OFF_MARKETGood Deal14 days on market

3013 25th St

3013 25th St, Great Bend, KS 67530, Great Bend, KS 67530
$159,900
Zestimate®:$157,900

Listing Price

Property image 1
3013 25th St, Great Bend, KS 67530
Loc: Great Bend, KS
Days Listed
14
Tax Assessed
$129k
Zestimate®
$158k
Market Rate
Lot Size
7,405 sqft
Rent Estimate
$1,031/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

Jefferson Elementary School

PK-6
0.2 mi away
5

Great Bend Middle School

7-8
0.4 mi away
6

Great Bend High School

9-12
0.6 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
6.92%
Total ROI
24.3%
Cash Flow
$114/mo
DSCR
1.14
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
2026-05-28Sold$0
2026-04-23Pending sale$159,900$143
2026-04-01Listed for sale$159,900$143

Tax History

YearProperty TaxTax Assessment
2025$2,168.82$14,846
2024$1,874.04$12,371
2023$0$11,247
2022$0$10,017
2021$0$10,427
2020$0$11,028
2019$0$11,072
2018$0$10,855
2017$0$10,855
2016$0$11,029
2015$0$11,029
2014$0$11,028
2013$0$10,131
2012$0$10,120
2011$0$10,120
2009$0$9,180
2008$0$8,912
2007$0$8,913
2006$0$9,292
2005$0$8,004
2004$0$9,029
2003$0$8,855
2002$0$8,625
2000$0$8,142
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
1
Sq Ft
1,119
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: $159,900Rent Basis: Observed Comp Model ($1,031/mo)State Tax Benchmark: 1.41% (KS)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.07%

NOI: $6,506/yr

Cash-on-Cash Yield
-9.4%

On $36,777 invested

DSCR Ratio
0.65x

Negative debt coverage

5-Yr Leveraged ROI
+47.3%

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)-$152/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$52/mo
Repairs & Maintenance (10% of rent)-$103/mo
Property Management (8% of rent)-$82/mo
Total Pure Operating Expenses-$489/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,031/mo
Less: Operating Expenses-$489/mo
Net Operating Income (NOI)+$542/mo
Less: Debt Service (30yr @ 6.75%)-$830/mo
Net Cash Flow
$-288/mo
$-3,450/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Great Bend.