CashFlowRE
Sign in Sign up
No image
C Composite 57.86
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 +18.5/30.0
  • Appreciation +9.7/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.8/10.0
  • 1% rule +4.9/10.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$139,000

216 W Long St · Dighton, KS 67839
4 bd · 2.5 ba · 2,426 sqft · SingleFamily public records · 134 Days on market
Built 1940 7,840 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • Mother-in-law suite
  • Large corner lot
  • Modern updates

Tags

LARGE CORNER LOTGUEST SUITEMODERN UPDATESORIGINAL WOODWORKHARDWOOD FLOORSMOTHER-IN-LAW SUITE

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 4-bed/2.5-bath single-family listed at $139k.

Deal economics

  • At list price, monthly cash flow is $131 ($2k/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 $138k (0.5% below list).
  • Recommended offer: $122k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#220 in KS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Dighton (rural): math 35% / reading 30% proficiency, ranked #137 of 280 in KS (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Dighton Elem (math 57% / reading 42%, grade D, #165 of 684 statewide, top 28%, 162 students, 46% FRL); Dighton High (math 24% / reading 34%, grade F, #60 of 327 statewide, top 24%, 95 students, 42% FRL).
  • Market conditions: 5 active listings in the ZIP.

Forward outlook

  • In year one you build about $14k of equity ($961 loan paydown + $13k appreciation (9.3% local appreciation)).
  • Lane County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (9.3% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 134 days — a 12% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $75k; list at $139k implies a 85% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $122,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 134 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 1940 — 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. 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?
  7. 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.
  8. 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.
  9. 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
0.99%
Cap rate
7.43%
Cash-on-cash
4.05%
DSCR
1.18
GRM
8.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

9.34% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.9%
Equity multiple
3.00×
Total profit
$77,848
Equity at exit
$118,574
10-year hold
IRR
22.9%
Equity multiple
6.69×
Total profit
$221,280
Equity at exit
$248,949

Cash invested: $38,920 (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 67839

Home prices YoY
5.1%
Active inventory
5
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,382 medium interval (Pro) →
Mortgage (P&I)
$729
Tax est. 1.5%
$174 /mo · $2,085/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$131

Break-even live

Break-even rent $1,216
Max offer price $139,000
Occupancy floor 85%

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
$34,750
Closing costs
$4,170
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 9 events

  1. 2026-02-18
    status Pending
  2. 2026-01-02
    price $139,000
  3. 2025-10-07
    listed $150,000 Active
  4. 2003-12-01
    soldstatus $75,000
  5. 2003-12-01
    soldstatus $75,000
  6. 1991-08-01
    soldstatus $58,000
  7. 1991-08-01
    soldstatus $58,000
  8. 1988-01-01
    soldstatus $45,000
  9. 1988-01-01
    soldstatus $45,000

ⓘ 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 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°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
$16,589
− Mortgage interest
−$7,786
− Property taxes
−$2,085
− Insurance
−$695
− Repairs & maintenance
−$1,327
− Management
−$1,327
− Depreciation
−$4,044
Taxable loss
−$675
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$162
After-tax cash flow
$1,740/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
Dighton
NCES district ID
2005550
Math proficiency
35% ▼ -5.00%
Reading proficiency
30% ▼ -10.00%
Median HH income
$47,226
Composite
30.75/100
National rank
#11403
State rank
#137 of 280 in KS

Livability — Dighton

Score
68/100
State rank
#220
US rank
#9678

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dighton, KS
Population (ZIP)
941

Population outlook (Lane County) Hauer SSP2

Today (2025)
1,534 people
By 2030
1,482 · -3.4%
By 2040
1,395 · -9.1%
By 2050
1,357 · -11.5%
By 2075
1,502 · -2.1%
By 2100
1,768 · +15.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Hispanic / Latino 18% Two or more races 3% Asian 2%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Lithuanian 6% Iranian 3% Italian 2%
Foreign-born
7% · Canada, China
Languages at home
84% English-only · Spanish 11% German/W. Germanic 2% Chinese 2%

Political lean MEDSL · Lane

2024 margin
Solid R (+70.9) · D 13.2% · R 84.1% · Other 2.7%
2008→2024 swing
-10.5pp toward R · 2008: -60.5pp · 2024: -70.9pp
All cycles
2024: R+70.9 2020: R+72.4 2016: R+69.8 2012: R+61.3 2008: R+60.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.34%
Current HPI
192.6376
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+208.9% since first listed
9 events — show timeline
  • 2026-02-18 Pending SCKMLS as Distributed by MLS Grid
  • 2026-01-02 Price Changed $139,000 SCKMLS as Distributed by MLS Grid
  • 2025-10-07 Listed $150,000 SCKMLS as Distributed by MLS Grid
  • 2003-12-01 Sold (Public Records) $75,000 Public Records
  • 2003-12-01 Sold (Public Records) $75,000 Public Records
  • 1991-08-01 Sold (Public Records) $58,000 Public Records
  • 1991-08-01 Sold (Public Records) $58,000 Public Records
  • 1988-01-01 Sold (Public Records) $45,000 Public Records
  • 1988-01-01 Sold (Public Records) $45,000 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…