2133 SE Ohio Ave · Topeka, KS
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,154 – $2,142
Heat risk 4/10 · Minor
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- Built in 1947 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- -3.9%
- Equity multiple
- 0.86×
- Total profit
- $-4,456
- Equity at exit
- $16,401
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-21statusdays on market $110,000 Pending 25 DOM
-
2026-06-19days on market $110,000 Active 24 DOM
-
2026-06-18days on market $110,000 Active 23 DOM
-
2026-06-17days on market $110,000 Active 22 DOM
-
2026-06-16days on market $110,000 Active 21 DOM
-
2026-06-15days on market $110,000 Active 20 DOM
-
2026-06-14days on market $110,000 Active 18 DOM
-
2026-06-13days on market $110,000 Active 17 DOM
-
2026-06-10days on market $110,000 Active 15 DOM
-
2026-06-09days on market $110,000 Active 14 DOM
-
2026-06-08days on market $110,000 Active 13 DOM
-
2026-06-07days on market $110,000 Active 12 DOM
-
2026-06-02days on market $110,000 Active 7 DOM
-
2026-06-01days on market $110,000 Active 6 DOM
-
2026-05-31days on market $110,000 Active 5 DOM
-
2026-05-30days on market $110,000 Active 4 DOM
-
2026-05-27$110,000 Active
-
2019-11-01$49,500
-
2019-08-19$63,000
-
2014-11-06soldstatus $31,900
-
2014-11-03soldstatus
-
2014-09-22$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
- 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
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
- 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 listed6 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%/yrLatest (2025): $1,130 · +5.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…