RC Beaumont Plan, Stone CreekTonganoxieKS66086
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
Investment property for sale in Tonganoxie at RC Beaumont Plan, Stone Creek, Tonganoxie, KS, 66086 with 5% annual appreciation on a $276,490 basis while $2,280/mo rent supports operations. Total monthly income totals $2,280/mo and a $1,353/mo payment preserves $441/mo for cash returns. Annual cash flow comes to $5,290/yr on $91,656 deployed, and return on cash invested reaches 25.68% in year one. Equity gained on principal adds $1,784/yr, and five-year appreciation sums $76,389 alongside rental yield of 9.9%. Five-year ROI measures 134.39% and total cumulative return in cash totals $123,179.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,280/mo property income versus a $1,353/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66086, Tonganoxie, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,546 (100%) |
| Owner Occupied HU | 3,554 (78.2%) |
| Renter Occupied HU | 802 (17.6%) |
| Vacant Housing Units | 190 ( 4.2%) |
| Median Home Value | $322,334 |
| Average Home Value | $372,297 |
Housing Distribution
Address Breakdown
Residential
4,221
Single Family
4,173
Multi-Family
48
Businesses
203
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lori Robben • Rausch Coleman Homes - Kansas City-KS
Mls Name: Rausch Coleman Homes
Mls ID: #N/A