AppliancesDishwasher, Disposal, Microwave, Refrigerator, Electric Range, Stainless Steel Appliance(s)
SubdivisionMillcreek Estate
Lot featuresLevel
Elementary schoolRising Star
Middle schoolWestridge
High schoolSM West
Elementary school districtShawnee Mission
Middle school districtShawnee Mission
High school districtShawnee Mission
DirectionsFrom 87th Street, Turn South on Gallery Street, Follow Gallery Street to the Right, Duplex will be on the Right side. 8862 is the half duplex on the Right.
Standard statusActive
APNIP48000000 0065A
Size1,263 SF
Lot size0.09 Acres
Taxes and HOA fees
Tax DescriptionMILL CREEK ESTATES PT LT 65 BG NE COR S 35.30' W 115.00' N 35.09' E 115.00' TO POB
Tax Annual Amount2052
Legal DescriptionMILL CREEK ESTATES PT LT 65 BG NE COR S 35.30' W 115.00' N 35.09' E 115.00' TO POB
Utilities
Sewer typePublic Sewer
Heating systemForced Air
Cooling systemElectric
Water sourcePublic
Building Details
Year built1986
Flooring typeCeramic floor, Carpet, Vinyl
Building materialsBoard & Batten Siding, Brick Trim, Lap Siding
Roof typeComposition
Architectural styleOther
Listing Agency:ReeceNichols -The Village · Berkshire Hathaway HomeServices(913) 262-7755
Listed By:Stephanie Low(913) 221-1556
Added: Aug 26Changed: Sep 11Last Checked: Sep 11 at 12:06PM
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
$12,696
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
4.63%
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%
$253,920$253.9K
Cap Rate 7%
$181,371$181.4K
Cap Rate 9%
$141,067$141.1K
Market Conditions
NOI Build-Up for 1,263 SFVacancy — 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
$23.9K $18.96/SF
− Vacancy
−$862 −$0.68/SF
EGI
$23.1K $18.28/SF
− OpEx
−$10.4K −$8.22/SF
NOI
$12.7K $10.05/SF
Area
Johnson County, KS
Vacancy
3.60%
Lease Rate
$18.96 /SF/Yr
Expense Ratio
45.00%
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%
$253,920
Cap Rate 7%
$181,371
Cap Rate 9%
$141,067
Alternative Uses
Best Use
Apartment 5plus
$181.4K
$158.7K – $211.6K (±1% cap)
NOI $12,696 @ 7.0% cap · market cap 4.63%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$305.7K
$267.5K – $356.6K (±1% cap)
NOI $21,397 @ 7.0% cap · market cap 7.81%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Unlock full access to InsightsSubscribe to Realmo Intelligence
Open Analytics
Current Use
Single family properties
Suggested Use
Top PickGrocery & Convenience StoreBakeryElectrical Service(Bike/Boat/Book/etc) StoreAuto Parts StoreSkin Care Clinic
Score = modeled unmet demand for each use within ~1 mi (higher = bigger opportunity). Zoning and permitted uses should be independently verified with local authorities.
Location Intelligence
Trade Area within ½ mile
411
Businesses Nearby
Explore this area
Business Placement
Demographics for 66215, KS
26,351
Population
11,945
Households
2.2
Avg Household Size
40
Median Age
51%
College-Educated
96%
High-School Grad
8.1 sq mi
ZIP Area
3,253
Density / Sq Mi
$89,065
Median Household Income
$48,448
Median Earnings
$1,420
Median Rent
$311,600
Median Home Value
Check the figures for this propertyCap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Sign in to save this property and pick up where you left off on any device.
See what stands out in this county
We scored every listing in this county against comparable properties nationwide, then flagged the few that stand out. Sign in to see them and the numbers behind each pick.
What we score
Cap Rateavailable after sign in
NOIavailable after sign in
On Marketavailable after sign in
Priceavailable after sign in
Local Demandavailable after sign in
Competing Supplyavailable after sign in
Building Ageavailable after sign in
Opportunity Zoneavailable after sign in
and many more
Save this Search
Sign in to store your filters and reopen this exact search in one click.
Your saved search will be available in your account, and you'll receive email notifications when new matching listings are added.
Your alert feedTurn on new-listing alerts
Sign in to get an email the moment a new match hits the market — no checking back.
Your alert feed
New: 350 Mission StJust listed · $36/SF · 2 min ago