CashFlowRE
Sign in Sign up
743-745 Tauromee Ave Duplex
B- Composite 66.37
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 +24.8/30.0
  • Appreciation +10.0/10.0
  • DSCR +8.1/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.4/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0

$225,000

743-745 Tauromee Ave · Kansas City, KS 66101
6 bd · None ba · — sqft · MultiFamily · 130 Days on market
Built 1915 5,663 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Well-located duplex in the heart of KCK with both units tenant occuiped. The lower unit (743) is a 1-bedroom currently rented at $850/month, while the upper unit (745) occupies the second floor and a large finished third-level loft that functions as a potential third bedroom or oversized flex suite with tall ceilings and excellent natural light and is rented for $900 / mo. A large off-street parking pad sits at the back of the property, providing convenient access for both units. Just blocks from Strawberry Hill and the growing selection of locally owned restaurants, cafés, and neighborhood bars, the location is a short walk to one of KCK’s most active revitalizing corridors.

Key facts

  • 5,663 sq ft lot
  • Built 1915
  • Listed 130 days

Tags

FINISHED THIRD-LEVEL LOFTOFF-STREET PARKING PAD

Property features AI

Finance

  • Financial info: Gross income reported as $24,600; Operating expenses include insurance, real estate tax, and water/sewer
  • HOA & community: No association fees

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer; Separate utility meters
  • Home design: Residential income property (duplex); Two-story
  • Construction: Frame construction with vinyl siding; Composition roof
  • Exterior features: Off-street parking; Property not in a flood plain; Lot approximately 5,663 square feet (per public records)

Interior

  • Bedrooms: One 1-bedroom unit; One 2-bedroom unit; Unit types include 1-bedroom and 2-bedroom layouts
  • Heating & cooling: Natural gas heating; Electric cooling with window units
  • Interior features: Basement present
  • Laundry & utility: Laundry located in the basement

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 1×1bd/1.0ba + 1×2bd/1.0ba units multifamily listed at $225k.

Deal economics

  • At list price, monthly cash flow is $479 ($6k/yr) — positive. Per door: $239/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $225k).
  • Recommended offer: $198k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 4.8% in Kansas City — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 72/100 on livability (#103 in KS) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools F, crime F, employment D-.
  • Kansas City (urban): math 8% / reading 15% proficiency, ranked #169 of 169 in KS (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 42 active listings in the ZIP; lower-income renter base — watch delinquency; 369 units permitted in Wyandotte County in 2024 (236 in 5+ unit buildings).
  • At $2,574/mo this rent would consume 73% of the median local household income ($43k/yr) (locally 457% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $24k of equity ($2k loan paydown + $22k appreciation (10.0% local appreciation)).
  • Wyandotte County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $63k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$39k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 130 days — a 12% lower offer ($198k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 16y ago 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.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $198,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 130 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.14%
Cap rate
8.85%
Cash-on-cash
9.11%
DSCR
1.41
GRM
7.3

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
30.9%
Equity multiple
3.43×
Total profit
$153,058
Equity at exit
$202,698
10-year hold
IRR
26.8%
Equity multiple
7.78×
Total profit
$426,840
Equity at exit
$437,126

Cash invested: $63,000 (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 66101

Home prices YoY
20.4%
Active inventory
42
Price-to-rent
16.2×

Monthly cashflow live

Estimated rent
$2,574 medium interval (Pro) →
Mortgage (P&I)
$1,180
Tax est. 1.5%
$281 /mo · $3,375/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$541
Net cashflow
$479

Break-even live

Break-even rent $1,968
Max offer price $225,000
Occupancy floor 76%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 1 1 $1,154
1× unit 2 1 $1,420
Total (2 units) $2,574

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
$56,250
Closing costs
$6,750
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 21 events

  1. 2026-06-18
    days on market $225,000 Active 130 DOM
  2. 2026-06-17
    days on market $225,000 Active 129 DOM
  3. 2026-06-16
    days on market $225,000 Active 128 DOM
  4. 2026-06-15
    days on market $225,000 Active 127 DOM
  5. 2026-06-13
    days on market $225,000 Active 125 DOM
  6. 2026-06-13
    days on market $225,000 Active 124 DOM
  7. 2026-06-09
    days on market $225,000 Active 121 DOM
  8. 2026-06-08
    days on market $225,000 Active 120 DOM
  9. 2026-06-07
    days on market $225,000 Active 119 DOM
  10. 2026-06-05
    days on market $225,000 Active 116 DOM
  11. 2026-06-03
    days on market $225,000 Active 115 DOM
  12. 2026-06-02
    days on market $225,000 Active 114 DOM
  13. 2026-06-01
    days on market $225,000 Active 113 DOM
  14. 2026-05-31
    days on market $225,000 Active 112 DOM
  15. 2026-04-24
    status Active
  16. 2026-04-08
    status Pending
  17. 2026-01-23
    listed $225,000 Active
  18. 2026-01-23
    historical
  19. 2025-10-22
    listed $225,000 Active
  20. 2010-07-17
    historical
  21. 2010-01-18
    listed $76,000

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥107°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$30,888
− Mortgage interest
−$12,603
− Property taxes
−$3,375
− Insurance
−$1,125
− Repairs & maintenance
−$2,471
− Management
−$2,471
− Depreciation
−$6,545
Taxable income
$2,297
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$551
After-tax cash flow
$5,191/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
Kansas City
NCES district ID
2007950
Math proficiency
8% ▼ -10.00%
Reading proficiency
15% ▼ -4.00%
Median HH income
$34,774
Composite
9.38/100
National rank
#9856
State rank
#169 of 169 in KS

Livability — Kansas City

Score
72/100
State rank
#103
US rank
#6054

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kansas City, KS
County
Wyandotte County · 130,206 people
City population
130,206
Metro
Kansas City, MO-KS
Population (ZIP)
12,556
Household income
$42,551
Rent vs Own
60.8% rent · 39.2% own
Severe rent burden
457.0

Population outlook (Wyandotte County) Hauer SSP2

Today (2025)
177,063 people
By 2030
183,212 · +3.5%
By 2040
195,697 · +10.5%
By 2050
207,897 · +17.4%
By 2075
236,169 · +33.4%
By 2100
255,790 · +44.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
Hispanic / Latino 47% Black 30% White 16% Two or more races 10% Asian 4% Native American 2%
Hispanic origin (detail)
Mexican 40%
Common ancestry
Romanian 1% Lithuanian 1% Slovak 1%
Foreign-born
29% · Canada, India
Languages at home
53% English-only · Spanish 39% Other Asian/Pacific 2%

Political lean MEDSL · Wyandotte

2024 margin
Strong D (+23.9) · D 61.1% · R 37.3% · Other 1.6%
2008→2024 swing
-17.0pp toward R · 2008: 40.9pp · 2024: 23.9pp
All cycles
2024: D+23.9 2020: D+30.9 2016: D+29.1 2012: D+36.4 2008: D+40.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 77.98%
Current HPI
460.4303
Rent YoY
Metro
Kansas City, MO-KS
State GDP YoY
F500 in state
0

Price history

+196.1% since first listed
7 events — show timeline
  • 2026-04-24 Relisted Heartland MLS as Distributed by MLS Grid
  • 2026-04-08 Pending Heartland MLS as Distributed by MLS Grid
  • 2026-01-23 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2026-01-23 Listed $225,000 Heartland MLS as Distributed by MLS Grid
  • 2025-10-22 Listed $225,000 Heartland MLS as Distributed by MLS Grid
  • 2010-07-17 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2010-01-18 Listed $76,000 Heartland MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…