FOR_SALERisky Deal2 days on market

32331 51st Rd

32331 51st Rd, Arkansas City, KS 67005, Arkansas City, KS 67005
$230,000
Zestimate®:$228,100

Listing Price

Property image 1
32331 51st Rd, Arkansas City, KS 67005
Loc: Arkansas City, KS
Days Listed
2
Tax Assessed
$234k
Zestimate®
$228k
Market Rate
Lot Size
3.70 acres
Rent Estimate
$1,323/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

5

I X L Elementary School

PK-5
1 mi away
4

Arkansas City Middle School

6-8
4.1 mi away
2

Arkansas City High School

9-12
4.4 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
3.69%
Total ROI
8.1%
Cash Flow
$-456/mo
DSCR
0.61
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-30Price change$230,000$131
2026-05-12Price change$240,000$137
2026-05-04Price change$249,900$142
2026-05-01Listed for sale$259,900$148
2026-04-17Pending sale$259,900$148
2026-04-13Listed for sale$259,900$148
2019-08-30Sold$0
2019-07-14Listed for sale$154,900$88
2016-11-23Sold$0
2016-10-10Listed for sale$0

Tax History

YearProperty TaxTax Assessment
2025$3,302.66$26,936
2024$3,201.56$24,725
2023$3,187.34$22,781
2022$2,808.1$19,644
2021$2,584.22$17,138
2020$0$17,303
2019$0$10,819
2018$0$11,158
2017$0$11,158
2016$0$11,696
2015$0$10,634
2014$0$10,634
2013$0$9,924
2010$0$9,874
2009$0$9,462
2008$0$9,448
2007$0$9,071
2006$0$8,913
2005$0$9,005
2004$0$8,998
2003$0$8,795
2002$0$8,795
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,758
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $230,000Rent Basis: Observed Comp Model ($1,323/mo)State Tax Benchmark: 1.41% (KS)Hazard Reserve: $100/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.36%

NOI: $7,727/yr

Cash-on-Cash Yield
-12.5%

On $52,900 invested

DSCR Ratio
0.54x

Negative debt coverage

5-Yr Leveraged ROI
+31.9%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.41% of basis)-$275/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$66/mo
Repairs & Maintenance (10% of rent)-$132/mo
Property Management (8% of rent)-$106/mo
Total Pure Operating Expenses-$679/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,323/mo
Less: Operating Expenses-$679/mo
Net Operating Income (NOI)+$644/mo
Less: Debt Service (30yr @ 6.75%)-$1,193/mo
Net Cash Flow
$-550/mo
$-6,594/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Arkansas City.