2418 E Madison Ave #2703DerbyKS67037
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
Investment property for sale in Derby at 2418 E Madison Ave #2703, Derby, KS, 67037 offers a 10.25% rental yield on a $327,900 purchase with $2,801/mo rent. Total monthly income registers $2,801/mo, and a $1,605/mo payment leaves $619/mo available for distribution. Annual cash flow reaches $7,433/yr on $108,699 to close, and return on cash invested stands at 26.75% in year one. Equity gained on principal adds $2,116/yr while 5% annual appreciation supports $90,593 over five years. Portfolio math shows five-year ROI at 140.15% and total cumulative return in cash at $152,339. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,801/mo property income against a $1,605/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2022
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67037, Derby, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,872 (100%) |
| Owner Occupied HU | 8,472 (65.8%) |
| Renter Occupied HU | 3,554 (27.6%) |
| Vacant Housing Units | 846 ( 6.6%) |
| Median Home Value | $268,132 |
| Average Home Value | $302,133 |
Housing Distribution
Address Breakdown
Residential
12,270
Single Family
10,678
Multi-Family
1,592
Businesses
774
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices