OFF_MARKETGood Deal275 days on market
5309 Eisenhower Ave
5309 Eisenhower Ave, Great Bend, KS 67530, Great Bend, KS 67530
5309 Eisenhower Ave, Great Bend, KS 67530
Loc: Great Bend, KS
Days Listed
275
Tax Assessed
$175k
Zestimate®
$140k
Market Rate
Lot Size
8,712 sqft
Rent Estimate
$1,268/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
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
6.37%
Total ROI
21.5%
Cash Flow
$36/mo
DSCR
1.05
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: $145,000Rent Basis: Observed Comp Model ($1,268/mo)State Tax Benchmark: 1.41% (KS)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.55%
NOI: $8,054/yr
Cash-on-Cash Yield
-2.9%
On $33,350 invested
DSCR Ratio
0.89x
Negative debt coverage
5-Yr Leveraged ROI
+79.6%
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)-$205/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$63/mo
Repairs & Maintenance (10% of rent)-$127/mo
Property Management (8% of rent)-$101/mo
Total Pure Operating Expenses-$597/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,268/mo
Less: Operating Expenses-$597/mo
Net Operating Income (NOI)+$671/mo
Less: Debt Service (30yr @ 6.75%)-$752/mo
Net Cash Flow
$-81/mo
$-974/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Great Bend.