CashFlowRE
Sign in Sign up
311 N 2nd St
B- Composite 68.43
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$56,500

311 N 2nd St · Canton, KS 67428
4 bd · 1.0 ba · 1,446 sqft · SingleFamily public records · 21 Days on market
Built 1903 0.29 ac lot

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

Listing remarks MLS

Opportunity is knocking in Canton KS—perfect for investors, flippers, or buyers looking to build equity! This as-is property is a true fixer-upper offering plenty pof upside. Featuring 2 bedrooms on the main level and 2 additional bedrooms upstairs, this home provides a flexible layout to suit a variety of needs. Hardwood floors add character and a great starting point for renovation. Situated on a corner lot, the property offers added space and visibility, along with a one-car shared garage and an outbuilding for extra storage. With some TLC and vision, this property could be transformed into a charming residence or income-producing investment. If you’re looking for potential and value in a small-town Kansas setting, this is one you won’t want to miss!

Key facts

  • Outbuilding
  • Corner lot
  • Hardwood floors

Tags

CORNER LOTHARDWOOD FLOORSOUTBUILDING

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 4-bed/1.0-bath single-family listed at $56k.

Deal economics

  • At list price, monthly cash flow is $572 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $56k).
  • Recommended offer: $56k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#237 in KS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D-, amenities F, commute F.
  • Canton-Galva (rural): math 20% / reading 30% proficiency, ranked #211 of 280 in KS (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Canton-Galva Elementary (math 27% / reading 37%, grade F, #423 of 684 statewide, top 66%, 204 students, 40% FRL); Canton-Galva Jr./Sr. High (math 12% / reading 17%, grade F, #267 of 327 statewide, top 84%, 137 students, 34% FRL).
  • Market conditions: 8 active listings in the ZIP; 102 units permitted in McPherson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $391 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • McPherson County population projected to shrink 6% 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 $16k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($56k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 15y 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 1903 — 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 $55,652 (1.5% below list)

Questions for the listing agent

  1. Built in 1903 — 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 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?
  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
2.19%
Cap rate
18.43%
Cash-on-cash
43.35%
DSCR
2.93
GRM
3.8

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
40.2%
Equity multiple
2.72×
Total profit
$27,273
Equity at exit
$8,424
10-year hold
IRR
46.5%
Equity multiple
5.47×
Total profit
$70,732
Equity at exit
$4,885

Cash invested: $15,820 (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 67428

Home prices YoY
-19.0%
Active inventory
8
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$1,235 medium interval (Pro) →
Mortgage (P&I)
$296
Tax from tax record
$84 /mo · $1,011/yr
Insurance
$24
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$572

Break-even live

Break-even rent $511
Max offer price $56,500
Occupancy floor 49%

Sensitivity live

Price -10% $604 -5% $588 +0% $572 +5% $556 +10% $540
Rent -10% $474 -5% $523 +0% $572 +5% $620 +10% $669
Rate -1.0pp $600 -0.5pp $586 base $572 +0.5pp $557 +1.0pp $542

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
$14,125
Closing costs
$1,695
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 6 events

  1. 2026-05-22
    soldstatus Closed 781-char remark
    Show marketing remark (781 chars)

    Opportunity is knocking in Canton KS—perfect for investors, flippers, or buyers looking to build equity! This as-is property is a true fixer-upper offering plenty pof upside. Featuring 2 bedrooms on the main level and 2 additional bedrooms upstairs, this home provides a flexible layout to suit a variety of needs. Hardwood floors add character and a great starting point for renovation. Situated on a corner lot, the property offers added space and visibility, along with a one-car shared garage and an outbuilding for extra storage. With some TLC and vision, this property could be transformed into a charming residence or income-producing investment. If you’re looking for potential and value in a small-town Kansas setting, this is one you won’t want to miss!

  2. 2026-04-24
    status Pending 781-char remark
    Show marketing remark (781 chars)

    Opportunity is knocking in Canton KS—perfect for investors, flippers, or buyers looking to build equity! This as-is property is a true fixer-upper offering plenty pof upside. Featuring 2 bedrooms on the main level and 2 additional bedrooms upstairs, this home provides a flexible layout to suit a variety of needs. Hardwood floors add character and a great starting point for renovation. Situated on a corner lot, the property offers added space and visibility, along with a one-car shared garage and an outbuilding for extra storage. With some TLC and vision, this property could be transformed into a charming residence or income-producing investment. If you’re looking for potential and value in a small-town Kansas setting, this is one you won’t want to miss!

  3. 2026-04-24
    status Pending
    Show marketing remark (781 chars)

    Opportunity is knocking in Canton KS—perfect for investors, flippers, or buyers looking to build equity! This as-is property is a true fixer-upper offering plenty pof upside. Featuring 2 bedrooms on the main level and 2 additional bedrooms upstairs, this home provides a flexible layout to suit a variety of needs. Hardwood floors add character and a great starting point for renovation. Situated on a corner lot, the property offers added space and visibility, along with a one-car shared garage and an outbuilding for extra storage. With some TLC and vision, this property could be transformed into a charming residence or income-producing investment. If you’re looking for potential and value in a small-town Kansas setting, this is one you won’t want to miss!

  4. 2026-04-03
    listed $56,500 Active 781-char remark
    Show marketing remark (781 chars)

    Opportunity is knocking in Canton KS—perfect for investors, flippers, or buyers looking to build equity! This as-is property is a true fixer-upper offering plenty pof upside. Featuring 2 bedrooms on the main level and 2 additional bedrooms upstairs, this home provides a flexible layout to suit a variety of needs. Hardwood floors add character and a great starting point for renovation. Situated on a corner lot, the property offers added space and visibility, along with a one-car shared garage and an outbuilding for extra storage. With some TLC and vision, this property could be transformed into a charming residence or income-producing investment. If you’re looking for potential and value in a small-town Kansas setting, this is one you won’t want to miss!

  5. 2026-04-03
    listed $56,500 Active
    Show marketing remark (781 chars)

    Opportunity is knocking in Canton KS—perfect for investors, flippers, or buyers looking to build equity! This as-is property is a true fixer-upper offering plenty pof upside. Featuring 2 bedrooms on the main level and 2 additional bedrooms upstairs, this home provides a flexible layout to suit a variety of needs. Hardwood floors add character and a great starting point for renovation. Situated on a corner lot, the property offers added space and visibility, along with a one-car shared garage and an outbuilding for extra storage. With some TLC and vision, this property could be transformed into a charming residence or income-producing investment. If you’re looking for potential and value in a small-town Kansas setting, this is one you won’t want to miss!

  6. 2011-10-21
    listed $49,900

ⓘ 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
$1,011 · $84/mo
Projected year-2 tax
$1,011 · $84/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$14,819
− Mortgage interest
−$3,165
− Property taxes
−$1,011
− Insurance
−$282
− Repairs & maintenance
−$1,186
− Management
−$1,186
− Depreciation
−$1,644
Taxable income
$6,346
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,523
After-tax cash flow
$5,335/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
Canton-Galva
NCES district ID
2004440
Math proficiency
20% ▼ -10.00%
Reading proficiency
30% ▬ 0.00%
Median HH income
$57,420
Composite
25.78/100
National rank
#12795
State rank
#211 of 280 in KS

Livability — Canton

Score
67/100
State rank
#237
US rank
#10583

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, KS
Population (ZIP)
1,137

Population outlook (McPherson County) Hauer SSP2

Today (2025)
28,958 people
By 2030
28,735 · -0.8%
By 2040
28,020 · -3.2%
By 2050
27,276 · -5.8%
By 2075
26,211 · -9.5%
By 2100
23,976 · -17.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 6% Hispanic / Latino 6% Black 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 3% Iranian 2% Lithuanian 2%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · McPherson

2024 margin
Solid R (+41.1) · D 28.5% · R 69.6% · Other 1.9%
2008→2024 swing
-5.8pp toward R · 2008: -35.3pp · 2024: -41.1pp
All cycles
2024: R+41.1 2020: R+40.3 2016: R+42.0 2012: R+41.6 2008: R+35.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -44.05%
Current HPI
187.6216
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+13.2% since first listed
6 events — show timeline
  • 2026-05-22 Sold (MLS) FHAOR as distributed by MLS GRID
  • 2026-04-24 Pending FHAOR as distributed by MLS GRID
  • 2026-04-24 Pending SCKMLS as Distributed by MLS Grid
  • 2026-04-03 Listed $56,500 SCKMLS as Distributed by MLS Grid
  • 2026-04-03 Listed $56,500 FHAOR as distributed by MLS GRID
  • 2011-10-21 Listed $49,900 MKMLS as distributed by MLS GRID

Property tax history

+1.1%/yr

Latest (2025): $1,011 · +8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…