304 S Derby StSubletteKS67877
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 Sublette at 304 S Derby St, Sublette, KS, 67877 with 5% annual appreciation on a $185,000 basis while $1,610/mo rent supports operations. Total monthly income totals $1,610/mo and a $905/mo payment preserves $380/mo for cash returns. Annual cash flow comes to $4,556/yr on $61,328 deployed, and return on cash invested reaches 27.34% in year one. Equity gained on principal adds $1,194/yr, and five-year appreciation sums $51,112 alongside rental yield of 10.44%. Five-year ROI measures 143.31% and total cumulative return in cash totals $87,891.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,610/mo property income versus a $905/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1961
10,497 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67877, Sublette, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 870 (100%) |
| Owner Occupied HU | 575 (66.1%) |
| Renter Occupied HU | 188 (21.6%) |
| Vacant Housing Units | 107 (12.3%) |
| Median Home Value | $190,402 |
| Average Home Value | $232,387 |
Housing Distribution
Address Breakdown
Residential
151
Single Family
151
Multi-Family
0
Businesses
129
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices