902 N Vine StPeabodyKS66866
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who treat current yield as secondary to long-run equity growth will find 902 N Vine St, Peabody, KS, 66866 in Peabody worth modelling. At $194,000 with a 9.45% gross yield, the $1,528/mo rent leaves $188/mo after the $872/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.75 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $53,599 by year five; $1,787/yr in principal reduction adds further equity. Total projected return: $86,301.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.5% | 7.4% |
| Monthly Cash Flow | $188 | $320 |
City averages based on Peabody market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,528 |
| Total Monthly Debt Service | $1,263 |
| DSCR Ratio | 1.21x |
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 1990
0.86 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66866, Peabody, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 753 (100%) |
| Owner Occupied HU | 488 (64.8%) |
| Renter Occupied HU | 122 (16.2%) |
| Vacant Housing Units | 143 (19.0%) |
| Median Home Value | $106,329 |
| Average Home Value | $135,241 |
Housing Distribution
Address Breakdown
Residential
657
Single Family
633
Multi-Family
24
Businesses
61
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 1990
0.86 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66866, Peabody, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 753 (100%) |
| Owner Occupied HU | 488 (64.8%) |
| Renter Occupied HU | 122 (16.2%) |
| Vacant Housing Units | 143 (19.0%) |
| Median Home Value | $106,329 |
| Average Home Value | $135,241 |
Housing Distribution
Address Breakdown
Residential
657
Single Family
633
Multi-Family
24
Businesses
61
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Patty Savage • Exp Realty, LLC
Mls Name: SCKMLS
Mls ID: #642794
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. This information is not verified for authenticity or accuracy, is not guaranteed and may not reflect all real estate activity in the market. 1993-2024 South Central Kansas Multiple Listing Service, Inc. All rights reserved.