410 Harrison StLittle RiverKS67457
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 410 Harrison St, Little River, KS, 67457 in Little River is straightforward: $197,000 in, $1,581/mo in rent, $270/mo out after debt service. The 9.63% gross yield and 1.78 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $54,427 by year five. With $1,814/yr in principal equity, the total cumulative return is projected at $92,506.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 6.2% |
| Monthly Cash Flow | $270 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,581 |
| Total Monthly Debt Service | $1,232 |
| DSCR Ratio | 1.28x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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 1966
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67457, Little River, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 366 (100%) |
| Owner Occupied HU | 267 (73.0%) |
| Renter Occupied HU | 47 (12.8%) |
| Vacant Housing Units | 52 (14.2%) |
| Median Home Value | $136,458 |
| Average Home Value | $179,635 |
Housing Distribution
Address Breakdown
Residential
189
Single Family
184
Multi-Family
5
Businesses
36
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 1966
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67457, Little River, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 366 (100%) |
| Owner Occupied HU | 267 (73.0%) |
| Renter Occupied HU | 47 (12.8%) |
| Vacant Housing Units | 52 (14.2%) |
| Median Home Value | $136,458 |
| Average Home Value | $179,635 |
Housing Distribution
Address Breakdown
Residential
189
Single Family
184
Multi-Family
5
Businesses
36
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ashley Gretencord • Sheets - Adams, Realtors
Mls Name: Mid Kansas MLS & Prairie Land Realtors
Mls ID: #53910