CashFlowRE
Sign in Sign up
701 W Avenue A
B- Composite 69.09
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 +4.0/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,000

701 W Avenue A · McPherson, KS 67460
3 bd · 1.0 ba · 1,193 sqft · Other · 45 Days on market
Built 1960 2,178 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Seller has never lived in property. Buyer satisfy with inspections. No warranty or guarantee except for clear title. Bsmt Finsh%:0

Key facts

  • 2,178 sq ft lot
  • 2 garage spots
  • Built 1960

Property features AI

Exterior

  • Parking: 2-car garage
  • Utilities: Public water
  • Home design: Single family residence; Residential property
  • Construction: Metal roof; Other construction materials; Crawl space basement
  • Exterior features: Covered patio/porch; Shed(s)

Interior

  • Kitchen: Refrigerator
  • Bedrooms: 3 main-level bedrooms
  • Flooring: Wood flooring
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Electric heating; Window air conditioning units
  • Interior features: Refrigerator; Gas water heater; No fireplace
  • Laundry & utility: Laundry on the main level

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 3-bed/1.0-bath other listed at $69k.

Deal economics

  • At list price, monthly cash flow is $107 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Recommended offer: $67k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 81/100 on livability (#12 in KS, #1,567 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: commute F.
  • Mcpherson (town): math 25% / reading 32% proficiency, ranked #103 of 169 in KS (top 61%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Roosevelt Elem (math 27% / reading 42%, grade F, #388 of 684 statewide, top 61%, 266 students, 65% FRL); Mcpherson Middle School (math 21% / reading 27%, grade F, #121 of 219 statewide, top 56%, 492 students, 42% FRL); Mcpherson High (math 22% / reading 22%, grade F, #165 of 327 statewide, top 55%, 709 students, 36% FRL) — zoned schools average 48% FRL vs 32% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 149 active listings in the ZIP; solid renter incomes; 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 $477 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.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($67k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 18y 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 $8k; list at $69k implies a 820% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $460/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $66,930 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.85%
Cap rate
16.16%
Cash-on-cash
35.25%
DSCR
2.57
GRM
4.5

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
-5.6%
Equity multiple
0.79×
Total profit
$-4,076
Equity at exit
$10,288
10-year hold
IRR
4.4%
Equity multiple
1.33×
Total profit
$6,379
Equity at exit
$5,966

Cash invested: $19,320 (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 67460

Active inventory
149
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,278 medium interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$52 /mo · $618/yr
Insurance
$29
Flood insurance flood zone
−$460 /mo · $5,525/yr
HOA
$0
Vacancy / Maint / Mgmt
$268
Net cashflow
$107

Break-even live

Break-even rent $1,142
Max offer price $69,000
Occupancy floor 87%

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
$17,250
Closing costs
$2,070
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 21 events

  1. 2026-06-19
    days on market $69,000 Active 45 DOM
  2. 2026-06-18
    days on market $69,000 Active 44 DOM
  3. 2026-06-17
    days on market $69,000 Active 43 DOM
  4. 2026-06-16
    days on market $69,000 Active 42 DOM
  5. 2026-06-15
    days on market $69,000 Active 41 DOM
  6. 2026-06-14
    days on market $69,000 Active 39 DOM
  7. 2026-06-12
    days on market $69,000 Active 38 DOM
  8. 2026-06-09
    days on market $69,000 Active 35 DOM
  9. 2026-06-08
    days on market $69,000 Active 34 DOM
  10. 2026-06-07
    days on market $69,000 Active 33 DOM
  11. 2026-06-05
    days on market $69,000 Active 31 DOM
  12. 2026-06-04
    days on market $69,000 Active 29 DOM
  13. 2026-06-02
    days on market $69,000 Active 28 DOM
  14. 2026-06-01
    days on market $69,000 Active 27 DOM
  15. 2026-05-31
    days on market $69,000 Active 26 DOM
  16. 2026-05-31
    days on market $69,000 Active 25 DOM
  17. 2026-05-05
    listed $69,000 Active
  18. 2009-11-13
    soldstatus 130-char remark
    Show marketing remark (130 chars)

    Seller has never lived in property. Buyer satisfy with inspections. No warranty or guarantee except for clear title. Bsmt Finsh%:0

  19. 2009-11-04
    listed $10,000 130-char remark
    Show marketing remark (130 chars)

    Seller has never lived in property. Buyer satisfy with inspections. No warranty or guarantee except for clear title. Bsmt Finsh%:0

  20. 2009-11-01
    soldstatus $7,500
  21. 2008-11-03
    listed $27,500

ⓘ 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
$618 · $52/mo
Projected year-2 tax
$973 · $81/mo
Expected delta
+$354/yr (+$30/mo · 57.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone AE · 65% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥106°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$15,337
− Mortgage interest
−$3,865
− Property taxes
−$618
− Insurance
−$5,870
− Repairs & maintenance
−$1,227
− Management
−$1,227
− Depreciation
−$2,007
Taxable income
$522
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$125
After-tax cash flow
$1,160/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
Mcpherson
NCES district ID
2009390
Math proficiency
25% ▼ -3.00%
Reading proficiency
32% ▲ 1.00%
Median HH income
$54,750
Composite
25.39/100
National rank
#7468
State rank
#103 of 169 in KS

Livability — McPherson

Score
81/100
State rank
#12
US rank
#1567

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
McPherson, KS
County
McPherson County · 16,348 people
City population
16,348
Metro
McPherson, KS
Population (ZIP)
16,348
Household income
$80,720
Rent vs Own
30.6% rent · 69.4% own
Severe rent burden
492.0

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 (87%)
Race & ethnicity
White 87% Hispanic / Latino 6% Two or more races 4% Black 2% Asian 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 4% Iranian 3% Serbian 2%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 6% German/W. Germanic 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
▼ -216.18%
Current HPI
155.3302
Rent YoY
Metro
McPherson, KS
State GDP YoY
F500 in state
0

Price history

+150.9% since first listed
5 events — show timeline
  • 2026-05-05 Listed $69,000 MKMLS as distributed by MLS GRID
  • 2009-11-13 Sold (MLS) MKMLS as distributed by MLS GRID
  • 2009-11-04 Listed $10,000 MKMLS as distributed by MLS GRID
  • 2009-11-01 Sold (Public Records) $7,500 Public Records
  • 2008-11-03 Listed $27,500 MKMLS as distributed by MLS GRID

Property tax history

+12.3%/yr

Latest (2025): $618 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…