FOR_SALEGood Deal9 days on market
808 Mechanic St
808 Mechanic St, Emporia, KS 66801, Emporia, KS 66801
808 Mechanic St, Emporia, KS 66801
Loc: Emporia, KS
Days Listed
9
Tax Assessed
$152k
Lot Size
4,356 sqft
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
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
6.85%
Total ROI
23.9%
Cash Flow
$110/mo
DSCR
1.13
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $169,000Rent Basis: Modeled Estimate ($1,352/mo)State Tax Benchmark: 1.41% (KS)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.41%
NOI: $9,144/yr
Cash-on-Cash Yield
-3.5%
On $38,870 invested
DSCR Ratio
0.87x
Negative debt coverage
5-Yr Leveraged ROI
+76.5%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (1.41% of basis)-$179/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$68/mo
Repairs & Maintenance (10% of rent)-$135/mo
Property Management (8% of rent)-$108/mo
Total Pure Operating Expenses-$590/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,352/mo
Less: Operating Expenses-$590/mo
Net Operating Income (NOI)+$762/mo
Less: Debt Service (30yr @ 6.75%)-$877/mo
Net Cash Flow
$-115/mo
$-1,378/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Emporia.