CashFlowRE
Sign in Sign up
2133 SE Ohio Ave
D+ Composite 47.16
Why this score? — see what drove the D+ 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 +23.7/30.0
  • DSCR +7.6/10.0
  • 1% rule +5.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$110,000

2133 SE Ohio Ave · Topeka, KS 66605
3 bd · 1.0 ba · 1,302 sqft · SingleFamily public records · 25 Days on market
Built 1947 8,276 sqft lot Est $91k · 21% over

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

Listing remarks

Move in ready 3-bedroom, 1-bath ranch home featuring over 1,300 sq. ft. of comfortable living space! This well-maintained property offers fresh paint and brand-new carpet throughout, creating a clean and updated feel from the moment you walk in. The spacious family room with a cozy fireplace provides the perfect place to relax or entertain guests. The home also includes a separate dining area, breakfast bar, and a functional kitchen layout. A dedicated laundry room adds extra convenience and storage space. Outside, enjoy the welcoming front deck, detached garage, and plenty of room for outdoor enjoyment. Whether you’re a first-time homebuyer, downsizing, or looking for an investment o

Key facts

  • Fresh paint
  • Brand new carpet
  • Cozy fireplace

Tags

FRESH PAINTBRAND NEW CARPETSPACIOUS FAMILY ROOMCOZY FIREPLACESEPARATE DINING AREABREAKFAST BAR

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property
  • Construction: Frame construction with vinyl siding; Composition roof; Crawl space basement
  • Exterior features: Patio; Deck; Chain-link fenced yard

Interior

  • Kitchen: Dishwasher; Gas water heater
  • Flooring: Vinyl; Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air
  • Interior features: Breakfast bar; Fireplace in family room
  • Laundry & utility: Main-level laundry

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/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $210 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $108k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 4.3% in Topeka — 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 69/100 on livability (#195 in KS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, crime F, commute F.
  • Topeka Public Schools (urban): math 17% / reading 23% proficiency, ranked #158 of 169 in KS (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Williams Science And Fine Arts Magnet School (math 8% / reading 12%, grade F, #660 of 684 statewide, top 98%, 420 students, 93% FRL); Eisenhower Middle School (math 10% / reading 8%, grade F, #204 of 219 statewide, top 94%, 486 students, 90% FRL); Highland Park High (math 8% / reading 12%, grade F, #306 of 327 statewide, top 95%, 857 students, 85% FRL) — zoned schools average 89% FRL vs 69% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 54 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 219 units permitted in Shawnee County in 2024 (25 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Shawnee County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 12y 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.
  • Current owner paid $32k; list at $110k implies a 245% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $108,350 (1.5% below list)

Questions for the listing agent

  1. Built in 1947 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
1.07%
Cap rate
8.58%
Cash-on-cash
8.18%
DSCR
1.36
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$91,140
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2310 SE Massachusetts Ave 0.31mi 3/1.0 1,428 (+10%) 4mo $100,000 $70 66
2424 SE Kentucky Ave 0.35mi 4/2.0 (+1) 1,385 (+6%) 21mo $93,330 $67 46

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

Projected returns pro-forma

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

5-year hold
IRR
-3.9%
Equity multiple
0.86×
Total profit
$-4,456
Equity at exit
$16,401
10-year hold
IRR
5.8%
Equity multiple
1.43×
Total profit
$13,310
Equity at exit
$9,511

Cash invested: $30,800 (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 66605

Active inventory
54
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,173 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$94 /mo · $1,130/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$210

Break-even live

Break-even rent $907
Max offer price $110,000
Occupancy floor 77%

Sensitivity live

Price -10% $272 -5% $241 +0% $210 +5% $179 +10% $148
Rent -10% $117 -5% $164 +0% $210 +5% $256 +10% $303
Rate -1.0pp $265 -0.5pp $238 base $210 +0.5pp $182 +1.0pp $153

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
$27,500
Closing costs
$3,300
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.

Rent comps 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1724 SE Pennsylvania Ave Unit B Topeka, KS 2.0 1.0 960 $850 $0.89 22d 1 0.48mi
501 SE 25th St Topeka, KS 3.0 1.5 1200 $1,295 $1.08 22d 1 0.55mi
2435 SE Colorado Ave Topeka, KS 3.0 1.0 1100 $1,200 $1.09 22d 1 0.69mi
2704 SE Massachusetts Ave Topeka, KS 3.0 1.0 936 $950 $1.01 22d 1 0.70mi
2351 SE Bellview Ave Topeka, KS 1.0–3.0 1.0–1.5 1132 $1,306 $1.15 22d 1 1.04mi
1110 SE Powell St Unit 12-2169 Topeka, KS 3.0 1.5 909 $980 $1.08 22d 1 1.04mi
1624 SW Polk St Topeka, KS 3.0 2.0 1288 $1,350 $1.05 22d 1 1.34mi
3317 SE Bryant St Topeka, KS 3.0 1.0 1000 $1,050 $1.05 22d 1 1.49mi
1936 SW Clay St Topeka, KS 3.0 1.0 1572 $1,000 $0.64 22d 1 1.50mi

Listing history 22 events

  1. 2026-06-21
    statusdays on market $110,000 Pending 25 DOM
  2. 2026-06-19
    days on market $110,000 Active 24 DOM
  3. 2026-06-18
    days on market $110,000 Active 23 DOM
  4. 2026-06-17
    days on market $110,000 Active 22 DOM
  5. 2026-06-16
    days on market $110,000 Active 21 DOM
  6. 2026-06-15
    days on market $110,000 Active 20 DOM
  7. 2026-06-14
    days on market $110,000 Active 18 DOM
  8. 2026-06-13
    days on market $110,000 Active 17 DOM
  9. 2026-06-10
    days on market $110,000 Active 15 DOM
  10. 2026-06-09
    days on market $110,000 Active 14 DOM
  11. 2026-06-08
    days on market $110,000 Active 13 DOM
  12. 2026-06-07
    days on market $110,000 Active 12 DOM
  13. 2026-06-02
    days on market $110,000 Active 7 DOM
  14. 2026-06-01
    days on market $110,000 Active 6 DOM
  15. 2026-05-31
    days on market $110,000 Active 5 DOM
  16. 2026-05-30
    days on market $110,000 Active 4 DOM
  17. 2026-05-27
    listed $110,000 Active
  18. 2019-11-01
    listed $49,500
  19. 2019-08-19
    listed $63,000
  20. 2014-11-06
    soldstatus $31,900
  21. 2014-11-03
    soldstatus
  22. 2014-09-22
    listed $1

ⓘ 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
$1,130 · $94/mo
Projected year-2 tax
$1,551 · $129/mo
Expected delta
+$421/yr (+$35/mo · 37.3%)

ⓘ 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 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 3 unhealthy d/yr today · 4 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
$14,079
− Mortgage interest
−$6,162
− Property taxes
−$1,130
− Insurance
−$550
− Repairs & maintenance
−$1,126
− Management
−$1,126
− Depreciation
−$3,200
Taxable income
$785
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$188
After-tax cash flow
$2,332/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
Topeka Public Schools
NCES district ID
2012260
Math proficiency
17% ▼ -8.00%
Reading proficiency
23% ▼ -2.00%
Median HH income
$37,405
Composite
16.69/100
National rank
#9167
State rank
#158 of 169 in KS

Livability — Topeka

Score
69/100
State rank
#195
US rank
#8848

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Topeka, KS
County
Shawnee County · 118,130 people
City population
118,130
Metro
Topeka, KS
Population (ZIP)
20,891
Household income
$59,106
Rent vs Own
29.5% rent · 70.5% own
Severe rent burden
490.0

Population outlook (Shawnee County) Hauer SSP2

Today (2025)
179,277 people
By 2030
177,762 · -0.8%
By 2040
172,341 · -3.9%
By 2050
166,330 · -7.2%
By 2075
152,417 · -15.0%
By 2100
134,782 · -24.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 60% Hispanic / Latino 20% Black 13% Two or more races 10%
Hispanic origin (detail)
Mexican 17% Puerto Rican 2%
Common ancestry
Lithuanian 3% Slovak 1% Italian 1%
Foreign-born
6% · Canada
Languages at home
90% English-only · Spanish 9% Other Indo-European 1%

Political lean MEDSL · Shawnee

2024 margin
Toss-up / Even · D 49.3% · R 48.8% · Other 2.0%
2008→2024 swing
+0.8pp no change · 2008: -0.3pp · 2024: 0.5pp
All cycles
2024: D+0.5 2020: D+3.0 2016: R+2.8 2012: R+1.7 2008: R+0.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -150.37%
Current HPI
206.375
Rent YoY
Metro
Topeka, KS
State GDP YoY
F500 in state
0

Price history

+244.8% since first listed
6 events — show timeline
  • 2026-05-27 Listed $110,000 Sunflower MLS as distributed by MLS GRID
  • 2019-11-01 Listed $49,500 Sunflower MLS as distributed by MLS GRID
  • 2019-08-19 Listed $63,000 Sunflower MLS as distributed by MLS GRID
  • 2014-11-06 Sold (Public Records) $31,900 Public Records
  • 2014-11-03 Sold (MLS) Sunflower MLS as distributed by MLS GRID
  • 2014-09-22 Listed $1 Sunflower MLS as distributed by MLS GRID

Property tax history

+1.4%/yr

Latest (2025): $1,130 · +5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…