917 N Timber RdBelle PlaineKS67013
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 917 N Timber Rd, Belle Plaine, KS, 67013 in Belle Plaine at $150,000 earns $1,069/mo in rent and nets $71/mo after the $674/mo payment, a 8.55% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $41,442 over five years. Ziffy Mortgage underwrites this on a 1.59 DSCR without U.S. credit history. With $1,382/yr in principal paydown, total projected return reaches $61,820.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 7.0% |
| Monthly Cash Flow | $71 | $250 |
City averages based on Belle Plaine market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,069 |
| Total Monthly Debt Service | $938 |
| DSCR Ratio | 1.14x |
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 2017
1.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67013, Belle Plaine, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,290 (100%) |
| Owner Occupied HU | 917 (71.1%) |
| Renter Occupied HU | 219 (17.0%) |
| Vacant Housing Units | 154 (11.9%) |
| Median Home Value | $158,836 |
| Average Home Value | $191,987 |
Housing Distribution
Address Breakdown
Residential
957
Single Family
956
Multi-Family
1
Businesses
55
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 2017
1.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67013, Belle Plaine, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,290 (100%) |
| Owner Occupied HU | 917 (71.1%) |
| Renter Occupied HU | 219 (17.0%) |
| Vacant Housing Units | 154 (11.9%) |
| Median Home Value | $158,836 |
| Average Home Value | $191,987 |
Housing Distribution
Address Breakdown
Residential
957
Single Family
956
Multi-Family
1
Businesses
55
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Randy L. Wray • Albright Insurance and Real Estate, LLC
Mls Name: SCKMLS
Mls ID: #657681