2507 N 47th St · Kansas City, KS 66104

$155,000

3 bd · 2.0 ba · 1,551 sqft · SingleFamily public records · 30 Days on market

Built 1930 9,148 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 +24.3/30.0
• DSCR +7.9/10.0
• ARV discount +7.5/15.0
• 1% rule +6.1/10.0
• Livability +3.6/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +0.9/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

CHL34720865 REO property to be sold in present as is condition. Special Addms apply after contract is accepted. Info per tax record. Pre-Qualification required thru Countrywide Home Loans. Free Appraisal and Credit Report is financed thru Countyrwide.

Key facts

• 9,148 sq ft lot
• Built 1930
• Listed 29 days

Property features AI

Finance

• Other: Above-grade finished living area reported as 1,551
• HOA & community: Has HOA (Association: Martin-John); No community maintenance provided

Exterior

• Parking: Off-street parking
• Utilities: Public water; Public sewer
• Home design: Single-family residence; Bungalow style; 1.5-story layout
• Construction: Frame construction with vinyl siding; Composition roof; Crawl space basement with inside entrance, unfinished, stone/rock foundation; Property built approximately 76–100 years ago
• Exterior features: Deck; Metal fencing; City lot; Paved road with public maintenance; Not in a flood plain

Interior

• Kitchen: Dishwasher; Electric range; Disposal; Stainless steel appliances; Eat-in kitchen / breakfast area
• Bedrooms: 3 bedrooms (two on the first floor, one on the second floor)
• Flooring: Luxury vinyl; Tile
• Bathrooms: 2 full bathrooms; First-floor bathroom with shower over tub; Second-floor bathroom with shower only and vinyl flooring
• Heating & cooling: Natural gas heating with forced air; Electric cooling (has air conditioning)
• Interior features: Ceiling fans throughout; Painted cabinets; Formal living room; Family room on main level; Great room; Main floor primary bedroom; Main floor bedroom; Living/dining combo; Breakfast area / eat-in kitchen
• Laundry & utility: Laundry areas on main level and bedroom level

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $155k.

Deal economics

• At list price, monthly cash flow is $313 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $155k).
• Recommended offer: $153k (1.5% below list) — sets the bar for market timing.
• Cap rate 8.7% vs local median 4.8% in Kansas City — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

• Location reads 72/100 on livability (#103 in KS) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, employment D-.
• Kansas City (urban): math 8% / reading 15% proficiency, ranked #169 of 169 in KS (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: F L Schlagle High (math 2% / reading 8%, grade F, #319 of 327 statewide, top 99%, 792 students, 79% FRL) — zoned schools at 79% FRL track the district average.
• Market conditions: 150 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 369 units permitted in Wyandotte County in 2024 (236 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
• Wyandotte County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 30 days — a 2% lower offer ($153k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 20y ago; this cycle's ask has dropped $20k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $25k; list at $155k implies a 528% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $152,675 (1.5% below list)

Questions for the listing agent

1. Built in 1930 — 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 F 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: 1.11% ✓
• Cap rate: 8.72%
• Cash-on-cash: 8.66%
• DSCR: 1.39
• GRM: 7.5

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: -3.2%
• Equity multiple: 0.88×
• Total profit: $-5,151
• Equity at exit: $23,111

10-year hold

• IRR: 6.5%
• Equity multiple: 1.49×
• Total profit: $21,258
• Equity at exit: $13,402

Cash invested: $43,400 (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 66104

• Home prices YoY: -20.1%
• Active inventory: 150
• Price-to-rent: 7.5×

Monthly cashflow live

• Estimated rent: $1,725 medium
• Mortgage (P&I): −$813
• Tax from tax record: −$172 /mo · $2,065/yr
• Insurance: −$65
• HOA: −$0
• Vacancy / Maint / Mgmt: −$362
• Net cashflow: $313

Break-even live

Break-even rent $1,328

Max offer price $155,000

Occupancy floor 77%

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: $38,750
• Closing costs: $4,650
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1707 Meadowlark Ln Kansas City, KS	2.0–3.0	2.0	1236	$1,725	$1.40	24d	1	1.39mi

Listing history 23 events

1. 2026-06-18
   days on market $155,000 Active 30 DOM
2. 2026-06-17
   days on market $155,000 Active 29 DOM
3. 2026-06-16
   pricedays on market $155,000 Active 28 DOM
4. 2026-06-15
   days on market $165,000 Active 27 DOM
5. 2026-06-13
   days on market $165,000 Active 25 DOM
6. 2026-06-13
   days on market $165,000 Active 24 DOM
7. 2026-06-09
   days on market $165,000 Active 21 DOM
8. 2026-06-08
   days on market $165,000 Active 20 DOM
9. 2026-06-07
   days on market $165,000 Active 19 DOM
10. 2026-06-05
    days on market $165,000 Active 16 DOM
11. 2026-06-03
    days on market $165,000 Active 15 DOM
12. 2026-06-02
    days on market $165,000 Active 14 DOM
13. 2026-06-01
    days on market $165,000 Active 13 DOM
14. 2026-05-31
    days on market $165,000 Active 12 DOM
15. 2026-05-20
    listed $175,000 Active
16. 2026-05-17
    historical $175,000
17. 2024-11-06
    historical $1,050
18. 2024-10-04
    price $1,050
19. 2024-09-14
    listed $1,075
20. 2015-12-04
    listed $30,000
21. 2006-08-11
    soldstatus 251-char remark

    Show marketing remark (251 chars)

    CHL34720865 REO property to be sold in present as is condition. Special Addms apply after contract is accepted. Info per tax record. Pre-Qualification required thru Countrywide Home Loans. Free Appraisal and Credit Report is financed thru Countyrwide.

22. 2006-05-28
    listed $24,900 251-char remark

    Show marketing remark (251 chars)

    CHL34720865 REO property to be sold in present as is condition. Special Addms apply after contract is accepted. Info per tax record. Pre-Qualification required thru Countrywide Home Loans. Free Appraisal and Credit Report is financed thru Countyrwide.

23. 1997-07-01
    soldstatus $24,700

ⓘ 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: $2,065 · $172/mo
• Projected year-2 tax: $2,186 · $182/mo
• Expected delta: +$121/yr (+$10/mo · 5.9%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 4/10 Moderate 7 d/yr ≥107°F today · 17 d/yr by 30 yrs out
• 💨 Wind 2/10 Low
• 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $20,700
• − Mortgage interest: −$8,682
• − Property taxes: −$2,065
• − Insurance: −$775
• − Repairs & maintenance: −$1,656
• − Management: −$1,656
• − Depreciation: −$4,509
• Taxable income: $1,357
• Est. tax owed @ 24.0%: −$326
• After-tax cash flow: $3,434/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: Kansas City
• NCES district ID: 2007950
• Math proficiency: 8% ▼ -10.00%
• Reading proficiency: 15% ▼ -4.00%
• Median HH income: $34,774
• Composite: 9.38/100
• National rank: #9856
• State rank: #169 of 169 in KS

Livability — Kansas City

• Score: 72/100
• State rank: #103
• US rank: #6054

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Kansas City, KS
• City population: 130,206
• Population (ZIP): 26,820

Population outlook (Wyandotte County) Hauer SSP2

• Today (2025): 177,063 people
• By 2030: 183,212 · +3.5%
• By 2040: 195,697 · +10.5%
• By 2050: 207,897 · +17.4%
• By 2075: 236,169 · +33.4%
• By 2100: 255,790 · +44.5%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Highly diverse neighborhood (Simpson 0.72)
• Race & ethnicity: Hispanic / Latino 37% Black 32% White 20% Two or more races 15% Asian 5% Native American 3%
• Hispanic origin (detail): Mexican 28%
• Common ancestry: Iranian 1%
• Foreign-born: 20% · Canada, Philippines
• Languages at home: 61% English-only · Spanish 32% Other Asian/Pacific 4% Vietnamese 1%

Political lean MEDSL · Wyandotte

• 2024 margin: Strong D (+23.9) · D 61.1% · R 37.3% · Other 1.6%
• 2008→2024 swing: -17.0pp toward R · 2008: 40.9pp · 2024: 23.9pp
• All cycles: 2024: D+23.9 2020: D+30.9 2016: D+29.1 2012: D+36.4 2008: D+40.9

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -131.50%
• Current HPI: 523.3956
• Rent YoY: —
• Metro: —
• State GDP YoY: —
• F500 in state: 0

Price history

+608.5% since first listed

9 events — show timeline

• 2026-05-20 Listed $175,000 Heartland MLS as Distributed by MLS Grid
• 2026-05-17 Coming Soon $175,000 Heartland MLS as Distributed by MLS Grid
• 2024-11-06 Rental Removed $1,050 RENTALBEAST
• 2024-10-04 Price Changed $1,050 RENTALBEAST
• 2024-09-14 Listed for Rent $1,075 RENTALBEAST
• 2015-12-04 Listed $30,000 Heartland MLS as Distributed by MLS Grid
• 2006-08-11 Sold (MLS) — Heartland MLS as Distributed by MLS Grid
• 2006-05-28 Listed $24,900 Heartland MLS as Distributed by MLS Grid
• 1997-07-01 Sold (Public Records) $24,700 Public Records

Property tax history

+6.7%/yr

Latest (2025): $2,065 · +20.6% YoY. Source: county tax records.