800 Jericho RdWarsawKY41095
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 800 Jericho Rd, Warsaw, KY, 41095 in Warsaw. Priced at $136,000, it generates $1,979/mo in gross rent and $1,151/mo in net monthly cash flow, a 17.46% yield that comfortably supports the 3.23 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $13,813. Five-year appreciation: $37,574. Equity from principal paydown: $1,253/yr. Total projected cumulative return: $125,563.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 17.5% | 6.8% |
| Monthly Cash Flow | $1,151 | $300 |
City averages based on Warsaw market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,979 |
| Total Monthly Debt Service | $774 |
| DSCR Ratio | 2.56x |
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 2004
2.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 41095, Warsaw, KY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,807 (100%) |
| Owner Occupied HU | 1,024 (56.7%) |
| Renter Occupied HU | 530 (29.3%) |
| Vacant Housing Units | 253 (14.0%) |
| Median Home Value | $178,788 |
| Average Home Value | $214,961 |
Housing Distribution
Address Breakdown
Residential
1,115
Single Family
876
Multi-Family
239
Businesses
118
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 2004
2.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 41095, Warsaw, KY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,807 (100%) |
| Owner Occupied HU | 1,024 (56.7%) |
| Renter Occupied HU | 530 (29.3%) |
| Vacant Housing Units | 253 (14.0%) |
| Median Home Value | $178,788 |
| Average Home Value | $214,961 |
Housing Distribution
Address Breakdown
Residential
1,115
Single Family
876
Multi-Family
239
Businesses
118
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices