 3,258 (86.5%) |
| Renter Occupied HU | 402 (10.7%) |
| Vacant Housing Units | 108 ( 2.9%) |
| Median Home Value | $295,627 |
| Average Home Value | $311,205 |
Housing Distribution
Address Breakdown
Residential
3,715
Single Family
3,715
Multi-Family
0
Businesses
187
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 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66618, Topeka, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,768 (100%) |
| Owner Occupied HU | 3,258 (86.5%) |
| Renter Occupied HU | 402 (10.7%) |
| Vacant Housing Units | 108 ( 2.9%) |
| Median Home Value | $295,627 |
| Average Home Value | $311,205 |
Housing Distribution
Address Breakdown
Residential
3,715
Single Family
3,715
Multi-Family
0
Businesses
187
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices