CashFlowRE
Sign in Sign up
317 W 8th St. St
B- Composite 68.95
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 +26.2/30.0
  • DSCR +8.9/10.0
  • 1% rule +7.6/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.1/10.0
  • Schools +4.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$95,000

317 W 8th St. St · Quinter, KS 67752
10 bd · 3.5 ba · 5,510 sqft · SingleFamily public records · 198 Days on market
Built 1924 0.57 ac lot ↓ 10% since listing

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

Key facts

  • Separate dining room
  • Water softener
  • Central ac/ht

Tags

LARGE KITCHENSEPARATE DINING ROOMNEW ON DEMAND WATER HEATERCENTRAL AC/HTREVERSE OSMOSISWATER SOFTENER

Property features AI

Exterior

  • Utilities: Public water; Public sewer; Cable available; Natural gas available
  • Home design: Residential property
  • Construction: Composition roof; Concrete basement
  • Exterior features: Covered patio/porch; Deck

Interior

  • Kitchen: Dishwasher; Range; Oven; Refrigerator
  • Bedrooms: 7 bedrooms on the main level
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Window coverings; Water softener
  • Laundry & utility: Washer; Dryer

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 10-bed/3.5-bath single-family listed at $95k.

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 $95k).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 73/100 on livability (#98 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.
  • Quinter Public Schools (rural): math 40% / reading 50% proficiency, ranked #30 of 280 in KS (top 11%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 6 active listings in the ZIP.

Forward outlook

  • In year one you build about $3k of equity ($657 loan paydown + $2k appreciation (2.2% local appreciation)).
  • Gove County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (2.2% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 198 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $83,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 198 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1924 — 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. 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?
  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
1.26%
Cap rate
9.36%
Cash-on-cash
10.96%
DSCR
1.49
GRM
6.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.16% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
15.7%
Equity multiple
1.86×
Total profit
$22,797
Equity at exit
$38,282
10-year hold
IRR
18.1%
Equity multiple
3.44×
Total profit
$64,913
Equity at exit
$55,758

Cash invested: $26,600 (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 67752

Home prices YoY
1.1%
Active inventory
6
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,196 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$164 /mo · $1,970/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$251
Net cashflow
$243

Break-even live

Break-even rent $889
Max offer price $95,000
Occupancy floor 75%

Sensitivity live

Price -10% $297 -5% $270 +0% $243 +5% $216 +10% $189
Rent -10% $148 -5% $196 +0% $243 +5% $290 +10% $337
Rate -1.0pp $291 -0.5pp $267 base $243 +0.5pp $218 +1.0pp $193

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
$23,750
Closing costs
$2,850
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 17 events

  1. 2026-06-18
    days on market $95,000 Active 198 DOM
  2. 2026-06-17
    days on market $95,000 Active 197 DOM
  3. 2026-06-16
    days on market $95,000 Active 196 DOM
  4. 2026-06-15
    days on market $95,000 Active 195 DOM
  5. 2026-06-13
    days on market $95,000 Active 193 DOM
  6. 2026-06-12
    days on market $95,000 Active 192 DOM
  7. 2026-06-09
    days on market $95,000 Active 189 DOM
  8. 2026-06-08
    days on market $95,000 Active 188 DOM
  9. 2026-06-07
    days on market $95,000 Active 187 DOM
  10. 2026-06-05
    days on market $95,000 Active 185 DOM
  11. 2026-06-04
    days on market $95,000 Active 183 DOM
  12. 2026-06-02
    days on market $95,000 Active 182 DOM
  13. 2026-06-01
    days on market $95,000 Active 181 DOM
  14. 2026-05-31
    days on market $95,000 Active 180 DOM
  15. 2026-05-31
    days on market $95,000 Active 179 DOM
  16. 2026-02-25
    price $95,000
  17. 2025-12-02
    listed $105,000 Active

ⓘ 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
$1,970 · $164/mo
Projected year-2 tax
$1,970 · $164/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 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥101°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$14,353
− Mortgage interest
−$5,321
− Property taxes
−$1,970
− Insurance
−$475
− Repairs & maintenance
−$1,148
− Management
−$1,148
− Depreciation
−$2,764
Taxable income
$1,526
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$366
After-tax cash flow
$2,549/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
Quinter Public Schools
NCES district ID
2010950
Math proficiency
40% ▲ 5.00%
Reading proficiency
50% ▬ 0.00%
Median HH income
$45,133
Composite
40.38/100
National rank
#7744
State rank
#30 of 280 in KS

Livability — Quinter

Score
73/100
State rank
#98
US rank
#5609

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
Quinter, KS
Population (ZIP)
1,603

Population outlook (Gove County) Hauer SSP2

Today (2025)
2,613 people
By 2030
2,620 · +0.3%
By 2040
2,705 · +3.5%
By 2050
2,854 · +9.2%
By 2075
3,430 · +31.3%
By 2100
3,595 · +37.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Slovak 5% Serbian 4% Scotch-Irish 2%
Foreign-born
1% · Canada

Political lean MEDSL · Gove

2024 margin
Solid R (+77.2) · D 10.7% · R 87.9% · Other 1.4%
2008→2024 swing
-15.5pp toward R · 2008: -61.7pp · 2024: -77.2pp
All cycles
2024: R+77.2 2020: R+76.3 2016: R+73.6 2012: R+71.7 2008: R+61.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.16%
Current HPI
199.6207
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-9.5% since first listed
2 events — show timeline
  • 2026-02-25 Price Changed $95,000 Hays MLS
  • 2025-12-02 Listed $105,000 Hays MLS

Property tax history

+1.7%/yr

Latest (2025): $1,970 · +20.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…