Rental Property Investment Analysis
Investment metrics for 111 S Park St, McPherson, KS 67460
zillow
Single Family Offsite Built
📍 111 S Park St, McPherson, KS 67460
$49,900
🛏 3 bed
🚿 2 bath
📐 1,848 sqft
0
/ 100
Deal Score
F
High Risk Investment
Grade F · 0/100
Monthly Cash Flow
$-135
After all expenses
Cap Rate
2.97%
Below 6% threshold
Monthly Rent
$324/mo
Estimated
Total Expenses
$460/mo
All-in monthly
Cash-on-Cash
-14.15%
Low return
Annual Cash Flow
$-1,624
Per year
Break-Even Analysis
Break-Even Rent
$460 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (0/100) with a negative cash flow of $-135/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family Offsite Built at 111 S Park St, McPherson, KS 67460 is listed at $49,900 with 3 bed / 2 bath and 1,848 sq ft.
The estimated monthly rent is $324, generating a negative monthly cash flow of $-135 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 2.97% and the cash-on-cash return is -14.15%. This deal received a score of 0/100 (Grade F: High Risk Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk