FOR_SALEExcellent Deal20 days on market

1128 Thompson St

1128 Thompson St, Emporia, KS 66801, Emporia, KS 66801
$259,900

Listing Price

Property image 1
1128 Thompson St, Emporia, KS 66801
Loc: Emporia, KS
Days Listed
20
Tax Assessed
$185k
Lot Size
0.30 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.

5

Village Elementary School

PK-5
0.3 mi away
4

Emporia Middle School

6-8
1.2 mi away
5

Emporia High School

9-12
1 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
7.33%
Total ROI
26.3%
Cash Flow
$272/mo
DSCR
1.21
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
2026-08-26Price change$259,900$144
2026-07-29Listed for sale$269,900$150
2026-07-01Listing removed$259,900$144
2026-06-18Price change$259,900$144
2026-05-15Price change$270,000$150
2026-04-29Price change$285,000$158
2026-04-16Price change$295,000$164
2026-03-26Listed for sale$300,000$166

Tax History

YearProperty TaxTax Assessment
2025$3,459.64$21,252
2024$3,419.26$21,252
2023$3,408.16$20,815
2022$2,730.5$17,284
2021$2,239.22$14,237
2020$0$14,214
2019$0$13,075
2018$0$12,040
2017$0$12,098
2016$0$10,856
2015$0$10,534
2014$0$10,316
2013$0$10,925
2012$0$11,535
2010$0$12,535
2009$0$13,708
2008$0$13,996
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,804
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: $259,900Rent Basis: Modeled Estimate ($2,079/mo)State Tax Benchmark: 1.41% (KS)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.93%

NOI: $15,404/yr

Cash-on-Cash Yield
-1.3%

On $59,777 invested

DSCR Ratio
0.95x

Negative debt coverage

5-Yr Leveraged ROI
+87.7%

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)-$217/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$104/mo
Repairs & Maintenance (10% of rent)-$208/mo
Property Management (8% of rent)-$166/mo
Total Pure Operating Expenses-$795/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,079/mo
Less: Operating Expenses-$795/mo
Net Operating Income (NOI)+$1,284/mo
Less: Debt Service (30yr @ 6.75%)-$1,349/mo
Net Cash Flow
$-65/mo
$-779/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Emporia.