CashFlowRE
Sign in Sign up
215 W C Ave
B+ Composite 78.53
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
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$30,000

215 W C Ave · Kingman, KS 67068
4 bd · 1.0 ba · 1,289 sqft · SingleFamily public records · 19 Days on market
Built 1910 0.25 ac lot ↓ 25% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Key facts

  • Spacious layout
  • 0.25 acre lot
  • Built 1910

Tags

SPACIOUS LAYOUTACCESS TO LOCAL AMENITIES

Property features AI

Exterior

  • Utilities: Natural gas available; Public utilities
  • Home design: Single-family onsite-built home
  • Construction: Crawl space foundation; Composition roof
  • Exterior features: One level

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Refrigerator; Range
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Wall/window air conditioning units
  • Interior features: Dishwasher; Disposal; Microwave; Refrigerator; Range
  • Laundry & utility: Separate laundry room

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 4-bed/1.0-bath single-family listed at $30k.

Deal economics

  • At list price, monthly cash flow is $715 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $30k).
  • Recommended offer: $30k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 75/100 on livability (#73 in KS, #4,191 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities F, commute F.
  • Kingman-Norwich (town): math 22% / reading 30% proficiency, ranked #129 of 169 in KS (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Kingman Elementary School (math 22% / reading 27%, grade F, #540 of 684 statewide, top 82%, 349 students, 59% FRL); Kingman Middle School (math 8% / reading 17%, grade F, #192 of 219 statewide, top 88%, 94 students, 54% FRL); Kingman High (math 15% / reading 24%, grade F, #198 of 327 statewide, top 66%, 203 students, 44% FRL) — zoned schools average 53% FRL vs 37% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 7 active listings in the ZIP; 52 units permitted in Kingman County in 2024 (30 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($207 loan paydown + $3k appreciation (10.0% local appreciation)).
  • Kingman County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($30k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price; built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $29,550 (1.5% below list)

Questions for the listing agent

  1. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
4.06%
Cap rate
34.91%
Cash-on-cash
102.19%
DSCR
5.55
GRM
2.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.37×
Total profit
$61,939
Equity at exit
$27,026
10-year hold
IRR
Equity multiple
18.46×
Total profit
$146,657
Equity at exit
$58,283

Cash invested: $8,400 (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 67068

Home prices YoY
9.0%
Active inventory
7
Price-to-rent
2.1×

Monthly cashflow live

Estimated rent
$1,217 medium interval (Pro) →
Mortgage (P&I)
$157
Tax from tax record
$76 /mo · $912/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$255
Net cashflow
$715

Break-even live

Break-even rent $311
Max offer price $30,000
Occupancy floor 36%

Sensitivity live

Price -10% $732 -5% $724 +0% $715 +5% $707 +10% $698
Rent -10% $619 -5% $667 +0% $715 +5% $763 +10% $811
Rate -1.0pp $730 -0.5pp $723 base $715 +0.5pp $708 +1.0pp $700

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
$7,500
Closing costs
$900
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 3 events

  1. 2026-05-11
    status Pending
  2. 2026-04-28
    price $30,000
  3. 2026-04-22
    listed $40,000 Active

ⓘ 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
$912 · $76/mo
Projected year-2 tax
$912 · $76/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate 20% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$14,599
− Mortgage interest
−$1,680
− Property taxes
−$912
− Insurance
−$150
− Repairs & maintenance
−$1,168
− Management
−$1,168
− Depreciation
−$873
Taxable income
$8,648
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,076
After-tax cash flow
$6,508/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
Kingman-Norwich
NCES district ID
2008070
Math proficiency
22% ▬ 0.00%
Reading proficiency
30% ▲ 1.00%
Median HH income
$48,914
Composite
22.76/100
National rank
#8028
State rank
#129 of 169 in KS

Livability — Kingman

Score
75/100
State rank
#73
US rank
#4191

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kingman, KS
Population (ZIP)
3,881

Population outlook (Kingman County) Hauer SSP2

Today (2025)
7,491 people
By 2030
7,380 · -1.5%
By 2040
7,090 · -5.4%
By 2050
6,736 · -10.1%
By 2075
6,400 · -14.6%
By 2100
6,125 · -18.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Lithuanian 5% Italian 4% Romanian 2%
Foreign-born
0%
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Kingman

2024 margin
Solid R (+59.9) · D 19.1% · R 79.0% · Other 1.9%
2008→2024 swing
-15.2pp toward R · 2008: -44.8pp · 2024: -59.9pp
All cycles
2024: R+59.9 2020: R+60.0 2016: R+58.3 2012: R+51.3 2008: R+44.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 15.76%
Current HPI
191.6136
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-25.0% since first listed
3 events — show timeline
  • 2026-05-11 Pending SCKMLS as Distributed by MLS Grid
  • 2026-04-28 Price Changed $30,000 SCKMLS as Distributed by MLS Grid
  • 2026-04-22 Listed $40,000 SCKMLS as Distributed by MLS Grid

Property tax history

+3.5%/yr

Latest (2025): $912 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…