410 N Nebraska AveEllsworthKS67439
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis Ellsworth rental at 410 N Nebraska Ave, Ellsworth, KS, 67439 sits in the solid-income band: 11.49% gross yield, $986/mo rent, $301/mo net after the $463/mo debt service, DSCR 2.13. Entry price of $103,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $28,457 and $949/yr in principal reduction bring total cumulative return to $58,627.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 6.5% |
| Monthly Cash Flow | $301 | $450 |
City averages based on Ellsworth market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $986 |
| Total Monthly Debt Service | $644 |
| DSCR Ratio | 1.53x |
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 1925
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67439, Ellsworth, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,431 (100%) |
| Owner Occupied HU | 875 (61.1%) |
| Renter Occupied HU | 317 (22.2%) |
| Vacant Housing Units | 239 (16.7%) |
| Median Home Value | $145,543 |
| Average Home Value | $178,529 |
Housing Distribution
Address Breakdown
Residential
1,254
Single Family
1,254
Multi-Family
0
Businesses
167
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 1925
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67439, Ellsworth, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,431 (100%) |
| Owner Occupied HU | 875 (61.1%) |
| Renter Occupied HU | 317 (22.2%) |
| Vacant Housing Units | 239 (16.7%) |
| Median Home Value | $145,543 |
| Average Home Value | $178,529 |
Housing Distribution
Address Breakdown
Residential
1,254
Single Family
1,254
Multi-Family
0
Businesses
167
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices