OFF_MARKETRisky Deal7 days on market

3140 N 15th St

3140 N 15th St, Arkansas City, KS 67005, Arkansas City, KS 67005
$495,000
Zestimate®:$410,100

Listing Price

Property image 1
3140 N 15th St, Arkansas City, KS 67005
Loc: Arkansas City, KS
Days Listed
7
Tax Assessed
$367k
Zestimate®
$410k
Market Rate
Lot Size
8.32 acres
Rent Estimate
$1,484/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

Jefferson Elementary School

PK-5
1.5 mi away
4

Arkansas City Middle School

6-8
1.8 mi away
2

Arkansas City High School

9-12
0.7 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
1.37%
Total ROI
-11.3%
Cash Flow
$-2,002/mo
DSCR
0.22
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

Tax History

YearProperty TaxTax Assessment
2025$5,337.02$42,260
2024$5,399.14$40,323
2023$5,215.08$36,277
2022$4,380.1$29,632
2021$4,412.8$28,094
2020$0$26,279
2019$0$23,777
2018$0$21,549
2017$0$21,335
2016$0$21,335
2015$0$18,967
2014$0$17,442
2013$0$17,399
2010$0$17,142
2009$0$16,829
2008$0$16,580
2007$0$13,361
2006$0$12,422
2005$0$12,286
2004$0$12,301
2003$0$11,462
2002$0$11,358
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,716
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: $495,000Rent Basis: Observed Comp Model ($1,484/mo)State Tax Benchmark: 1.41% (KS)Hazard Reserve: $144/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.37%

NOI: $6,803/yr

Cash-on-Cash Yield
-21.1%

On $113,850 invested

DSCR Ratio
0.22x

Negative debt coverage

5-Yr Leveraged ROI
+-11.3%

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)-$432/mo
Homeowner / Hazard Insurance-$144/mo
Vacancy Reserve (5% of rent)-$74/mo
Repairs & Maintenance (10% of rent)-$148/mo
Property Management (8% of rent)-$119/mo
Total Pure Operating Expenses-$917/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,484/mo
Less: Operating Expenses-$917/mo
Net Operating Income (NOI)+$567/mo
Less: Debt Service (30yr @ 6.75%)-$2,568/mo
Net Cash Flow
$-2,002/mo
$-24,019/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Arkansas City.

3140 N 15th St | Arkansas City, KS | Haven AI Analysis | Haven by ScoutHavens