Duplex with Three-Car
For Sale
$389,500
Pending
5287 N Toben, Bel Aire, KS 67226
Residential Income, Bel Aire, KS
Property Size2,773 SF
Lot Size0.26 Acres
Days on Market125
Property Features for 5287 N Toben
General Information
Property type
Residential Multi Family
Property subtype
Duplex
Parking
12
Parking features
On Street, Off Street
Appliances
Dishwasher, Disposal, Microwave, Range, Refrigerator
Subdivision
Rock Spring
Elementary school
Isely Magnet (NH)
Middle school
Stucky
High school
Heights
Elementary school district
Wichita School District (USD 259)
Middle school district
Wichita School District (USD 259)
High school district
Wichita School District (USD 259)
Directions
From Webb & 53rd St N., West (left) to Toben, South (left) to 2nd cul-de-sac on right. Home is on left side.
Standard status
Pending
APN
30013175
Size
2,773 SF
Lot size
0.26 Acres
Taxes and HOA fees
Tax Year
2025
Tax Description
LOT 19 BLOCK 1 ROCK SPRING 3RD ADDITION
Tax Annual Amount
5990
HOA Fee
$200 Annually
Legal Description
LOT 19 BLOCK 1 ROCK SPRING 3RD ADDITION
Utilities
Utilities
Natural Gas Available
Heating system
Forced Air, Natural Gas
Cooling system
Multi Units, Ceiling Fan(s), Electric
Water source
Public
Amenities
covered patio
fenced backyard
covered walkway
Building Details
Year built
2021
Number of units
2
Flooring type
Concrete
Building materials
Brick Veneer, Frame, Masonry
Roof type
Composition
Architectural style
Other
Listing Agency:
Coldwell Banker Plaza Real Estate · Coldwell Banker Real Estate
(316) 686-7121
Listed By:
Leslie Wessel · License #00225620
(316) 461-4375
Added: May 1
Changed: Sep 1
Last Checked: Sep 2 at 3:06AM
MLS# 672266
Copyright © 2026 South Central Kansas MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This 2021 duplex at 5287 and 5289 N Toben contains 2,773 square feet on a 0.2589-acre lot. Both units offer luxury vinyl plank flooring, neutral finishes, kitchens with stainless steel appliances and granite countertops, and bathrooms with matching granite surfaces. Primary suites include private baths, built-in storage, and oversized walk-in closets. Each residence also has a covered patio and a fully fenced backyard.
The attached three-car garage configuration provides parking and storage, with a rear roll-up door connecting to the backyard and patio area. Unit 5287 is leased into 2027, while Unit 5289 is scheduled to become available July 31, 2026. Professional management is currently provided by Reliance Property Management. Public water and natural gas are available, with forced-air heating and electric cooling serving the property.
The attached three-car garage configuration provides parking and storage, with a rear roll-up door connecting to the backyard and patio area. Unit 5287 is leased into 2027, while Unit 5289 is scheduled to become available July 31, 2026. Professional management is currently provided by Reliance Property Management. Public water and natural gas are available, with forced-air heating and electric cooling serving the property.
Key Highlights
- 2021‑built duplex with 2,773 square feet on a 0.2589‑acre lot
- Unit 5287 leased into 2027; Unit 5289 scheduled for availability July 31, 2026
- Attached three‑car garage setup includes a rear roll‑up door
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$23,186
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
5.95%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$463,720
$463.7K
Cap Rate 7%
$331,229
$331.2K
Cap Rate 9%
$257,622
$257.6K
Market Conditions
NOI Build-Up for 2,773 SF
Vacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent.
EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs.
OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements.
NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.
Gross rent
$34.9K $12.60/SF
− Vacancy
−$1.8K −$0.66/SF
EGI
$33.1K $11.94/SF
− OpEx
−$9.9K −$3.58/SF
NOI
$23.2K $8.36/SF
Area
Sedgwick County, KS
Vacancy
5.20%
Lease Rate
$12.60 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$463,720
Cap Rate 7%
$331,229
Cap Rate 9%
$257,622
Alternative Uses
Best Use
Multifamily LT 5
$331.2K
$289.8K – $386.4K
NOI $23,186 @ 7.0% cap · market cap 5.95%
Second Best
Apartment 5plus
$305.5K
$267.3K – $356.4K
NOI $21,386 @ 7.0% cap · market cap 5.49%
Theoretical Best
Office A
$578.0K
$505.7K – $674.3K
NOI $40,458 @ 7.0% cap · market cap 10.39%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Lease Details
2
Residential units
Location Intelligence
Trade Area within ½ mile
41
Businesses Nearby
Explore this area
Business Placement
Demographics for 67226, KS
20,767
Population
9,256
Households
2.2
Avg Household Size
37
Median Age
52%
College-Educated
97%
High-School Grad
24.7 sq mi
ZIP Area
841
Density / Sq Mi
$88,603
Median Household Income
$49,666
Median Earnings
$1,164
Median Rent
$274,700
Median Home Value
Market
Vacancy Rate% for Multifamily in Midwest region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - Two-unit property with updated interiors, private outdoor areas, and flexible occupancy for investors or an owner-occupant.
Where is this duplex located?
The property is located at 5287 N Toben Bel Aire, KS.
What is the asking price?
The asking price for this property is $389,500.
What are key features of this property?
This property features: 2021‑built duplex with 2,773 square feet on a 0.2589‑acre lot; Unit 5287 leased into 2027; Unit 5289 scheduled for availability July 31, 2026; Attached three‑car garage setup includes a rear roll‑up door
