RC Cooper Plan, Dwyer FarmsEdgertonKS66021
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 Edgerton at RC Cooper Plan, Dwyer Farms, Edgerton, KS, 66021 priced at $286,990 pairs $2,514/mo rent with $604/mo cash flow after a $1,405/mo payment. Total monthly income equals $2,514/mo, and annual cash flow comes to $7,253/yr on $95,137 invested. Return on cash invested is 27.53% in year one, and rental yield stands at 10.51% on a $286,990 basis. Equity gained on principal adds $1,852/yr, and 5% annual appreciation accumulates to $79,290 by year five. Five-year ROI measures 144.35% and total cumulative return in cash reaches $137,335. For financing, Ziffy Mortgage’s DSCR program evaluates $2,514/mo property income against a $1,405/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 66021, Edgerton, KS area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,020 (100%) |
| Owner Occupied HU | 806 (79.0%) |
| Renter Occupied HU | 166 (16.3%) |
| Vacant Housing Units | 48 ( 4.7%) |
| Median Home Value | $287,755 |
| Average Home Value | $447,946 |
Housing Distribution
Address Breakdown
Residential
893
Single Family
893
Multi-Family
0
Businesses
75
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices