Hawthorne Plan, Heritage CommonsAndoverKS67002
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
Investment Highlights
Rental property for sale in Andover at Hawthorne Plan, Heritage Commons, Andover, KS, 67002 priced at $306,900 pairs $2,425/mo rent with $223/mo cash flow after a $1,502/mo payment. Total monthly income equals $2,425/mo, and annual cash flow comes to $2,680/yr on $101,737 invested. Return on cash invested is 22.54% in year one, and rental yield stands at 9.48% on a $306,900 basis. Equity gained on principal adds $1,980/yr, and 5% annual appreciation accumulates to $84,791 by year five. Five-year ROI measures 118.3% and total cumulative return in cash reaches $120,354. For financing, Ziffy Mortgage’s DSCR program evaluates $2,425/mo property income against a $1,502/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$160 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 67002, Andover, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,452 (100%) |
| Owner Occupied HU | 4,625 (71.7%) |
| Renter Occupied HU | 1,388 (21.5%) |
| Vacant Housing Units | 439 ( 6.8%) |
| Median Home Value | $280,299 |
| Average Home Value | $307,744 |
Housing Distribution
Address Breakdown
Residential
6,282
Single Family
5,874
Multi-Family
408
Businesses
576
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices