39635 Pleasant Valley RdOsawatomieKS66064
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 Osawatomie at 39635 Pleasant Valley Rd, Osawatomie, KS, 66064 listed at $274,000 pairs $1,914/mo rent with a $1,341/mo payment to leave $91/mo cash flow. Total monthly income runs $1,914/mo, and annual cash flow reaches $1,095/yr on $90,831 cash to close. Return on cash invested measures 21.11% in year one, and rental yield registers 8.38% at a $274,000 basis. Equity gained on principal adds $1,768/yr, and annual property appreciation at 5% supports $75,701 by year five. Five-year ROI tracks 109.94% and total cumulative return in cash totals $99,861. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,914/mo property income relative to a $1,341/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1900
1.84 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66064, Osawatomie, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,528 (100%) |
| Owner Occupied HU | 1,436 (56.8%) |
| Renter Occupied HU | 779 (30.8%) |
| Vacant Housing Units | 313 (12.4%) |
| Median Home Value | $155,667 |
| Average Home Value | $205,317 |
Housing Distribution
Address Breakdown
Residential
2,310
Single Family
2,257
Multi-Family
53
Businesses
147
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Trenton Johnson • Crown Realty
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2592944