OFF_MARKETExcellent Deal21 days on market

2615 Twin Lakes Dr

2615 Twin Lakes Dr, Emporia, KS 66801, Emporia, KS 66801
$559,000

Listing Price

Property image 1
2615 Twin Lakes Dr, Emporia, KS 66801
Loc: Emporia, KS
Days Listed
21
Tax Assessed
$459k
Lot Size
0.43 acres
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.

6

Timmerman Elementary School

PK-5
0.4 mi away
4

Emporia Middle School

6-8
0.6 mi away
5

Emporia High School

9-12
0.8 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
7.44%
Total ROI
26.9%
Cash Flow
$639/mo
DSCR
1.23
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
2026-08-27Pending sale$559,000$172
2026-08-19Listed for sale$559,000$172
2026-06-12Sold$0
2026-05-23Pending sale$569,000$175
2026-03-26Listed for sale$569,000$175
2021-12-06Sold$0
2021-10-19Pending sale$464,900$143
2021-10-13Listed for sale$464,900$143

Tax History

YearProperty TaxTax Assessment
2025$8,850.76$52,796
2024$8,750.46$52,796
2023$8,793.18$52,796
2022$8,045.14$49,829
2021$7,756.5$48,610
2020$0$48,806
2019$0$46,736
2018$0$3,845
2017$0$3,845
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
3,255
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: $559,000Rent Basis: Modeled Estimate ($4,472/mo)State Tax Benchmark: 1.41% (KS)Hazard Reserve: $163/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.88%

NOI: $32,892/yr

Cash-on-Cash Yield
-1.5%

On $128,570 invested

DSCR Ratio
0.94x

Negative debt coverage

5-Yr Leveraged ROI
+86.8%

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)-$539/mo
Homeowner / Hazard Insurance-$163/mo
Vacancy Reserve (5% of rent)-$224/mo
Repairs & Maintenance (10% of rent)-$447/mo
Property Management (8% of rent)-$358/mo
Total Pure Operating Expenses-$1,731/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,472/mo
Less: Operating Expenses-$1,731/mo
Net Operating Income (NOI)+$2,741/mo
Less: Debt Service (30yr @ 6.75%)-$2,901/mo
Net Cash Flow
$-160/mo
$-1,914/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Emporia.

2615 Twin Lakes Dr | Emporia, KS | Haven AI Analysis | Haven by ScoutHavens