23438 SW Pilot Pointe RdDouglassKS67039
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 0.7% gross rental yield, 23438 SW Pilot Pointe Rd, Douglass, KS, 67039 in Douglass is priced for capital growth, not immediate cash flow. The $1,750,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $483,493 by year five, with $16,118/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.13) qualifies for non-U.S. residents without personal income documents.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 0.7% | 8.0% |
| Monthly Cash Flow | $(10,622) | $350 |
City averages based on Douglass market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,020 |
| Total Monthly Debt Service | $10,946 |
| DSCR Ratio | 0.09x |
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 1997
7.20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67039, Douglass, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,344 (100%) |
| Owner Occupied HU | 968 (72.0%) |
| Renter Occupied HU | 253 (18.8%) |
| Vacant Housing Units | 123 ( 9.2%) |
| Median Home Value | $236,806 |
| Average Home Value | $274,176 |
Housing Distribution
Address Breakdown
Residential
1,074
Single Family
1,058
Multi-Family
16
Businesses
47
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 1997
7.20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67039, Douglass, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,344 (100%) |
| Owner Occupied HU | 968 (72.0%) |
| Renter Occupied HU | 253 (18.8%) |
| Vacant Housing Units | 123 ( 9.2%) |
| Median Home Value | $236,806 |
| Average Home Value | $274,176 |
Housing Distribution
Address Breakdown
Residential
1,074
Single Family
1,058
Multi-Family
16
Businesses
47
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices