313 N Esplanade StLeavenworthKS66048
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 Leavenworth at 313 N Esplanade St, Leavenworth, KS, 66048 listed at $169,500 pairs $1,273/mo rent with a $830/mo payment to leave $145/mo cash flow. Total monthly income runs $1,273/mo, and annual cash flow reaches $1,740/yr on $56,189 cash to close. Return on cash invested measures 23.01% in year one, and rental yield registers 9.01% at a $169,500 basis. Equity gained on principal adds $1,094/yr, and annual property appreciation at 5% supports $46,830 by year five. Five-year ROI tracks 120.06% and total cumulative return in cash totals $67,460. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,273/mo property income relative to a $830/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1887
3,250 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66048, Leavenworth, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,636 (100%) |
| Owner Occupied HU | 8,787 (56.2%) |
| Renter Occupied HU | 5,431 (34.7%) |
| Vacant Housing Units | 1,418 ( 9.1%) |
| Median Home Value | $238,560 |
| Average Home Value | $270,904 |
Housing Distribution
Address Breakdown
Residential
14,675
Single Family
14,056
Multi-Family
619
Businesses
964
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Teresa Whittamore • Reilly Real Estate LLC
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2579985