FOR_SALERisky Deal12 days on market

905 N 2nd St

905 N 2nd St, Arkansas City, KS 67005, Arkansas City, KS 67005
$265,000
Zestimate®:$260,400

Listing Price

Property image 1
905 N 2nd St, Arkansas City, KS 67005
Loc: Arkansas City, KS
Days Listed
12
Tax Assessed
$271k
Zestimate®
$260k
Market Rate
Lot Size
0.34 acres
Rent Estimate
$1,691/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.

4

Frances Willard Elementary School

PK-5
0.6 mi away
4

Arkansas City Middle School

6-8
0.6 mi away
2

Arkansas City High School

9-12
1.2 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
4.00%
Total ROI
45.8%
Cash Flow
$-492/mo
DSCR
0.64
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$4,996.74$31,216
2024$4,705.44$27,384
2023$4,218.76$23,206
2022$3,830.5$20,005
2021$3,449.46$17,314
2020$0$17,143
2019$0$17,765
2018$0$18,799
2017$0$17,172
2016$0$15,818
2015$0$14,440
2014$0$14,440
2013$0$13,976
2010$0$13,828
2009$0$13,828
2008$0$13,667
2007$0$13,667
2006$0$13,593
2005$0$14,134
2004$0$14,133
2003$0$13,995
2002$0$14,145
2000$0$13,524
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
4,150
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: $265,000Rent Basis: Observed Comp Model ($1,691/mo)State Tax Benchmark: 1.41% (KS)Hazard Reserve: $100/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.00%

NOI: $10,598/yr

Cash-on-Cash Yield
-9.7%

On $60,950 invested

DSCR Ratio
0.64x

Negative debt coverage

5-Yr Leveraged ROI
+45.8%

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)-$319/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$85/mo
Repairs & Maintenance (10% of rent)-$169/mo
Property Management (8% of rent)-$135/mo
Total Pure Operating Expenses-$808/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,691/mo
Less: Operating Expenses-$808/mo
Net Operating Income (NOI)+$883/mo
Less: Debt Service (30yr @ 6.75%)-$1,375/mo
Net Cash Flow
$-492/mo
$-5,903/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Arkansas City.