CashFlowRE
Sign in Sign up
No image
C+ Composite 60.86
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 +22.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.1/10.0
  • Appreciation +6.1/10.0
  • 1% rule +5.2/10.0
  • Schools +4.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$110,000

216 N Lincoln St St · Quinter, KS 67752
3 bd · 2.0 ba · 1,710 sqft · SingleFamily public records · 182 Days on market
Built 1960 6,300 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • Updated bathroom
  • Additional bathroom
  • 6,300 sq ft lot

Tags

SOLID INVESTMENT OPPORTUNITYKEY UPDATES COMPLETEDBRIGHT MODERN BEDROOMSCONVENIENT LAUNDRY ROOMUPDATED BATHROOMADDITIONAL BATHROOM

Property features AI

Exterior

  • Utilities: Public water; Public sewer; Cable available; Natural gas available
  • Home design: Residential property; Single-story; Entry level: 1
  • Construction: Composition roof; Partial basement
  • Exterior features: Covered patio/porch

Interior

  • Kitchen: Dishwasher; Disposal
  • Bedrooms: 1 bedroom on the main level
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Eat-in kitchen; Window coverings
  • 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 3-bed/2.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $181 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $97k (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 ($761 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 $31k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 182 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $18k; list at $110k implies a 495% gain — meaningful room to come down on a strong offer.
Recommended offer $96,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 182 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 1960 — 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
1.02%
Cap rate
8.27%
Cash-on-cash
7.05%
DSCR
1.31
GRM
8.2

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
11.9%
Equity multiple
1.65×
Total profit
$19,931
Equity at exit
$44,327
10-year hold
IRR
14.6%
Equity multiple
2.98×
Total profit
$61,009
Equity at exit
$64,562

Cash invested: $30,800 (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
8.2×

Monthly cashflow live

Estimated rent
$1,118 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$80 /mo · $958/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$235
Net cashflow
$181

Break-even live

Break-even rent $889
Max offer price $110,000
Occupancy floor 79%

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
$27,500
Closing costs
$3,300
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 13 events

  1. 2026-06-12
    days on market $110,000 Active 182 DOM
  2. 2026-06-09
    days on market $110,000 Active 179 DOM
  3. 2026-06-08
    days on market $110,000 Active 178 DOM
  4. 2026-06-07
    days on market $110,000 Active 177 DOM
  5. 2026-06-05
    days on market $110,000 Active 175 DOM
  6. 2026-06-04
    days on market $110,000 Active 173 DOM
  7. 2026-06-02
    days on market $110,000 Active 172 DOM
  8. 2026-06-01
    days on market $110,000 Active 171 DOM
  9. 2026-05-31
    days on market $110,000 Active 170 DOM
  10. 2026-05-31
    days on market $110,000 Active 169 DOM
  11. 2025-12-12
    listed $110,000 Active
  12. 2002-07-01
    soldstatus $18,500
  13. 2002-07-01
    soldstatus $18,500

ⓘ 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
$958 · $80/mo
Projected year-2 tax
$1,551 · $129/mo
Expected delta
+$593/yr (+$49/mo · 61.9%)

ⓘ 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 · 16 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
$13,419
− Mortgage interest
−$6,162
− Property taxes
−$958
− Insurance
−$550
− Repairs & maintenance
−$1,074
− Management
−$1,074
− Depreciation
−$3,200
Taxable income
$403
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$97
After-tax cash flow
$2,075/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

+494.6% since first listed
3 events — show timeline
  • 2025-12-12 Listed $110,000 Hays MLS
  • 2002-07-01 Sold (Public Records) $18,500 Public Records
  • 2002-07-01 Sold (Public Records) $18,500 Public Records

Property tax history

+6.0%/yr

Latest (2025): $958 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…