CashFlowRE
Sign in Sign up
301 E 6th Ave
B- Composite 65.2
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 +27.4/30.0
  • DSCR +9.6/10.0
  • 1% rule +7.0/10.0
  • Appreciation +5.1/10.0
  • ARV discount +3.9/15.0
  • Schools +3.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$66,900

301 E 6th Ave · Caney, KS 67333
2 bd · 1.0 ba · 1,032 sqft · SingleFamily public records · 152 Days on market
Built 1910 7,810 sqft lot Est $62k · 8% over ↓ 7% since listing

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

Key facts

  • 7,810 sq ft lot
  • Built 1910
  • Listed 151 days

Property features AI

Finance

  • Other: Directions: Head south on 169, turn right onto 6th St, 0.1 mile — destination on right
  • HOA & community: No association fees; No maintenance provided

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property; Bungalow style; Approximately 1,032 sq ft living area; Over 100 years old
  • Construction: Wood siding; Composition roof; Not a manufactured home
  • Exterior features: Porch; Lot approximately 55 x 142 (7,810 sq ft)

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom; Bathroom contains laundry closet / in-bathroom laundry
  • Heating & cooling: Natural gas heating; Window air conditioning units
  • Interior features: Eat-in kitchen; Crawl space basement; Porch; Bungalow floor plan; South-facing
  • Laundry & utility: Laundry closet / in-bathroom laundry

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 $67k.

Deal economics

  • At list price, monthly cash flow is $195 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($806 rent vs $67k).
  • Recommended offer: $59k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#161 in KS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: schools D+, amenities F, commute F.
  • Caney Valley (rural): math 42% / reading 46% proficiency, ranked #24 of 169 in KS (top 14%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 14 active listings in the ZIP; 10 units permitted in Montgomery County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $596 of equity ($463 loan paydown + $133 appreciation (0.2% local appreciation)).
  • Montgomery County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (0.2% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 152 days — a 12% lower offer ($59k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $9k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major 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 $58,872 (12.0% below list)

Questions for the listing agent

  1. It's been on market 152 days. Have you received any prior offers? Is the seller open to a 12% 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 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?
  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
1.20%
Cap rate
9.80%
Cash-on-cash
12.52%
DSCR
1.56
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$61,920
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
101 N Ridgeway St 0.15mi 2/2.0 1,144 (+11%) 5mo $119,000 $104 67
204 N Mcgee St 0.30mi 2/1.0 934 (-10%) 6mo $39,500 $42 65
204 N State St 0.45mi 2/1.0 1,064 (+3%) 14mo $60,000 $56 63
206 E 5th St 0.09mi 2/1.0 1,148 (+11%) 18mo $55,000 $48 62
1003 S Ridgeway St 0.43mi 2/2.0 1,120 (+8%) 10mo $125,000 $112 54
712 N Wood St 0.73mi 3/1.0 (+1) 1,076 (+4%) 6mo $65,000 $60 49
511 W 5th Ave 0.57mi 3/1.0 (+1) 1,120 (+8%) 22mo $129,900 $116 36

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

Projected returns pro-forma

0.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.2%
Equity multiple
1.59×
Total profit
$11,113
Equity at exit
$20,094
10-year hold
IRR
16.8%
Equity multiple
2.88×
Total profit
$35,188
Equity at exit
$24,694

Cash invested: $18,732 (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 67333

Home prices YoY
0.1%
Active inventory
14
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$806 medium interval (Pro) →
Mortgage (P&I)
$351
Tax from tax record
$63 /mo · $753/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$169
Net cashflow
$195

Break-even live

Break-even rent $559
Max offer price $66,900
Occupancy floor 71%

Sensitivity live

Price -10% $233 -5% $214 +0% $195 +5% $176 +10% $157
Rent -10% $132 -5% $164 +0% $195 +5% $227 +10% $259
Rate -1.0pp $229 -0.5pp $212 base $195 +0.5pp $178 +1.0pp $160

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
$16,725
Closing costs
$2,007
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 21 events

  1. 2026-06-18
    days on market $66,900 Active 152 DOM
  2. 2026-06-17
    days on market $66,900 Active 151 DOM
  3. 2026-06-16
    days on market $66,900 Active 150 DOM
  4. 2026-06-15
    days on market $66,900 Active 149 DOM
  5. 2026-06-13
    days on market $66,900 Active 147 DOM
  6. 2026-06-12
    days on market $66,900 Active 146 DOM
  7. 2026-06-09
    days on market $66,900 Active 143 DOM
  8. 2026-06-08
    days on market $66,900 Active 142 DOM
  9. 2026-06-07
    days on market $66,900 Active 141 DOM
  10. 2026-06-05
    pricedays on market $66,900 Active 139 DOM
  11. 2026-06-04
    days on market $69,999 Active 137 DOM
  12. 2026-06-02
    days on market $69,999 Active 136 DOM
  13. 2026-06-01
    days on market $69,999 Active 135 DOM
  14. 2026-05-31
    days on market $69,999 Active 134 DOM
  15. 2026-05-31
    days on market $69,999 Active 133 DOM
  16. 2026-04-08
    price $69,999
  17. 2026-01-18
    listed $76,000 Active
  18. 2026-01-16
    historical $76,000
  19. 2025-10-25
    historical
  20. 2025-04-25
    listed $74,999 Active
  21. 2017-08-28
    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
$753 · $63/mo
Projected year-2 tax
$943 · $79/mo
Expected delta
+$190/yr (+$16/mo · 25.2%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 5/10 Major 7 d/yr ≥110°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$9,673
− Mortgage interest
−$3,747
− Property taxes
−$753
− Insurance
−$334
− Repairs & maintenance
−$774
− Management
−$774
− Depreciation
−$1,946
Taxable income
$1,344
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$323
After-tax cash flow
$2,022/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
Caney Valley
NCES district ID
2004410
Math proficiency
42% ▲ 2.00%
Reading proficiency
46% ▲ 6.00%
Median HH income
$43,168
Composite
37.15/100
National rank
#4486
State rank
#24 of 169 in KS

Livability — Caney

Score
70/100
State rank
#161
US rank
#7653

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Caney, KS
Population (ZIP)
2,534

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
29,729 people
By 2030
27,786 · -6.5%
By 2040
24,201 · -18.6%
By 2050
21,280 · -28.4%
By 2075
16,754 · -43.6%
By 2100
14,088 · -52.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 10% Hispanic / Latino 2% Native American 2%
Common ancestry
Iranian 2% Italian 2% Portuguese 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Montgomery

2024 margin
Solid R (+51.1) · D 23.6% · R 74.7% · Other 1.8%
2008→2024 swing
-15.3pp toward R · 2008: -35.8pp · 2024: -51.1pp
All cycles
2024: R+51.1 2020: R+50.2 2016: R+50.8 2012: R+41.4 2008: R+35.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.20%
Current HPI
145.0094
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-6.7% since first listed
6 events — show timeline
  • 2026-04-08 Price Changed $69,999 Heartland MLS as Distributed by MLS Grid
  • 2026-01-18 Listed $76,000 Heartland MLS as Distributed by MLS Grid
  • 2026-01-16 Coming Soon $76,000 Heartland MLS as Distributed by MLS Grid
  • 2025-10-25 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2025-04-25 Listed $74,999 Heartland MLS as Distributed by MLS Grid
  • 2017-08-28 Sold (Public Records) Public Records

Property tax history

+4.9%/yr

Latest (2025): $753 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…