CashFlowRE
Sign in Sign up
8041-8043 E 34th Ct S Duplex
C Composite 55.22
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 +17.2/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.4/10.0
  • 1% rule +3.6/10.0
  • Livability +3.6/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$339,500

8041-8043 E 34th Ct S · Wichita, KS 67210
6 bd · 4.0 ba · 2,304 sqft · MultiFamily public records · 85 Days on market
Built 2020 0.25 ac lot $45/mo HOA · 3% of rent ↓ 2% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Key facts

  • Washer dryer hookups
  • Private patio spaces
  • Vinyl plank flooring

Tags

PRIVATE PATIO SPACESVINYL PLANK FLOORINGWASHER DRYER HOOKUPSFULLY EQUIPPED KITCHEN

Property features AI

Finance

  • Financial info: Owner pays: None
  • HOA & community: Has association; Association fee $540

Exterior

  • Parking: Attached parking; More than 2 parking spaces per unit (4 total)
  • Security: Sprinkler system
  • Utilities: Public water; Sewer available
  • Home design: Duplex
  • Exterior features: Sprinkler system; Composition roof

Interior

  • Kitchen: Dishwasher; Disposal
  • Flooring: Concrete flooring
  • Heating & cooling: Electric heat; Electric cooling
  • Interior features: Dishwasher; Disposal; Concrete flooring; No basement; Electric heating and electric cooling

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 × 3-bed/2.0-bath units multifamily listed at $340k.

Deal economics

  • At list price, monthly cash flow is $243 ($3k/yr) — positive. Per door: $121/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $293k (13.7% below list).
  • Recommended offer: $293k (13.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 72/100 on livability (#100 in KS) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: employment D+, crime F, commute F.
  • Derby (suburban): math 29% / reading 36% proficiency, ranked #66 of 169 in KS (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Wineteer Elem (math 42% / reading 52%, grade D-, #200 of 684 statewide, top 33%, 391 students, 53% FRL); Derby Middle Sch (math 21% / reading 34%, grade F, #91 of 219 statewide, top 42%, 929 students, 46% FRL); Derby High School (math 17% / reading 21%, grade F, #230 of 327 statewide, top 71%, 2,172 students, 43% FRL).
  • Market conditions: 44 active listings in the ZIP; 2,613 units permitted in Sedgwick County in 2024 (258 in 5+ unit buildings).

Forward outlook

  • In year one you build about $36k of equity ($2k loan paydown + $34k appreciation (10.0% local appreciation)).
  • Sedgwick County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $95k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$58k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($319k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • 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 $293,100 (13.7% 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 14% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.86%
Cap rate
7.15%
Cash-on-cash
3.06%
DSCR
1.14
GRM
9.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.5%
Equity multiple
3.11×
Total profit
$200,224
Equity at exit
$305,848
10-year hold
IRR
23.2%
Equity multiple
7.07×
Total profit
$577,234
Equity at exit
$659,574

Cash invested: $95,060 (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 67210

Home prices YoY
30.3%
Active inventory
44
Price-to-rent
19.3×

Monthly cashflow live

Estimated rent
$2,931 medium interval (Pro) →
Mortgage (P&I)
$1,780
Tax from tax record
$106 /mo · $1,273/yr
Insurance
$141
HOA
$45
Vacancy / Maint / Mgmt
$616
Net cashflow
$243

Break-even live

Break-even rent $2,624
Max offer price $339,500
Occupancy floor 87%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,931

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
$84,875
Closing costs
$10,185
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.

HOA detail

Monthly dues
$45 · $540/yr

Listing history 17 events

  1. 2026-06-18
    days on market $339,500 Active 85 DOM
  2. 2026-06-17
    days on market $339,500 Active 84 DOM
  3. 2026-06-16
    days on market $339,500 Active 83 DOM
  4. 2026-06-15
    days on market $339,500 Active 82 DOM
  5. 2026-06-14
    days on market $339,500 Active 80 DOM
  6. 2026-06-10
    days on market $339,500 Active 77 DOM
  7. 2026-06-09
    days on market $339,500 Active 76 DOM
  8. 2026-06-08
    days on market $339,500 Active 75 DOM
  9. 2026-06-07
    days on market $339,500 Active 74 DOM
  10. 2026-06-03
    days on market $339,500 Active 70 DOM
  11. 2026-06-02
    days on market $339,500 Active 69 DOM
  12. 2026-06-01
    days on market $339,500 Active 68 DOM
  13. 2026-05-31
    days on market $339,500 Active 67 DOM
  14. 2026-05-30
    days on market $339,500 Active 66 DOM
  15. 2026-04-21
    price $339,500
  16. 2026-03-24
    listed $345,000 Active
  17. 2021-12-30
    soldstatus

ⓘ 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
$1,273 · $106/mo
Projected year-2 tax
$4,787 · $399/mo
Expected delta
+$3,514/yr (+$293/mo · 275.9%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$35,172
− Mortgage interest
−$19,017
− Property taxes
−$1,273
− Insurance
−$1,698
− Repairs & maintenance
−$2,814
− Management
−$2,814
− HOA
−$540
− Depreciation
−$9,876
Taxable loss
−$2,860
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$686
After-tax cash flow
$3,597/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
Derby
NCES district ID
2005460
Math proficiency
29% ▼ -3.00%
Reading proficiency
36% ▲ 1.00%
Median HH income
$60,460
Composite
29.25/100
National rank
#6564
State rank
#66 of 169 in KS

Livability — Wichita

Score
72/100
State rank
#100
US rank
#5730

Category grades

Amenities A+ 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
Wichita, KS
City population
365,168
Population (ZIP)
9,178

Population outlook (Sedgwick County) Hauer SSP2

Today (2025)
537,014 people
By 2030
546,984 · +1.9%
By 2040
559,141 · +4.1%
By 2050
562,027 · +4.7%
By 2075
557,255 · +3.8%
By 2100
513,383 · -4.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.74)
Race & ethnicity
White 43% Hispanic / Latino 19% Asian 16% Two or more races 16% Black 12%
Hispanic origin (detail)
Mexican 17%
Common ancestry
Italian 2% Serbian 1% Portuguese 1%
Foreign-born
18% · Vietnam, Canada, China
Languages at home
76% English-only · Spanish 12% Vietnamese 6% Other Asian/Pacific 3%

Political lean MEDSL · Sedgwick

2024 margin
R (+13.8) · D 42.3% · R 56.1% · Other 1.6%
2008→2024 swing
-1.1pp toward R · 2008: -12.7pp · 2024: -13.8pp
All cycles
2024: R+13.8 2020: R+12.6 2016: R+19.1 2012: R+19.7 2008: R+12.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 77.21%
Current HPI
331.68
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-1.6% since first listed
3 events — show timeline
  • 2026-04-21 Price Changed $339,500 SCKMLS as Distributed by MLS Grid
  • 2026-03-24 Listed $345,000 SCKMLS as Distributed by MLS Grid
  • 2021-12-30 Sold (Public Records) Public Records

Property tax history

+136.3%/yr

Latest (2025): $1,273 · -62.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…