549 E 2nd StRussellKS67665
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder549 E 2nd St, Russell, KS, 67665 in Russell is a stable, well-positioned rental at $108,900. Rental yield 7.6%. DSCR 1.41 qualifies for Ziffy Mortgage's DSCR mortgage without U.S. income documentation. Over five years, 5% appreciation adds $30,087 in value and $1,003/yr in principal paydown builds equity, a total projected return of $39,300.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 8.0% |
| Monthly Cash Flow | $(34) | $400 |
City averages based on Russell market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $690 |
| Total Monthly Debt Service | $681 |
| DSCR Ratio | 1.01x |
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 1935
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67665, Russell, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,587 (100%) |
| Owner Occupied HU | 1,525 (58.9%) |
| Renter Occupied HU | 632 (24.4%) |
| Vacant Housing Units | 430 (16.6%) |
| Median Home Value | $163,075 |
| Average Home Value | $201,957 |
Housing Distribution
Address Breakdown
Residential
2,231
Single Family
2,165
Multi-Family
66
Businesses
318
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 1935
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67665, Russell, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,587 (100%) |
| Owner Occupied HU | 1,525 (58.9%) |
| Renter Occupied HU | 632 (24.4%) |
| Vacant Housing Units | 430 (16.6%) |
| Median Home Value | $163,075 |
| Average Home Value | $201,957 |
Housing Distribution
Address Breakdown
Residential
2,231
Single Family
2,165
Multi-Family
66
Businesses
318
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Connie Blanke • Advantage Realty
Mls Name: Western Kansas AOR
Mls Provider:
Mls ID: #204281
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.