1012 Stewart St · Winfield, KS 67156

$87,500

2 bd · 1.0 ba · 865 sqft · SingleFamily public records · 8 Days on market

Built 1910 6,969 sqft lot

---

Why this score? — see what drove the C+ 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 +26.9/30.0
• DSCR +9.3/10.0
• ARV discount +7.5/15.0
• 1% rule +6.7/10.0
• Livability +3.6/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +2.1/10.0
• Appreciation +0.0/10.0

Key facts

• New bathroom
• Plenty of storage
• Unfinished basement

Tags

• NEW BATHROOM
• HARDWOOD FLOORS
• UNFINISHED BASEMENT
• PLENTY OF STORAGE
• UNFINISHED ATTIC SPACE
• LARGE BACK YARD

Property features AI

Exterior

• Parking: Detached or attached 1-car garage
• Utilities: Public sewer; Natural gas available; Public utilities
• Home design: Single-family onsite-built property
• Construction: Composition roof
• Exterior features: One-level home; Partial foundation (no egress window)

Interior

• Kitchen: Refrigerator; Range
• Bathrooms: 1 full bathroom
• Heating & cooling: Forced air heating (natural gas); Central electric air conditioning
• Interior features: Unfinished basement; Covered porch
• Laundry & utility: Laundry in basement

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath single-family listed at $88k.

Deal economics

• At list price, monthly cash flow is $243 ($3k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $88k).

Location & tenants

• Location reads 72/100 on livability (#111 in KS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, employment D+, amenities F.
• Winfield (rural): math 20% / reading 29% proficiency, ranked #138 of 169 in KS (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Zoned schools: Winfield Middle School (math 16% / reading 29%, grade F, #130 of 219 statewide, top 61%, 499 students, 54% FRL); Winfield High (math 17% / reading 27%, grade F, #165 of 327 statewide, top 55%, 688 students, 49% FRL).
• Market conditions: 127 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 41 units permitted in Cowley County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $605 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• Cowley County population projected to shrink 7% 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 $24k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

• Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
• 6 sale attempts since 4y 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 $36k; list at $88k implies a 143% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $87,500

Questions for the listing agent

1. Built in 1910 — 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 D 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. 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: 1.17% ✓
• Cap rate: 9.62%
• Cash-on-cash: 11.89%
• DSCR: 1.53
• GRM: 7.1

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: 1.4%
• Equity multiple: 1.05×
• Total profit: $1,274
• Equity at exit: $13,047

10-year hold

• IRR: 11.0%
• Equity multiple: 1.86×
• Total profit: $20,980
• Equity at exit: $7,565

Cash invested: $24,500 (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.

Methodology + full state rankings →

ZIP-level market 67156

• Home prices YoY: -18.9%
• Active inventory: 127
• Price-to-rent: 7.1×

Monthly cashflow live

• Estimated rent: $1,020 medium
• Mortgage (P&I): −$459
• Tax from tax record: −$68 /mo · $812/yr
• Insurance: −$36
• HOA: −$0
• Vacancy / Maint / Mgmt: −$214
• Net cashflow: $243

Break-even live

Break-even rent $713

Max offer price $87,500

Occupancy floor 71%

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: $21,875
• Closing costs: $2,625
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1900 Elaine Dr Winfield, KS	1.0–2.0	1.0–2.0	758	$1,020	$1.35	23d	9	0.97mi

Listing history 19 events

1. 2026-05-18
   status Pending
2. 2026-05-16
   status Active
3. 2026-04-07
   status Pending
4. 2026-04-01
   listed $87,500 Active
5. 2024-07-15
   status Pending
6. 2024-06-18
   status Active
7. 2024-06-18
   price $45,000
8. 2024-04-06
   status Pending
9. 2024-04-02
   price $40,000
10. 2024-02-26
    price $45,000
11. 2024-01-11
    listed $50,000 Active
12. 2024-01-08
    historical
13. 2024-01-03
    price $50,000
14. 2023-11-19
    price $54,900
15. 2023-11-06
    listed $59,900 Active
16. 2022-09-30
    status Pending
17. 2022-09-08
    listed $49,900 Active
18. 2001-08-01
    soldstatus $36,000
19. 1995-11-01
    soldstatus $15,000

ⓘ 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: $812 · $68/mo
• Projected year-2 tax: $1,234 · $103/mo
• Expected delta: +$421/yr (+$35/mo · 51.9%)

ⓘ 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 · 0% chance over 30 yrs
• 🔥 Wildfire 5/10 Major
• 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
• 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $12,240
• − Mortgage interest: −$4,901
• − Property taxes: −$812
• − Insurance: −$438
• − Repairs & maintenance: −$979
• − Management: −$979
• − Depreciation: −$2,545
• Taxable income: $1,585
• Est. tax owed @ 24.0%: −$380
• After-tax cash flow: $2,533/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: Winfield
• NCES district ID: 2013050
• Math proficiency: 20% ▼ -7.00%
• Reading proficiency: 29% ▼ -3.00%
• Median HH income: $43,463
• Composite: 20.99/100
• National rank: #8462
• State rank: #138 of 169 in KS

Livability — Winfield

• Score: 72/100
• State rank: #111
• US rank: #6223

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Winfield, KS
• City population: 14,183
• Population (ZIP): 14,183

Population outlook (Cowley County) Hauer SSP2

• Today (2025): 34,984 people
• By 2030: 34,410 · -1.6%
• By 2040: 33,265 · -4.9%
• By 2050: 32,421 · -7.3%
• By 2075: 31,488 · -10.0%
• By 2100: 30,276 · -13.5%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (82%)
• Race & ethnicity: White 82% Two or more races 8% Hispanic / Latino 7% Asian 3% Black 2%
• Hispanic origin (detail): Mexican 6%
• Common ancestry: Iranian 2% Slovak 2% Lithuanian 2%
• Foreign-born: 4% · Vietnam, Canada
• Languages at home: 95% English-only · Spanish 1% Vietnamese 1% Other Asian/Pacific 1%

Political lean MEDSL · Cowley

• 2024 margin: Solid R (+40.3) · D 29.0% · R 69.3% · Other 1.7%
• 2008→2024 swing: -15.1pp toward R · 2008: -25.2pp · 2024: -40.3pp
• All cycles: 2024: R+40.3 2020: R+37.9 2016: R+37.6 2012: R+29.8 2008: R+25.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -42.92%
• Current HPI: 184.3198
• Rent YoY: —
• Metro: —
• State GDP YoY: —
• F500 in state: 0

Price history

+483.3% since first listed

19 events — show timeline

• 2026-05-18 Pending — SCKMLS as Distributed by MLS Grid
• 2026-05-16 Relisted — SCKMLS as Distributed by MLS Grid
• 2026-04-07 Pending — SCKMLS as Distributed by MLS Grid
• 2026-04-01 Listed $87,500 SCKMLS as Distributed by MLS Grid
• 2024-07-15 Pending — SCKMLS as Distributed by MLS Grid
• 2024-06-18 Relisted — SCKMLS as Distributed by MLS Grid
• 2024-06-18 Price Changed $45,000 SCKMLS as Distributed by MLS Grid
• 2024-04-06 Pending — SCKMLS as Distributed by MLS Grid
• 2024-04-02 Price Changed $40,000 SCKMLS as Distributed by MLS Grid
• 2024-02-26 Price Changed $45,000 SCKMLS as Distributed by MLS Grid
• 2024-01-11 Listed $50,000 SCKMLS as Distributed by MLS Grid
• 2024-01-08 Listing Removed — SCKMLS as Distributed by MLS Grid
• 2024-01-03 Price Changed $50,000 SCKMLS as Distributed by MLS Grid
• 2023-11-19 Price Changed $54,900 SCKMLS as Distributed by MLS Grid
• 2023-11-06 Listed $59,900 SCKMLS as Distributed by MLS Grid
• 2022-09-30 Pending — SCKMLS as Distributed by MLS Grid
• 2022-09-08 Listed $49,900 SCKMLS as Distributed by MLS Grid
• 2001-08-01 Sold (Public Records) $36,000 Public Records
• 1995-11-01 Sold (Public Records) $15,000 Public Records

Property tax history

+2.9%/yr

Latest (2025): $812 · +8.4% YoY. Source: county tax records.