OFF_MARKETGood Deal8 days on market

111 S Merchant St

111 S Merchant St, Emporia, KS 66801, Emporia, KS 66801
$95,000

Listing Price

Property image 1
111 S Merchant St, Emporia, KS 66801
Loc: Emporia, KS
Days Listed
8
Tax Assessed
$86k
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

Nearby Schools

Educational options and performance ratings in the area.

4

Riverside Elementary School

PK-5
0.5 mi away
4

Emporia Middle School

6-8
3 mi away
5

Emporia High School

9-12
2.9 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
6.29%
Total ROI
21.1%
Cash Flow
$18/mo
DSCR
1.04
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
2026-08-31Pending sale$95,000$96
2026-08-14Price change$95,000$96
2026-07-31Price change$99,000$100
2026-07-29Pending sale$105,000$106
2026-07-20Price change$105,000$106
2026-07-07Price change$108,000$109
2026-05-22Price change$114,000$115
2026-04-07Listed for sale$120,000$121
2025-02-21Listing removed$1,100$1
2025-02-10Price change$1,100$1
2025-01-13Listed for rent$1,200$1
2022-10-07Sold$0
2022-09-10Pending sale$65,000$66
2022-08-31Listed for sale$65,000$66

Tax History

YearProperty TaxTax Assessment
2025$1,517.78$9,890
2024$1,401.82$9,315
2023$1,345.82$8,567
2022$1,139.94$7,544
2021$723.82$4,796
2020$0$4,589
2019$0$4,172
2018$0$3,973
2017$0$3,612
2016$0$2,968
2015$0$2,956
2014$0$3,151
2013$0$3,680
2012$0$3,427
2010$0$3,853
2009$0$3,853
2008$0$4,393
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
1
Sq Ft
992
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: $95,000Rent Basis: Modeled Estimate ($760/mo)State Tax Benchmark: 1.41% (KS)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.85%

NOI: $4,610/yr

Cash-on-Cash Yield
-6.0%

On $21,850 invested

DSCR Ratio
0.78x

Negative debt coverage

5-Yr Leveraged ROI
+64.3%

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)-$101/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$38/mo
Repairs & Maintenance (10% of rent)-$76/mo
Property Management (8% of rent)-$61/mo
Total Pure Operating Expenses-$376/mo
Net Investor Cash Flow
Gross Scheduled Rent+$760/mo
Less: Operating Expenses-$376/mo
Net Operating Income (NOI)+$384/mo
Less: Debt Service (30yr @ 6.75%)-$493/mo
Net Cash Flow
$-109/mo
$-1,305/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Emporia.