OFF_MARKETGood Deal16 days on market

5400 Apache Rd

5400 Apache Rd, Great Bend, KS 67530, Great Bend, KS 67530
$187,500
Zestimate®:$186,100

Listing Price

Property image 1
5400 Apache Rd, Great Bend, KS 67530
Loc: Great Bend, KS
Days Listed
16
Tax Assessed
$221k
Zestimate®
$186k
Market Rate
Lot Size
0.29 acres
Rent Estimate
$1,335/mo
Est. Cash Flow base
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.

7

Lincoln Elementary School

PK-6
0.3 mi away
5

Great Bend Middle School

7-8
1.2 mi away
6

Great Bend High School

9-12
1.9 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
6.59%
Total ROI
22.6%
Cash Flow
$81/mo
DSCR
1.09
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
2026-05-29Sold$0
2026-04-30Contingent$187,500$152
2026-03-30Listed for sale$187,500$152
2021-02-06Listing removed$0
2015-05-26Listing removed$142,000$115
2015-03-09Listed for sale$142,000$115
2012-06-13Sold$0
2012-05-01Price change$112,500$91
2012-03-07Price change$119,900$97
2012-02-04Listed for sale$129,900$105

Tax History

YearProperty TaxTax Assessment
2025$3,827.9$25,366
2024$3,608.24$22,854
2023$0$19,897
2022$0$17,315
2021$0$16,482
2020$0$15,986
2019$0$16,652
2018$0$16,326
2017$0$16,326
2016$0$16,491
2015$0$12,293
2014$0$12,167
2013$0$11,764
2012$0$10,126
2011$0$10,092
2009$0$10,092
2008$0$9,993
2007$0$8,935
2006$0$8,912
2005$0$8,912
2004$0$8,556
2003$0$9,787
2002$0$8,556
2000$0$8,096
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,236
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: $187,500Rent Basis: Observed Comp Model ($1,335/mo)State Tax Benchmark: 1.41% (KS)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.28%

NOI: $8,025/yr

Cash-on-Cash Yield
-8.5%

On $43,125 invested

DSCR Ratio
0.69x

Negative debt coverage

5-Yr Leveraged ROI
+51.9%

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)-$259/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$67/mo
Repairs & Maintenance (10% of rent)-$134/mo
Property Management (8% of rent)-$107/mo
Total Pure Operating Expenses-$666/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,335/mo
Less: Operating Expenses-$666/mo
Net Operating Income (NOI)+$669/mo
Less: Debt Service (30yr @ 6.75%)-$973/mo
Net Cash Flow
$-304/mo
$-3,650/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Great Bend.

5400 Apache Rd | Great Bend, KS | Haven AI Analysis | Haven by ScoutHavens