{"id":7658,"date":"2026-01-13T02:44:26","date_gmt":"2026-01-13T02:44:26","guid":{"rendered":"https:\/\/xpat-homes.com\/investment\/?p=7658"},"modified":"2026-01-16T02:18:50","modified_gmt":"2026-01-16T02:18:50","slug":"1040-n-sumac-st","status":"publish","type":"post","link":"https:\/\/xpat-homes.com\/investment\/sale\/1040-n-sumac-st\/","title":{"rendered":"1040 N Sumac St, Olathe, KS
House
$412,000
"},"content":{"rendered":"
\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n
\u3010\u7269\u4ef6\u60c5\u5831\u3011Property information<\/th>\r\n<\/tr>\r\n
\u30fb\u8cfc\u5165\u5e74\u6708 Purchased Date<\/td>\r\n2026\/1<\/td>\r\n<\/tr>\r\n
\u30fb\u8cfc\u5165\u4fa1\u683c Purchased Price<\/td>\r\n$412,000<\/td>\r\n<\/tr>\r\n
<\/td>\r\n<\/td>\r\n<\/tr>\r\n
\u30fb\u7bc9\u5e74 Built in<\/td>\r\n2017<\/td>\r\n<\/tr>\r\n
\u30fb\u9593\u53d6\u308a Floor plan<\/td>\r\n3 Bed\u30012 bath\u30012 car garage<\/td>\r\n<\/tr>\r\n
\u30fb\u5e8a\u9762\u7a4d Living area<\/td>\r\n1,510 sqft\uff08\u7d04140\u33a1\uff09<\/td>\r\n<\/tr>\r\n
<\/th>\r\n<\/td>\r\n<\/tr>\r\n
\u3010\u53ce\u5165\u3011Income<\/th>\r\n<\/tr>\r\n
\u30fb\u5bb6\u8cc3\u53ce\u5165 Rent<\/td>\r\n$37,200\/yr\uff08$3,100\/m)<\/td>\r\n<\/tr>\r\n
<\/th>\r\n<\/td>\r\n<\/tr>\r\n
\u3010\u7dcf\u7d4c\u8cbb\u3011Cost<\/th>\r\n<\/td>\r\n<\/tr>\r\n
\u30fb\u7d4c\u8cbb\u4e88\u6e2c Total<\/td>\r\n$10,653\/yr\uff08$888\/m\uff09<\/td>\r\n<\/tr>\r\n
\u56fa\u5b9a\u8cc7\u7523\u7a0e Property tax<\/td>\r\n$5,181\/yr\uff08$432\/m\uff09<\/td>\r\n<\/tr>\r\n
\u7ba1\u7406\u7d44\u5408\u8cbb HOA fee<\/td>\r\n$396\/yr\uff08$33\/m\uff09<\/td>\r\n<\/tr>\r\n
\u706b\u707d\u4fdd\u967a Insurance<\/td>\r\n$1,728\/yr\uff08$144\/m\uff09<\/td>\r\n<\/tr>\r\n
\u7269\u4ef6\u7ba1\u7406\u8cbb Management fee(rent x 9%*)<\/td>\r\n$3,348\/yr \uff08$279\/m\uff09<\/td>\r\n<\/tr>\r\n
<\/td>\r\n<\/tr>\r\n
<\/th>\r\n<\/td>\r\n<\/tr>\r\n
\u3010\u30ad\u30e3\u30c3\u30b7\u30e5\u30d5\u30ed\u30fc\u30fb\u5229\u56de\u308a\u3011Cash Flow<\/th>\r\n<\/tr>\r\n
\u30fb\u73fe\u91d1\u8cfc\u5165\u6642 Cash buyer<\/td>\r\n<\/tr>\r\n
\u30ad\u30e3\u30c3\u30b7\u30e5\u30d5\u30ed\u30fc NOI<\/td>\r\n$26,547\/yr\uff08$2,212\/m\uff09<\/td>\r\n<\/tr>\r\n
\u5229\u56de\u308a Cap<\/td>\r\n6.4%<\/td>\r\n<\/tr>\r\n
<\/th>\r\n<\/td>\r\n<\/tr>\r\n
\u3010\u30ed\u30fc\u30f3\u5229\u7528\u6642 Financing\u3011<\/th>\r\n<\/tr>\r\n
\u982d\u91d1DP\uff0830%\uff09<\/td>\r\n$123,600<\/td>\r\n<\/tr>\r\n
\u30ed\u30fc\u30f3\u8fd4\u6e08 Mortgage\uff08\u91d1\u5229 int 7.0%\u300130yr\uff09<\/td>\r\n$23,025\/yr\uff08$1,919\/m\uff09<\/td>\r\n<\/tr>\r\n
\u30ad\u30e3\u30c3\u30b7\u30e5\u30d5\u30ed\u30fc NOI<\/td>\r\n$3,522\/yr\uff08$294\/m\uff09<\/td>\r\n<\/tr>\r\n
\u5229\u56de\u308a Cap<\/td>\r\n2.9%<\/td>\r\n<\/tr>\r\n
<\/th>\r\n<\/tr>\r\n<\/tbody>\r\n<\/table>\r\n \r\n\r\n<\/div>","protected":false},"excerpt":{"rendered":"","protected":false},"author":3,"featured_media":7659,"comment_status":"closed","ping_status":"closed","sticky":false,"template":"","format":"standard","meta":{"footnotes":""},"categories":[21],"tags":[],"class_list":["post-7658","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-sale","no-wpautop"],"_links":{"self":[{"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/posts\/7658","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/posts"}],"about":[{"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/types\/post"}],"author":[{"embeddable":true,"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/users\/3"}],"replies":[{"embeddable":true,"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/comments?post=7658"}],"version-history":[{"count":4,"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/posts\/7658\/revisions"}],"predecessor-version":[{"id":7663,"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/posts\/7658\/revisions\/7663"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/media\/7659"}],"wp:attachment":[{"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/media?parent=7658"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/categories?post=7658"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/tags?post=7658"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}