704 Ainslie AveCollyerKS67631
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow704 Ainslie Ave, Collyer, KS, 67631 in Collyer earns its strong cash-flow label: 11.81% yield, $1,958/mo rent, $634/mo net income, DSCR 2.19. The $199,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $54,980 by year five. Combined with $1,833/yr in principal paydown, total projected return reaches $116,706.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 7.1% |
| Monthly Cash Flow | $634 | $150 |
City averages based on Collyer market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,958 |
| Total Monthly Debt Service | $1,245 |
| DSCR Ratio | 1.57x |
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 1917
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67631, Collyer, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 135 (100%) |
| Owner Occupied HU | 93 (68.9%) |
| Renter Occupied HU | 12 ( 8.9%) |
| Vacant Housing Units | 30 (22.2%) |
| Median Home Value | $158,190 |
| Average Home Value | $178,360 |
Housing Distribution
Address Breakdown
Residential
51
Single Family
51
Multi-Family
0
Businesses
5
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 1917
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67631, Collyer, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 135 (100%) |
| Owner Occupied HU | 93 (68.9%) |
| Renter Occupied HU | 12 ( 8.9%) |
| Vacant Housing Units | 30 (22.2%) |
| Median Home Value | $158,190 |
| Average Home Value | $178,360 |
Housing Distribution
Address Breakdown
Residential
51
Single Family
51
Multi-Family
0
Businesses
5
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices