CashFlowRE
Sign in Sign up
16215-16217 W Ike Ct Duplex
D- Composite 39.92
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 +11.3/30.0
  • ARV discount +7.5/15.0
  • Condition / age +4.0/5.0
  • Schools +3.9/10.0
  • 1% rule +3.8/10.0
  • Livability +3.6/5.0
  • DSCR +3.3/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$385,000

16215-16217 W Ike Ct · Wichita, KS 67052
8 bd · 0.0 ba · 2,710 sqft · MultiFamily · 58 Days on market
Built 2024 Good condition 9,046 sqft lot $167/mo HOA · 10% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 2 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Key facts

  • 9,046 sq ft lot
  • 4 parking spots
  • Built 2024

Property features AI

Finance

  • Financial info: Owner pays grounds care
  • HOA & community: Has association; Annual association fee $2,000; One-time HOA initiation fee $500

Exterior

  • Parking: Attached parking; Paved parking; More than 2 spaces per unit (total 4 spaces)
  • Security: Fenced; Smoke detector(s)
  • Utilities: Natural gas available; Sewer available; Public water
  • Home design: Duplex
  • Exterior features: Fenced yard; Smoke detectors; Composition roof

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator
  • Bedrooms: 2-unit property (duplex)
  • Heating & cooling: Electric cooling; Natural gas heating
  • Interior features: Dishwasher; Disposal; Microwave; Range; Refrigerator; No 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 × 3-bed/2-bath units multifamily listed at $385k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-142 ($-2k/yr) — negative. Per door: $-71/mo.
  • To cash-flow at today's rent, offer at most $365k (5.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $340k (11.7% below list).
  • Recommended offer: $340k (11.7% 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.
  • Goddard (rural): math 38% / reading 46% proficiency, ranked #18 of 169 in KS (top 11%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 17% free/reduced lunch — higher-income household profile.
  • Zoned schools: Apollo Elementary School (math 62% / reading 67%, grade B, #45 of 684 statewide, top 8%, 527 students, 25% FRL); Dwight D. Eisenhower Middle School (math 45% / reading 40%, grade D-, #17 of 219 statewide, top 7%, 614 students, 16% FRL); Eisenhower High School (math 29% / reading 40%, grade F, #32 of 327 statewide, top 13%, 1,002 students, 23% FRL) — zoned schools at 21% FRL track the district average.
  • Market conditions: 407 active listings in the ZIP; solid renter incomes; 2,613 units permitted in Sedgwick County in 2024 (258 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($103k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • Sedgwick County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($373k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $340,000 (11.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 58 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  10. 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.
  11. 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.
  12. 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
0.88%
Cap rate
5.85%
Cash-on-cash
-1.58%
DSCR
0.93
GRM
9.4

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
-18.8%
Equity multiple
0.34×
Total profit
$-71,254
Equity at exit
$57,405
10-year hold
IRR
-11.3%
Equity multiple
0.32×
Total profit
$-73,038
Equity at exit
$33,288

Cash invested: $107,800 (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 67052

Home prices YoY
-17.1%
Active inventory
407
Price-to-rent
18.9×

Monthly cashflow live

Estimated rent
$3,400 medium interval (Pro) →
Mortgage (P&I)
$2,019
Tax est. 1.5%
$481 /mo · $5,775/yr
Insurance
$160
HOA
$167
Vacancy / Maint / Mgmt
$714
Net cashflow
$-142

Break-even live

Break-even rent $3,579
Max offer price $364,503
Occupancy floor 99%

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

UnitsBedsBathsEst. rent
Total (2 units) $3,400

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
$96,250
Closing costs
$11,550
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
$167 · $2,004/yr

Listing history 19 events

  1. 2026-06-18
    days on market $385,000 Active 58 DOM
  2. 2026-06-17
    days on market $385,000 Active 57 DOM
  3. 2026-06-16
    days on market $385,000 Active 56 DOM
  4. 2026-06-15
    days on market $385,000 Active 55 DOM
  5. 2026-06-14
    days on market $385,000 Active 53 DOM
  6. 2026-06-13
    days on market $385,000 Active 52 DOM
  7. 2026-06-10
    days on market $385,000 Active 50 DOM
  8. 2026-06-09
    days on market $385,000 Active 49 DOM
  9. 2026-06-08
    days on market $385,000 Active 48 DOM
  10. 2026-06-07
    days on market $385,000 Active 47 DOM
  11. 2026-06-03
    days on market $385,000 Active 43 DOM
  12. 2026-06-02
    days on market $385,000 Active 42 DOM
  13. 2026-06-01
    days on market $385,000 Active 41 DOM
  14. 2026-05-31
    days on market $385,000 Active 40 DOM
  15. 2026-05-30
    days on market $385,000 Active 39 DOM
  16. 2026-04-21
    listed $385,000 Active
  17. 2025-10-25
    historical $1,595
  18. 2025-09-03
    price $1,595
  19. 2025-08-05
    listed $1,695

ⓘ 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 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°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 0 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
$40,800
− Mortgage interest
−$21,566
− Property taxes
−$5,775
− Insurance
−$1,925
− Repairs & maintenance
−$3,264
− Management
−$3,264
− HOA
−$2,004
− Depreciation
−$11,200
Taxable loss
−$8,198
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,968
After-tax cash flow
$268/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.

Condition & rehab AI · 8 photos

Good 80/100 None rehab

This multi-family home is in good condition with a modern kitchen and neutral paint. It has minimal repairs and maintenance needs, making it a good investment opportunity.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping the front yard — A well-maintained front yard can improve curb appeal and attract potential buyers/tenants.
  • Resale Upgrading the kitchen appliances — Modern appliances can increase the home's appeal to potential buyers.
  • Rental Adding a small patio or deck — A small outdoor space can increase rental value by providing a relaxing area for tenants.
  • Both Upgrading the flooring in the bathrooms — Upgrading the flooring can improve the home's overall appearance and increase its value.
  • Both Adding a smart home system — A smart home system can increase the home's value by providing convenience and energy efficiency features.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping the front yard — A well-maintained front yard can improve curb appeal and attract potential buyers/tenants.
  • Resale Upgrading the kitchen appliances — Modern appliances can increase the home's appeal to potential buyers.
  • Rental Adding a small patio or deck — A small outdoor space can increase rental value by providing a relaxing area for tenants.
  • Both Upgrading the flooring in the bathrooms — Upgrading the flooring can improve the home's overall appearance and increase its value.
  • Both Adding a smart home system — A smart home system can increase the home's value by providing convenience and energy efficiency features.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Goddard
NCES district ID
2006540
Math proficiency
38% ▼ -4.00%
Reading proficiency
46% ▼ -2.00%
Median HH income
$80,167
Composite
39.01/100
National rank
#4067
State rank
#18 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
County
Sedgwick County · 432,957 people
City population
365,168
Metro
Wichita, KS
Population (ZIP)
9,262
Household income
$103,148
Rent vs Own
14.9% rent · 85.1% own
Severe rent burden
43.0

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
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 8% Two or more races 6%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Iranian 2% Romanian 2% Lithuanian 2%
Foreign-born
1% · China, Canada
Languages at home
95% English-only · Spanish 4%

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
▼ -54.44%
Current HPI
264.1893
Rent YoY
Metro
Wichita, KS
State GDP YoY
F500 in state
0

Price history

+22613.9% since first listed
4 events — show timeline
  • 2026-04-21 Listed $385,000 SCKMLS as Distributed by MLS Grid
  • 2025-10-25 Rental Removed $1,595 APPFOLIO
  • 2025-09-03 Price Changed $1,595 APPFOLIO
  • 2025-08-05 Listed for Rent $1,695 APPFOLIO

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…