Current published dealDeal Score
October 18, 2026
1248 N Pershing Ave
Wichita, KS 67208
$129,000- Price / sq ft
- $78
- Days on market
- 7
- Price reduction
- $20,900
- Square feet
- 1,650
Listed by Grant Ketzner | New Door Real Estate | MLS# SCK680336 | Active
The real current Deal of the Day
Start with the verified listing. Then work the assumptions.
Published MLS facts, the existing Deal Score, full history, and adjustable production analysis stay together here.
Current published dealAdjust the current deal
Pressure-test the production analysis.
The controls begin with the published list price, verified tax amount when available, and the site's existing Wichita market estimates. Outputs are estimates, not guarantees.
Monthly Cash Flow
$301/mo
+$301 vs original
Cash-on-Cash ROI
12.2%
annual return on cash
Break-Even
8.2yr
to recoup investment
Adjust the Numbers
Purchase Price$129,000
$90,300$129,000
Interest Rate6.500%
4.500%6.500%
Down Payment20%
5%$25,80050%
Monthly Rent$1,500/mo
$1,200/mo$1,950/mo
Rehab Budget$0
$0$20,000
Property ManagementPro Manager (10%)
Optimized Monthly Breakdown
Gross Rent+$1,500
Vacancy (8%)-$120
Mortgage (P&I)-$652
Property Taxes(MLS verified)-$62
Insurance-$54
Maintenance-$161
Property Mgmt (10%)-$150
Net Cash Flow$301/mo
Total Cash Invested
$29,670
5-Year Total Return*
$45,204
*assumes 3%/yr appreciation
These calculations are estimates only and do not constitute financial or investment advice. Rental income estimates are based on area averages by ZIP code and property size — actual rents may vary. Property taxes, insurance, maintenance costs, vacancy rates, and appreciation rates are estimates and will vary by property. Consult a licensed financial advisor, CPA, or real estate professional before making investment decisions.
The Daily Wichita Edit
Wichita homes worth seeing, delivered.
A concise daily edit from Rehmert Andrews. For criteria-specific matches, set an instant listing alert.
Daily editorial picks. Unsubscribe anytime. Instant matching alerts are available separately.
Listings courtesy of South Central Kansas MLS as distributed by MLS GRID
Based on information submitted to the MLS GRID as of Oct 19, 2026, 9:20 AM. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information.
IDX information is provided exclusively for consumers' personal noncommercial use, may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing, data is deemed reliable but not guaranteed by MLS GRID.