CashFlowRE
Sign in Sign up
215 S Garfield Ave
B- Composite 66.17
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 +29.8/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.4/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$68,400

215 S Garfield Ave · Lyons, KS 67554
1 bd · 1.0 ba · 1,053 sqft · SingleFamily public records · 69 Days on market
Built 1950 7,840 sqft lot

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

Listing remarks MLS

Check out this two bedroom, one bathroom home located in the small town of Lyons. The home offers a large fenced back yard with a one car attached garage and maintenance free vinyl siding. This home has loads of potential and is just waiting for you to add your finishing touches. Call for your showing today!

Key facts

  • Fenced back yard
  • 7,840 sq ft lot
  • Garage

Tags

FENCED BACK YARDMAINTENANCE FREE VINYL SIDING

Property features AI

Exterior

  • Parking: 1-car garage
  • Utilities: Sewer available; Natural gas available; Public utilities
  • Home design: Single-family on-site built home; One level
  • Construction: Composition roof; No basement
  • Exterior features: Chain link fencing

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central electric air conditioning
  • Interior features: Living room fireplace (one)
  • Laundry & utility: Main floor laundry in a separate 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 1-bed/1.0-bath single-family listed at $68k.

Deal economics

  • At list price, monthly cash flow is $250 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($915 rent vs $68k).
  • Recommended offer: $64k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#207 in KS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime A; Watch: employment D+, amenities F, commute F.
  • Lyons (town): math 23% / reading 26% proficiency, ranked #136 of 169 in KS (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Lyons Central Elementary (math 32% / reading 42%, grade F, #358 of 684 statewide, top 56%, 157 students, 76% FRL); Lyons Middle School (math 17% / reading 17%, grade F, #167 of 219 statewide, top 78%, 187 students, 81% FRL); Lyons High School (math 15% / reading 5%, grade F, #289 of 327 statewide, top 93%, 212 students, 82% FRL) — zoned schools average 80% FRL vs 64% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 30 active listings in the ZIP; 13 units permitted in Rice County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $473 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Rice County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 2 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 $68k implies a 128% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $64,295 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.34%
Cap rate
10.68%
Cash-on-cash
15.67%
DSCR
1.70
GRM
6.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
6.5%
Equity multiple
1.25×
Total profit
$4,860
Equity at exit
$10,199
10-year hold
IRR
15.9%
Equity multiple
2.29×
Total profit
$24,800
Equity at exit
$5,914

Cash invested: $19,152 (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 67554

Active inventory
30
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$915 medium interval (Pro) →
Mortgage (P&I)
$359
Tax est. 1.5%
$86 /mo · $1,026/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$192
Net cashflow
$250

Break-even live

Break-even rent $598
Max offer price $68,400
Occupancy floor 68%

Sensitivity live

Price -10% $297 -5% $274 +0% $250 +5% $226 +10% $203
Rent -10% $178 -5% $214 +0% $250 +5% $286 +10% $322
Rate -1.0pp $285 -0.5pp $268 base $250 +0.5pp $232 +1.0pp $214

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
$17,100
Closing costs
$2,052
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 20 events

  1. 2026-06-18
    days on market $68,400 Active 69 DOM
  2. 2026-06-17
    days on market $68,400 Active 68 DOM
  3. 2026-06-16
    days on market $68,400 Active 67 DOM
  4. 2026-06-15
    days on market $68,400 Active 66 DOM
  5. 2026-06-13
    days on market $68,400 Active 64 DOM
  6. 2026-06-12
    days on market $68,400 Active 63 DOM
  7. 2026-06-09
    days on market $68,400 Active 60 DOM
  8. 2026-06-08
    days on market $68,400 Active 59 DOM
  9. 2026-06-07
    days on market $68,400 Active 58 DOM
  10. 2026-06-05
    days on market $68,400 Active 56 DOM
  11. 2026-06-04
    days on market $68,400 Active 54 DOM
  12. 2026-06-02
    days on market $68,400 Active 53 DOM
  13. 2026-06-01
    days on market $68,400 Active 52 DOM
  14. 2026-05-31
    days on market $68,400 Active 51 DOM
  15. 2026-05-31
    days on market $68,400 Active 50 DOM
  16. 2026-05-20
    listed $68,400 Active 309-char remark
    Show marketing remark (309 chars)

    Check out this two bedroom, one bathroom home located in the small town of Lyons. The home offers a large fenced back yard with a one car attached garage and maintenance free vinyl siding. This home has loads of potential and is just waiting for you to add your finishing touches. Call for your showing today!

  17. 2026-05-15
    price $68,400
  18. 2026-04-23
    price $72,000
  19. 2026-04-09
    listed $74,000 Active
  20. 2005-07-01
    soldstatus $30,000

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$10,979
− Mortgage interest
−$3,831
− Property taxes
−$1,026
− Insurance
−$342
− Repairs & maintenance
−$878
− Management
−$878
− Depreciation
−$1,990
Taxable income
$2,033
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$488
After-tax cash flow
$2,513/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
Lyons
NCES district ID
2009030
Math proficiency
23% ▼ -10.00%
Reading proficiency
26% ▼ -4.00%
Median HH income
$47,109
Composite
21.36/100
National rank
#8363
State rank
#136 of 169 in KS

Livability — Lyons

Score
68/100
State rank
#207
US rank
#9304

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lyons, KS
Population (ZIP)
4,122

Population outlook (Rice County) Hauer SSP2

Today (2025)
9,798 people
By 2030
9,694 · -1.1%
By 2040
9,507 · -3.0%
By 2050
9,457 · -3.5%
By 2075
9,487 · -3.2%
By 2100
9,144 · -6.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Hispanic / Latino 24% Two or more races 17% Black 2%
Hispanic origin (detail)
Mexican 21%
Common ancestry
Iranian 3% Lithuanian 2% Slovak 2%
Foreign-born
6% · Canada
Languages at home
86% English-only · Spanish 14%

Political lean MEDSL · Rice

2024 margin
Solid R (+56.7) · D 20.8% · R 77.5% · Other 1.7%
2008→2024 swing
-16.5pp toward R · 2008: -40.2pp · 2024: -56.7pp
All cycles
2024: R+56.7 2020: R+52.8 2016: R+55.6 2012: R+47.8 2008: R+40.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -89.91%
Current HPI
165.4881
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+128.0% since first listed
5 events — show timeline
  • 2026-05-20 Listed $68,400 MKMLS as distributed by MLS GRID
  • 2026-05-15 Price Changed $68,400 SCKMLS as Distributed by MLS Grid
  • 2026-04-23 Price Changed $72,000 SCKMLS as Distributed by MLS Grid
  • 2026-04-09 Listed $74,000 SCKMLS as Distributed by MLS Grid
  • 2005-07-01 Sold (Public Records) $30,000 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…