611 N Front StKansasIL61933
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 611 N Front St, Kansas, IL, 61933 in Kansas. Priced at $216,800, it generates $2,298/mo in gross rent and $794/mo in net monthly cash flow, a 12.72% yield that comfortably supports the 2.36 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $9,531. Five-year appreciation: $59,898. Equity from principal paydown: $1,997/yr. Total projected cumulative return: $134,047.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.7% | 6.0% |
| Monthly Cash Flow | $794 | $400 |
City averages based on Kansas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,298 |
| Total Monthly Debt Service | $1,417 |
| DSCR Ratio | 1.62x |
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 1900
1.53 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 61933, Kansas, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 482 (100%) |
| Owner Occupied HU | 298 (61.8%) |
| Renter Occupied HU | 109 (22.6%) |
| Vacant Housing Units | 75 (15.6%) |
| Median Home Value | $80,714 |
| Average Home Value | $125,688 |
Housing Distribution
Address Breakdown
Residential
252
Single Family
222
Multi-Family
30
Businesses
24
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 1900
1.53 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 61933, Kansas, IL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 482 (100%) |
| Owner Occupied HU | 298 (61.8%) |
| Renter Occupied HU | 109 (22.6%) |
| Vacant Housing Units | 75 (15.6%) |
| Median Home Value | $80,714 |
| Average Home Value | $125,688 |
Housing Distribution
Address Breakdown
Residential
252
Single Family
222
Multi-Family
30
Businesses
24
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices