OFF_MARKETGood Deal34 days on market

1804 Apollo Ave

1804 Apollo Ave, Great Bend, KS 67530, Great Bend, KS 67530
$205,000
Zestimate®:$200,400

Listing Price

Property image 1
1804 Apollo Ave, Great Bend, KS 67530
Loc: Great Bend, KS
Days Listed
34
Tax Assessed
$208k
Zestimate®
$200k
Market Rate
Rent Estimate
$1,165/mo
Est. Cash Flow base
Type
townhouse

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.

3

Eisenhower Elementary School

PK-6
0.8 mi away
5

Great Bend Middle School

7-8
1 mi away
6

Great Bend High School

9-12
1.8 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
6.84%
Total ROI
23.8%
Cash Flow
$131/mo
DSCR
1.13
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
2026-05-26Sold$0
2026-05-05Pending sale$205,000$153
2026-03-12Listed for sale$205,000$153
2021-07-06Sold$0
2021-05-20Pending sale$159,900$119
2021-05-04Listed for sale$159,900$119
2014-12-23Listing removed$139,500$104
2014-10-16Price change$139,500$104
2014-08-28Listed for sale$144,900$108
2001-05-01Sold$0

Tax History

YearProperty TaxTax Assessment
2025$3,605.22$23,954
2024$3,436.52$21,816
2023$0$19,343
2022$0$17,661
2021$0$13,605
2020$0$15,084
2019$0$15,249
2018$0$15,375
2017$0$15,375
2016$0$15,812
2015$0$15,812
2014$0$15,812
2013$0$14,950
2012$0$14,479
2011$0$14,052
2009$0$13,570
2008$0$12,739
2007$0$12,121
2006$0$13,087
2005$0$10,074
2004$0$9,775
2003$0$9,775
2002$0$7,882
2000$0$9,704
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,344
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: $205,000Rent Basis: Observed Comp Model ($1,165/mo)State Tax Benchmark: 1.41% (KS)Hazard Reserve: $100/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.23%

NOI: $6,628/yr

Cash-on-Cash Yield
-13.0%

On $47,150 invested

DSCR Ratio
0.52x

Negative debt coverage

5-Yr Leveraged ROI
+29.1%

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)-$245/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$58/mo
Repairs & Maintenance (10% of rent)-$117/mo
Property Management (8% of rent)-$93/mo
Total Pure Operating Expenses-$613/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,165/mo
Less: Operating Expenses-$613/mo
Net Operating Income (NOI)+$552/mo
Less: Debt Service (30yr @ 6.75%)-$1,064/mo
Net Cash Flow
$-511/mo
$-6,137/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Great Bend.