CashFlowRE
Sign in Sign up
109 E 1st Ave
C+ Composite 63.9
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 +26.4/30.0
  • DSCR +9.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.9/10.0
  • Appreciation +5.0/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0

$69,900

109 E 1st Ave · Turon, KS 67583
1 bd · 1.0 ba · 583 sqft · SingleFamily public records · 57 Days on market
Built 1915 9,147 sqft lot

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

Key facts

  • 9,147 sq ft lot
  • Garage
  • Built 1915

Property features AI

Exterior

  • Parking: Attached or detached 1-car garage
  • Utilities: Sewer available; Natural gas available; Public utilities
  • Home design: Single-family onsite-built property
  • Construction: Composition roofing; Crawl space foundation
  • Exterior features: One-and-a-half levels; Crawl space foundation; Composition roof

Interior

  • Kitchen: No appliances specified
  • Bathrooms: One full bathroom
  • Heating & cooling: Wall/window air conditioning; Heating provided by fireplace and other sources
  • Interior features: No built-in kitchen appliances listed; Main-floor laundry; No basement
  • Laundry & utility: Laundry located on the main floor

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 1-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $184 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($762 rent vs $70k).
  • Recommended offer: $68k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#415 in KS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: schools F, crime F, amenities F.
  • Fairfield (rural): math 15% / reading 25% proficiency, ranked #268 of 280 in KS (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 13 active listings in the ZIP; 40 units permitted in Reno County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($483 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Reno County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $5k; list at $70k implies a 1298% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1915 — 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 $67,803 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.09%
Cap rate
9.44%
Cash-on-cash
11.25%
DSCR
1.50
GRM
7.6

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
18.0%
Equity multiple
2.03×
Total profit
$20,083
Equity at exit
$31,430
10-year hold
IRR
19.4%
Equity multiple
3.81×
Total profit
$55,082
Equity at exit
$48,437

Cash invested: $19,572 (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 67583

Active inventory
13
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$762 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$23 /mo · $274/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$160
Net cashflow
$184

Break-even live

Break-even rent $530
Max offer price $69,900
Occupancy floor 71%

Sensitivity live

Price -10% $223 -5% $203 +0% $184 +5% $164 +10% $144
Rent -10% $123 -5% $153 +0% $184 +5% $214 +10% $244
Rate -1.0pp $219 -0.5pp $201 base $184 +0.5pp $165 +1.0pp $147

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
$17,475
Closing costs
$2,097
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 16 events

  1. 2026-06-19
    days on market $69,900 Active 57 DOM
  2. 2026-06-18
    days on market $69,900 Active 56 DOM
  3. 2026-06-17
    days on market $69,900 Active 55 DOM
  4. 2026-06-16
    days on market $69,900 Active 54 DOM
  5. 2026-06-15
    days on market $69,900 Active 53 DOM
  6. 2026-06-14
    days on market $69,900 Active 51 DOM
  7. 2026-06-12
    days on market $69,900 Active 50 DOM
  8. 2026-06-09
    days on market $69,900 Active 47 DOM
  9. 2026-06-08
    days on market $69,900 Active 46 DOM
  10. 2026-06-07
    days on market $69,900 Active 45 DOM
  11. 2026-06-02
    days on market $69,900 Active 40 DOM
  12. 2026-06-01
    days on market $69,900 Active 39 DOM
  13. 2026-05-31
    days on market $69,900 Active 38 DOM
  14. 2026-05-30
    days on market $69,900 Active 37 DOM
  15. 2026-04-23
    listed $69,900 Active
  16. 2006-03-01
    soldstatus $5,000

ⓘ 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
$274 · $23/mo
Projected year-2 tax
$986 · $82/mo
Expected delta
+$712/yr (+$59/mo · 259.9%)

ⓘ 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
  • 🫁 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
$9,145
− Mortgage interest
−$3,915
− Property taxes
−$274
− Insurance
−$350
− Repairs & maintenance
−$732
− Management
−$732
− Depreciation
−$2,033
Taxable income
$1,110
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$266
After-tax cash flow
$1,936/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
Fairfield
NCES district ID
2008310
Math proficiency
15% ▼ -5.00%
Reading proficiency
25% ▬ 0.00%
Median HH income
$38,082
Composite
20.0/100
National rank
#13870
State rank
#268 of 280 in KS

Livability — Turon

Score
61/100
State rank
#415
US rank
#18113

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Turon, KS
Population (ZIP)
799

Population outlook (Reno County) Hauer SSP2

Today (2025)
63,149 people
By 2030
62,477 · -1.1%
By 2040
60,901 · -3.6%
By 2050
59,679 · -5.5%
By 2075
58,792 · -6.9%
By 2100
56,900 · -9.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Hispanic / Latino 6% Two or more races 3% Native American 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Serbian 3% Italian 3% Lithuanian 1%
Foreign-born
4% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Reno

2024 margin
Solid R (+34.5) · D 31.8% · R 66.2% · Other 2.0%
2008→2024 swing
-11.1pp toward R · 2008: -23.4pp · 2024: -34.5pp
All cycles
2024: R+34.5 2020: R+34.3 2016: R+36.0 2012: R+31.5 2008: R+23.4

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+1298.0% since first listed
2 events — show timeline
  • 2026-04-23 Listed $69,900 SCKMLS as Distributed by MLS Grid
  • 2006-03-01 Sold (Public Records) $5,000 Public Records

Property tax history

+3.4%/yr

Latest (2025): $274 · +8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…