FOR_SALEGood Deal131 days on market
2803 Broadway Ave
2803 Broadway Ave, Great Bend, KS 67530, Great Bend, KS 67530
2803 Broadway Ave, Great Bend, KS 67530
Loc: Great Bend, KS
Days Listed
131
Tax Assessed
$171k
Lot Size
0.31 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
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
6.78%
Total ROI
23.5%
Cash Flow
$103/mo
DSCR
1.12
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: $174,500Rent Basis: Modeled Estimate ($1,396/mo)State Tax Benchmark: 1.41% (KS)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.32%
NOI: $9,288/yr
Cash-on-Cash Yield
-3.9%
On $40,135 invested
DSCR Ratio
0.85x
Negative debt coverage
5-Yr Leveraged ROI
+74.5%
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)-$201/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$70/mo
Repairs & Maintenance (10% of rent)-$140/mo
Property Management (8% of rent)-$112/mo
Total Pure Operating Expenses-$622/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,396/mo
Less: Operating Expenses-$622/mo
Net Operating Income (NOI)+$774/mo
Less: Debt Service (30yr @ 6.75%)-$905/mo
Net Cash Flow
$-131/mo
$-1,577/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Great Bend.