CashFlowRE
Sign in Sign up
519 S Lincoln Ave
B Composite 70.96
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 +28.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.9/10.0
  • 1% rule +7.7/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$75,000

519 S Lincoln Ave · Chanute, KS 66720
2 bd · 1.0 ba · 1,103 sqft · SingleFamily public records · 85 Days on market
Built 1910 3,500 sqft lot Est $100k · 25% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Lots of new updates in this cute two-bedroom, one bath charmer. The original hardwood floors have been refinished and all of the original woodwork is still intact. There are two (working) pocket doors, a set of double glass doors, two leaded glass accent windows and beautiful wide woodwork throughout. The kitchen has a new laminate, waterproof floor, a new back door and newer countertops. The house also has vinyl clad, double pane glass windows, a new hot water heater, and a roof that appears to be about seven years old. There is a small, one-car, attached garage and workshop with an automatic door and a stairway that leads to huge, unfinished attic storage area that could possibly be made into living space in the future. There is also a damp basement and utility area that drains with a gravity drain. It's not often that you find a smaller house that has the great woodwork and features that this place has.

Key facts

  • Covered front porch
  • Eat-in-kitchen
  • Leaded glass windows

Tags

COVERED FRONT PORCHORIGINAL HARDWOOD FLOORSLEADED GLASS WINDOWSORIGINAL WOODWORKSOLID PACKET DOORSEAT-IN-KITCHEN

Property features AI

Finance

  • Other: Property located in an area with unknown flood plain status
  • HOA & community: Association fee paid annually

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property; Frame construction; Composition roof; About 101+ years old; Approximately 1,103 above-grade living area
  • Construction: Frame construction; Composition roof; Partial basement
  • Exterior features: Lot ~3,500 square feet

Interior

  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Electric cooling
  • Interior features: Partial basement; 1.5-story floor plan

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 2-bed/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $233 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($951 rent vs $75k).
  • Recommended offer: $70k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 62/100 on livability (#390 in KS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: employment D, schools F, crime F.
  • Chanute Public Schools (town): math 21% / reading 33% proficiency, ranked #130 of 169 in KS (top 77%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 21 active listings in the ZIP; 18 units permitted in Neosho County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Neosho County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $23k; list at $75k implies a 226% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $70,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — 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. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.27%
Cap rate
10.02%
Cash-on-cash
13.31%
DSCR
1.59
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$100,373
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
620 S Evergreen Ave 0.19mi 3/1.0 (+1) 1,135 (+3%) 10mo $108,000 $95 73
517 S Evergreen Ave 0.14mi 2/1.0 1,257 (+14%) 7mo $114,500 $91 64
1301 S Edith Ave 0.57mi 2/2.0 1,105 (+0%) 10mo $109,500 $99 61
416 S Western Ave 0.62mi 2/1.0 1,080 (-2%) 8mo $115,000 $106 61
408 S Ashby Ave 0.40mi 2/1.0 1,048 (-5%) 17mo $73,000 $70 59
426 S Ashby Ave 0.39mi 2/1.0 978 (-11%) 7mo $54,900 $56 57
115 N Washington Ave 0.67mi 2/1.0 1,099 (-0%) 16mo $24,500 $22 55
1116 S Central Ave 0.51mi 2/1.0 1,008 (-9%) 12mo $92,500 $92 52
120 S Kansas St 0.62mi 2/1.0 1,188 (+8%) 7mo $32,500 $27 52
119 N Garfield Ave 0.61mi 3/1.0 (+1) 1,248 (+13%) 4mo $115,000 $92 41
420 E 12th St 0.57mi 3/2.0 (+1) 1,254 (+14%) 5mo $85,000 $68 38
227 S Kansas St 0.61mi 3/1.0 (+1) 1,204 (+9%) 20mo $29,900 $25 35

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
3.3%
Equity multiple
1.13×
Total profit
$2,700
Equity at exit
$11,183
10-year hold
IRR
12.9%
Equity multiple
2.02×
Total profit
$21,518
Equity at exit
$6,485

Cash invested: $21,000 (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 66720

Home prices YoY
-22.4%
Active inventory
21
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$951 medium interval (Pro) →
Mortgage (P&I)
$393
Tax est. 1.5%
$94 /mo · $1,125/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$200
Net cashflow
$233

Break-even live

Break-even rent $656
Max offer price $75,000
Occupancy floor 70%

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
$18,750
Closing costs
$2,250
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 25 events

  1. 2026-06-15
    statusdays on market $75,000 Pending 85 DOM
  2. 2026-06-13
    days on market $75,000 Active Under Contract 84 DOM
  3. 2026-06-12
    days on market $75,000 Active Under Contract 83 DOM
  4. 2026-06-09
    days on market $75,000 Active Under Contract 80 DOM
  5. 2026-06-08
    days on market $75,000 Active Under Contract 79 DOM
  6. 2026-06-07
    days on market $75,000 Active Under Contract 78 DOM
  7. 2026-06-05
    days on market $75,000 Active Under Contract 76 DOM
  8. 2026-06-04
    days on market $75,000 Active Under Contract 74 DOM
  9. 2026-06-02
    days on market $75,000 Active Under Contract 73 DOM
  10. 2026-06-01
    days on market $75,000 Active Under Contract 72 DOM
  11. 2026-05-31
    status $75,000 Active Under Contract 71 DOM
  12. 2026-05-31
    days on market $75,000 Active 71 DOM
  13. 2026-05-31
    days on market $75,000 Active 70 DOM
  14. 2026-05-09
    price $75,000
  15. 2026-03-21
    listed $79,900 Active
  16. 2026-03-16
    historical
  17. 2025-10-25
    status Active
  18. 2025-10-17
    historical Active Under Contract
  19. 2025-08-09
    price $79,900
  20. 2025-07-15
    listed $85,000 Active
  21. 2025-07-14
    historical
  22. 2024-08-12
    soldstatus Closed 919-char remark
    Show marketing remark (919 chars)

    Lots of new updates in this cute two-bedroom, one bath charmer. The original hardwood floors have been refinished and all of the original woodwork is still intact. There are two (working) pocket doors, a set of double glass doors, two leaded glass accent windows and beautiful wide woodwork throughout. The kitchen has a new laminate, waterproof floor, a new back door and newer countertops. The house also has vinyl clad, double pane glass windows, a new hot water heater, and a roof that appears to be about seven years old. There is a small, one-car, attached garage and workshop with an automatic door and a stairway that leads to huge, unfinished attic storage area that could possibly be made into living space in the future. There is also a damp basement and utility area that drains with a gravity drain. It's not often that you find a smaller house that has the great woodwork and features that this place has.

  23. 2024-07-02
    status Pending 919-char remark
    Show marketing remark (919 chars)

    Lots of new updates in this cute two-bedroom, one bath charmer. The original hardwood floors have been refinished and all of the original woodwork is still intact. There are two (working) pocket doors, a set of double glass doors, two leaded glass accent windows and beautiful wide woodwork throughout. The kitchen has a new laminate, waterproof floor, a new back door and newer countertops. The house also has vinyl clad, double pane glass windows, a new hot water heater, and a roof that appears to be about seven years old. There is a small, one-car, attached garage and workshop with an automatic door and a stairway that leads to huge, unfinished attic storage area that could possibly be made into living space in the future. There is also a damp basement and utility area that drains with a gravity drain. It's not often that you find a smaller house that has the great woodwork and features that this place has.

  24. 2024-05-20
    listed $75,000 Active 919-char remark
    Show marketing remark (919 chars)

    Lots of new updates in this cute two-bedroom, one bath charmer. The original hardwood floors have been refinished and all of the original woodwork is still intact. There are two (working) pocket doors, a set of double glass doors, two leaded glass accent windows and beautiful wide woodwork throughout. The kitchen has a new laminate, waterproof floor, a new back door and newer countertops. The house also has vinyl clad, double pane glass windows, a new hot water heater, and a roof that appears to be about seven years old. There is a small, one-car, attached garage and workshop with an automatic door and a stairway that leads to huge, unfinished attic storage area that could possibly be made into living space in the future. There is also a damp basement and utility area that drains with a gravity drain. It's not often that you find a smaller house that has the great woodwork and features that this place has.

  25. 1995-08-01
    soldstatus $23,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥109°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$11,412
− Mortgage interest
−$4,201
− Property taxes
−$1,125
− Insurance
−$375
− Repairs & maintenance
−$913
− Management
−$913
− Depreciation
−$2,182
Taxable income
$1,703
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$409
After-tax cash flow
$2,387/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
Chanute Public Schools
NCES district ID
2004590
Math proficiency
21% ▼ -5.00%
Reading proficiency
33% ▼ -3.00%
Median HH income
$39,444
Composite
22.66/100
National rank
#8049
State rank
#130 of 169 in KS

Livability — Chanute

Score
62/100
State rank
#390
US rank
#17122

Category grades

Amenities F Commute F 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
Chanute, KS
City population
10,913
Population (ZIP)
10,913

Population outlook (Neosho County) Hauer SSP2

Today (2025)
15,851 people
By 2030
15,452 · -2.5%
By 2040
14,642 · -7.6%
By 2050
13,836 · -12.7%
By 2075
11,782 · -25.7%
By 2100
9,024 · -43.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 7% Two or more races 5% Black 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 3% Iranian 2% Italian 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1% Tagalog/Filipino 1%

Political lean MEDSL · Neosho

2024 margin
Solid R (+48.1) · D 25.0% · R 73.1% · Other 1.9%
2008→2024 swing
-21.6pp toward R · 2008: -26.6pp · 2024: -48.1pp
All cycles
2024: R+48.1 2020: R+46.3 2016: R+46.8 2012: R+34.3 2008: R+26.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -53.46%
Current HPI
185.585
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+226.1% since first listed
12 events — show timeline
  • 2026-05-09 Price Changed $75,000 Heartland MLS as Distributed by MLS Grid
  • 2026-03-21 Listed $79,900 Heartland MLS as Distributed by MLS Grid
  • 2026-03-16 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2025-10-25 Relisted Heartland MLS as Distributed by MLS Grid
  • 2025-10-17 Contingent Heartland MLS as Distributed by MLS Grid
  • 2025-08-09 Price Changed $79,900 Heartland MLS as Distributed by MLS Grid
  • 2025-07-15 Listed $85,000 Heartland MLS as Distributed by MLS Grid
  • 2025-07-14 Coming Soon Heartland MLS as Distributed by MLS Grid
  • 2024-08-12 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2024-07-02 Pending Heartland MLS as Distributed by MLS Grid
  • 2024-05-20 Listed $75,000 Heartland MLS as Distributed by MLS Grid
  • 1995-08-01 Sold (Public Records) $23,000 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…