CashFlowRE
Sign in Sign up
230 E Prairie Ave
B+ Composite 76.02
Why this score? — see what drove the B+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.8/10.0
  • Livability +3.5/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$51,900

230 E Prairie Ave · Girard, KS 66743
3 bd · 2.0 ba · 1,510 sqft · SingleFamily public records · 53 Days on market
Built 1920 0.26 ac lot $34/sqft · 59% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This charming 3-bedroom, 2-bathroom two-story home in Girard, Kansas offers a fantastic opportunity for investors or buyers looking to add value. With a spacious layout and solid structure, this property is full of potential. The home features generous living areas, a functional floor plan, and ample natural light throughout. Its two-story design provides separation between living and sleeping spaces, making it ideal for families or tenants. With the right updates and personal touches, this property could be transformed into a highly desirable residence. Situated in a quiet community, the home benefits from small-town charm while still offering convenient access to local amenities and schools. Whether you're looking to expand your investment portfolio or take on your next project, this property presents a promising opportunity with strong upside potential.

Key facts

  • 0.26 acre lot
  • Garage
  • Listed 52 days

Property features AI

Finance

  • HOA & community: No association fees

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property; Attached property; 2 stories
  • Construction: Vinyl siding; Composition roof; Approximate living area 1,510 (above grade); Home age: 101 years or more
  • Exterior features: Not in a flood plain; Lot is approximately 0.26 acres

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms; One fireplace (1 total) noted in the home
  • Heating & cooling: Electric heating; Electric cooling (has cooling)
  • Interior features: Includes 3 total rooms; Full basement (other)

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $52k.

Deal economics

  • At list price, monthly cash flow is $470 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $52k).
  • Recommended offer: $50k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#185 in KS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, schools D+, amenities F.
  • Girard (town): math 32% / reading 44% proficiency, ranked #44 of 169 in KS (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 15 active listings in the ZIP; 65 units permitted in Crawford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($359 loan paydown + $2k appreciation (3.7% local appreciation)).
  • At projected returns (3.7% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($50k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $30k; list at $52k implies a 73% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $50,343 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
2.01%
Cap rate
17.15%
Cash-on-cash
38.77%
DSCR
2.73
GRM
4.2

CMA / ARV

ARV (median comp)
$126,581
List price
$51,900
Delta
-59.00%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
108 W Buffalo St 0.25mi 2/1.0 (-1) 1,376 (-9%) 10mo $135,000 $98 57
510 S Carbon St 0.48mi 3/2.0 1,456 (-4%) 20mo $110,000 $76 55
512 W Wilson N/A 0.71mi 3/2.0 1,568 (+4%) 13mo $174,500 $111 50
200 W Lexington St 0.60mi 3/2.0 1,719 (+14%) 3mo $245,000 $143 46
101 N Western Ave 0.66mi 3/1.0 1,483 (-2%) 21mo $129,900 $88 45
113 Josie St 0.64mi 2/1.0 (-1) 1,518 (+0%) 21mo $165,000 $109 42
409 N Ozark St 0.41mi 3/2.0 1,296 (-14%) 19mo $47,900 $37 41

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.69% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
45.3%
Equity multiple
3.62×
Total profit
$38,086
Equity at exit
$25,377
10-year hold
IRR
44.4%
Equity multiple
7.29×
Total profit
$91,393
Equity at exit
$40,776

Cash invested: $14,532 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
83 Strongly Landlord-Friendly
State Kansas
83 Strongly Landlord-Friendly · R+10
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; moderate court pace.

ZIP-level market 66743

Home prices YoY
1.9%
Active inventory
15
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,042 medium interval (Pro) →
Mortgage (P&I)
$272
Tax from tax record
$60 /mo · $715/yr
Insurance
$22
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$470

Break-even live

Break-even rent $447
Max offer price $51,900
Occupancy floor 50%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$12,975
Closing costs
$1,557
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 27 events

  1. 2026-06-19
    days on market $51,900 Active 53 DOM
  2. 2026-06-18
    days on market $51,900 Active 52 DOM
  3. 2026-06-17
    days on market $51,900 Active 51 DOM
  4. 2026-06-16
    days on market $51,900 Active 50 DOM
  5. 2026-06-15
    days on market $51,900 Active 49 DOM
  6. 2026-06-14
    days on market $51,900 Active 47 DOM
  7. 2026-06-12
    days on market $51,900 Active 46 DOM
  8. 2026-06-09
    days on market $51,900 Active 43 DOM
  9. 2026-06-08
    days on market $51,900 Active 42 DOM
  10. 2026-06-07
    days on market $51,900 Active 41 DOM
  11. 2026-06-05
    days on market $51,900 Active 39 DOM
  12. 2026-06-03
    days on market $51,900 Active 37 DOM
  13. 2026-06-02
    days on market $51,900 Active 36 DOM
  14. 2026-06-01
    days on market $51,900 Active 35 DOM
  15. 2026-05-31
    days on market $51,900 Active 34 DOM
  16. 2026-05-30
    days on market $51,900 Active 33 DOM
  17. 2026-04-27
    listed $51,900 Active 868-char remark
    Show marketing remark (868 chars)

    This charming 3-bedroom, 2-bathroom two-story home in Girard, Kansas offers a fantastic opportunity for investors or buyers looking to add value. With a spacious layout and solid structure, this property is full of potential. The home features generous living areas, a functional floor plan, and ample natural light throughout. Its two-story design provides separation between living and sleeping spaces, making it ideal for families or tenants. With the right updates and personal touches, this property could be transformed into a highly desirable residence. Situated in a quiet community, the home benefits from small-town charm while still offering convenient access to local amenities and schools. Whether you're looking to expand your investment portfolio or take on your next project, this property presents a promising opportunity with strong upside potential.

  18. 2026-04-27
    listed $51,900 Active 868-char remark
    Show marketing remark (868 chars)

    This charming 3-bedroom, 2-bathroom two-story home in Girard, Kansas offers a fantastic opportunity for investors or buyers looking to add value. With a spacious layout and solid structure, this property is full of potential. The home features generous living areas, a functional floor plan, and ample natural light throughout. Its two-story design provides separation between living and sleeping spaces, making it ideal for families or tenants. With the right updates and personal touches, this property could be transformed into a highly desirable residence. Situated in a quiet community, the home benefits from small-town charm while still offering convenient access to local amenities and schools. Whether you're looking to expand your investment portfolio or take on your next project, this property presents a promising opportunity with strong upside potential.

  19. 2026-04-27
    listed $51,900 Active
    Show marketing remark (868 chars)

    This charming 3-bedroom, 2-bathroom two-story home in Girard, Kansas offers a fantastic opportunity for investors or buyers looking to add value. With a spacious layout and solid structure, this property is full of potential. The home features generous living areas, a functional floor plan, and ample natural light throughout. Its two-story design provides separation between living and sleeping spaces, making it ideal for families or tenants. With the right updates and personal touches, this property could be transformed into a highly desirable residence. Situated in a quiet community, the home benefits from small-town charm while still offering convenient access to local amenities and schools. Whether you're looking to expand your investment portfolio or take on your next project, this property presents a promising opportunity with strong upside potential.

  20. 2025-12-31
    historical
  21. 2025-11-12
    price $45,000
  22. 2025-09-23
    price $49,900
  23. 2025-07-22
    price $54,000
  24. 2025-06-24
    price $57,000
  25. 2025-06-03
    listed $60,000 Active
  26. 2021-02-09
    soldstatus
  27. 1990-12-01
    soldstatus $30,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast KS · Resets to sale price

Current annual tax
$715 · $60/mo
Projected year-2 tax
$732 · $61/mo
Expected delta
+$17/yr (+$1/mo · 2.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,499
− Mortgage interest
−$2,907
− Property taxes
−$715
− Insurance
−$260
− Repairs & maintenance
−$1,000
− Management
−$1,000
− Depreciation
−$1,510
Taxable income
$5,108
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,226
After-tax cash flow
$4,408/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Girard
NCES district ID
2006480
Math proficiency
32% ▲ 2.00%
Reading proficiency
44% ▲ 4.00%
Median HH income
$44,262
Composite
32.24/100
National rank
#5769
State rank
#44 of 169 in KS

Livability — Girard

Score
69/100
State rank
#185
US rank
#8485

Category grades

Amenities F Commute F Cost of living A+ Crime C- Employment D- Housing A+ Health & safety A+ User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Girard, KS
Population (ZIP)
4,384

Population outlook (Crawford County) Hauer SSP2

Today (2025)
39,393 people
By 2030
39,540 · +0.4%
By 2040
39,452 · +0.1%
By 2050
39,188 · -0.5%
By 2075
39,038 · -0.9%
By 2100
38,219 · -3.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 6% Hispanic / Latino 1%
Common ancestry
Lithuanian 4% Slovak 3% Italian 3%
Foreign-born
0%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Crawford

2024 margin
Strong R (+25.3) · D 36.5% · R 61.7% · Other 1.8%
2008→2024 swing
-26.7pp toward R · 2008: 1.4pp · 2024: -25.3pp
All cycles
2024: R+25.3 2020: R+23.1 2016: R+23.1 2012: R+6.5 2008: D+1.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.69%
Current HPI
196.0003
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+73.0% since first listed
11 events — show timeline
  • 2026-04-27 Listed $51,900 OGAR
  • 2026-04-27 Listed $51,900 Heartland MLS as Distributed by MLS Grid
  • 2026-04-27 Listed $51,900 SOMO
  • 2025-12-31 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2025-11-12 Price Changed $45,000 Heartland MLS as Distributed by MLS Grid
  • 2025-09-23 Price Changed $49,900 Heartland MLS as Distributed by MLS Grid
  • 2025-07-22 Price Changed $54,000 Heartland MLS as Distributed by MLS Grid
  • 2025-06-24 Price Changed $57,000 Heartland MLS as Distributed by MLS Grid
  • 2025-06-03 Listed $60,000 Heartland MLS as Distributed by MLS Grid
  • 2021-02-09 Sold (Public Records) Public Records
  • 1990-12-01 Sold (Public Records) $30,000 Public Records

Property tax history

-1.2%/yr

Latest (2025): $715 · +11.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…