OFF_MARKETNeutral Deal58 days on market
1815 Madison St
1815 Madison St, Great Bend, KS 67530, Great Bend, KS 67530
1815 Madison St, Great Bend, KS 67530
Loc: Great Bend, KS
Days Listed
58
Tax Assessed
$117k
Lot Size
6,970 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
5.26%
Total ROI
16.0%
Cash Flow
$-52/mo
DSCR
0.87
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: $77,000Rent Basis: Modeled Estimate ($616/mo)State Tax Benchmark: 1.41% (KS)Hazard Reserve: $100/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.69%
NOI: $2,844/yr
Cash-on-Cash Yield
-11.0%
On $17,710 invested
DSCR Ratio
0.59x
Negative debt coverage
5-Yr Leveraged ROI
+39.1%
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)-$137/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$31/mo
Repairs & Maintenance (10% of rent)-$62/mo
Property Management (8% of rent)-$49/mo
Total Pure Operating Expenses-$379/mo
Net Investor Cash Flow
Gross Scheduled Rent+$616/mo
Less: Operating Expenses-$379/mo
Net Operating Income (NOI)+$237/mo
Less: Debt Service (30yr @ 6.75%)-$400/mo
Net Cash Flow
$-163/mo
$-1,950/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Great Bend.