CashFlowRE
Sign in Sign up
714 S Mound St
D Composite 41.85
Why this score? — see what drove the D 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 +14.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.4/10.0
  • 1% rule +4.0/10.0
  • Livability +3.8/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$94,900

714 S Mound St · Pratt, KS 67124
2 bd · 1.0 ba · 840 sqft · SingleFamily public records · 1 Days on market
Built 1925 6,970 sqft lot

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

Key facts

  • 6,970 sq ft lot
  • Built 1925

Property features AI

Exterior

  • Parking: No garage, alley access
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property
  • Construction: Frame construction with vinyl siding; Composition roof
  • Exterior features: Covered deck; Paved road access

Interior

  • Kitchen: Electric range
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Natural gas heating; Central electric air conditioning
  • Interior features: Breakfast bar; Storm door(s)
  • Laundry & utility: Laundry on the main level; Full, partially finished basement

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 $95k.

Deal economics

  • At list price, monthly cash flow is $18 ($210/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $85k (10.2% below list).
  • Recommended offer: $85k (10.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 76/100 on livability (#44 in KS, #3,279 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, crime D, amenities F.
  • Pratt (town): math 31% / reading 37% proficiency, ranked #69 of 169 in KS (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Southwest Elem (math 52% / reading 47%, grade D, #165 of 684 statewide, top 28%, 525 students, 46% FRL); Liberty Middle School (math 23% / reading 36%, grade F, #72 of 219 statewide, top 38%, 329 students, 54% FRL); Pratt Sr High (math 22% / reading 22%, grade F, #165 of 327 statewide, top 55%, 325 students, 43% FRL).
  • Market conditions: 52 active listings in the ZIP; 4 units permitted in Pratt County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $656 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Pratt County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 14y 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 $40k; list at $95k implies a 138% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $85,232 (10.2% below list)

Questions for the listing agent

  1. Built in 1925 — 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 D-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 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.90%
Cap rate
6.51%
Cash-on-cash
0.79%
DSCR
1.04
GRM
9.3

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
-15.0%
Equity multiple
0.46×
Total profit
$-14,250
Equity at exit
$14,150
10-year hold
IRR
-6.4%
Equity multiple
0.59×
Total profit
$-10,922
Equity at exit
$8,205

Cash invested: $26,572 (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 67124

Home prices YoY
-31.6%
Active inventory
52
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$852 medium interval (Pro) →
Mortgage (P&I)
$498
Tax est. 1.5%
$119 /mo · $1,424/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$179
Net cashflow
$18

Break-even live

Break-even rent $830
Max offer price $94,900
Occupancy floor 93%

Sensitivity live

Price -10% $83 -5% $50 +0% $18 +5% $-15 +10% $-48
Rent -10% $-50 -5% $-16 +0% $18 +5% $51 +10% $85
Rate -1.0pp $65 -0.5pp $42 base $18 +0.5pp $-7 +1.0pp $-32

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
$23,725
Closing costs
$2,847
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 7 events

  1. 2026-05-20
    status Pending
  2. 2026-05-20
    listed $94,900 Active
  3. 2012-08-17
    listed $29,200
  4. 2008-10-02
    soldstatus
  5. 2005-04-01
    soldstatus $39,900
  6. 1997-08-01
    soldstatus $12,500
  7. 1997-08-01
    soldstatus $11,500

ⓘ 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 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°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
$10,228
− Mortgage interest
−$5,316
− Property taxes
−$1,424
− Insurance
−$474
− Repairs & maintenance
−$818
− Management
−$818
− Depreciation
−$2,761
Taxable loss
−$1,383
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$332
After-tax cash flow
$542/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
Pratt
NCES district ID
2010890
Math proficiency
31% ▼ -2.00%
Reading proficiency
37% ▲ 2.00%
Median HH income
$46,198
Composite
29.14/100
National rank
#6583
State rank
#69 of 169 in KS

Livability — Pratt

Score
76/100
State rank
#44
US rank
#3279

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
Pratt, KS
Population (ZIP)
7,822

Population outlook (Pratt County) Hauer SSP2

Today (2025)
9,946 people
By 2030
10,018 · +0.7%
By 2040
10,264 · +3.2%
By 2050
10,693 · +7.5%
By 2075
12,041 · +21.1%
By 2100
12,973 · +30.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 9% Two or more races 7% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Lithuanian 3% Italian 2% Iranian 2%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Pratt

2024 margin
Solid R (+51.5) · D 23.4% · R 74.8% · Other 1.8%
2008→2024 swing
-15.0pp toward R · 2008: -36.5pp · 2024: -51.5pp
All cycles
2024: R+51.5 2020: R+52.7 2016: R+54.0 2012: R+46.8 2008: R+36.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -66.47%
Current HPI
143.6335
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+659.2% since first listed
7 events — show timeline
  • 2026-05-20 Pending MKMLS as distributed by MLS GRID
  • 2026-05-20 Listed $94,900 MKMLS as distributed by MLS GRID
  • 2012-08-17 Listed $29,200 SCKMLS as Distributed by MLS Grid
  • 2008-10-02 Sold (Public Records) Public Records
  • 2005-04-01 Sold (Public Records) $39,900 Public Records
  • 1997-08-01 Sold (Public Records) $11,500 Public Records
  • 1997-08-01 Sold (Public Records) $12,500 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…