517 Illinois AveHoltonKS66436
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Holton rental at 517 Illinois Ave, Holton, KS, 66436 sits in the solid-income band: 9.9% gross yield, $1,320/mo rent, $256/mo net after the $719/mo debt service, DSCR 1.84. Entry price of $159,950 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 $44,191 and $1,473/yr in principal reduction bring total cumulative return to $77,471.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.9% | 6.0% |
| Monthly Cash Flow | $256 | $300 |
City averages based on Holton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,320 |
| Total Monthly Debt Service | $1,000 |
| DSCR Ratio | 1.32x |
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 2011
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66436, Holton, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,600 (100%) |
| Owner Occupied HU | 1,653 (63.6%) |
| Renter Occupied HU | 679 (26.1%) |
| Vacant Housing Units | 268 (10.3%) |
| Median Home Value | $209,330 |
| Average Home Value | $231,617 |
Housing Distribution
Address Breakdown
Residential
2,511
Single Family
2,454
Multi-Family
57
Businesses
317
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 2011
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66436, Holton, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,600 (100%) |
| Owner Occupied HU | 1,653 (63.6%) |
| Renter Occupied HU | 679 (26.1%) |
| Vacant Housing Units | 268 (10.3%) |
| Median Home Value | $209,330 |
| Average Home Value | $231,617 |
Housing Distribution
Address Breakdown
Residential
2,511
Single Family
2,454
Multi-Family
57
Businesses
317
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tracy O'Brien • KW One Legacy Partners, LLC
Mls Name: Sunflower AOR
Mls Provider:
Mls ID: #235118
Disclaimer: IDX information is provided exclusively for consumers personal, non-commercial use, that it may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing, and that the data is deemed reliable but is not guaranteed accurate by the MLS.