CashFlowRE
Sign in Sign up
200 W Allen St
C- Composite 53.87
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 +22.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.1/10.0
  • 1% rule +6.0/10.0
  • Livability +3.4/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$90,000

200 W Allen St · Canton, KS 67428
2 bd · 1.5 ba · 1,158 sqft · SingleFamily public records · 22 Days on market
Built 1936 6,970 sqft lot

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

Key facts

  • Great storage
  • Formal dining room
  • Expansion potential

Tags

CORNER LOTFORMAL DINING ROOMFULL BASEMENTLARGE ATTICGREAT STORAGEEXPANSION POTENTIAL

Property features AI

Exterior

  • Parking: One covered garage space (1-car garage); One total parking space
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property
  • Construction: Metal siding; Shingle roof
  • Exterior features: Patio; Corner lot; Paved road access

Interior

  • Bedrooms: Two main-level bedrooms
  • Flooring: Carpet; Vinyl
  • Bathrooms: One full bathroom; One half bathroom (one main-level bathroom)
  • Heating & cooling: Natural gas heating; Central air conditioning; Ceiling fans
  • Interior features: Carpet and vinyl flooring; Full basement
  • Laundry & utility: Laundry located on lower level

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/1.5-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $148 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($991 rent vs $90k).
  • Recommended offer: $89k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#237 in KS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D-, amenities F, commute F.
  • Canton-Galva (rural): math 20% / reading 30% proficiency, ranked #211 of 280 in KS (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Canton-Galva Elementary (math 27% / reading 37%, grade F, #423 of 684 statewide, top 66%, 204 students, 40% FRL); Canton-Galva Jr./Sr. High (math 12% / reading 17%, grade F, #267 of 327 statewide, top 84%, 137 students, 34% FRL).
  • Market conditions: 8 active listings in the ZIP; 102 units permitted in McPherson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • McPherson County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 16y ago 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

  • Watch-outs: built in 1936 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $88,650 (1.5% below list)

Questions for the listing agent

  1. Built in 1936 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. Crime grade is D 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?
  5. 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.
  6. 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.
  7. 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
1.10%
Cap rate
8.27%
Cash-on-cash
7.05%
DSCR
1.31
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
-5.5%
Equity multiple
0.80×
Total profit
$-5,127
Equity at exit
$13,419
10-year hold
IRR
4.2%
Equity multiple
1.31×
Total profit
$7,776
Equity at exit
$7,782

Cash invested: $25,200 (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 67428

Home prices YoY
-19.0%
Active inventory
8
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$991 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$125 /mo · $1,500/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$208
Net cashflow
$148

Break-even live

Break-even rent $803
Max offer price $90,000
Occupancy floor 80%

Sensitivity live

Price -10% $199 -5% $174 +0% $148 +5% $123 +10% $97
Rent -10% $70 -5% $109 +0% $148 +5% $187 +10% $226
Rate -1.0pp $193 -0.5pp $171 base $148 +0.5pp $125 +1.0pp $101

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
$22,500
Closing costs
$2,700
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 13 events

  1. 2026-06-12
    days on market $90,000 Active 22 DOM
  2. 2026-06-09
    days on market $90,000 Active 19 DOM
  3. 2026-06-08
    days on market $90,000 Active 18 DOM
  4. 2026-06-07
    days on market $90,000 Active 17 DOM
  5. 2026-06-05
    days on market $90,000 Active 15 DOM
  6. 2026-06-04
    days on market $90,000 Active 13 DOM
  7. 2026-06-02
    days on market $90,000 Active 12 DOM
  8. 2026-06-01
    days on market $90,000 Active 11 DOM
  9. 2026-05-31
    days on market $90,000 Active 10 DOM
  10. 2026-05-31
    days on market $90,000 Active 9 DOM
  11. 2026-05-22
    listed $90,000 Active
  12. 2010-04-06
    listed $75,000
  13. 1991-06-01
    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
$1,500 · $125/mo
Projected year-2 tax
$1,500 · $125/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$11,888
− Mortgage interest
−$5,041
− Property taxes
−$1,500
− Insurance
−$450
− Repairs & maintenance
−$951
− Management
−$951
− Depreciation
−$2,618
Taxable income
$376
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$90
After-tax cash flow
$1,687/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
Canton-Galva
NCES district ID
2004440
Math proficiency
20% ▼ -10.00%
Reading proficiency
30% ▬ 0.00%
Median HH income
$57,420
Composite
25.78/100
National rank
#12795
State rank
#211 of 280 in KS

Livability — Canton

Score
67/100
State rank
#237
US rank
#10583

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, KS
Population (ZIP)
1,137

Population outlook (McPherson County) Hauer SSP2

Today (2025)
28,958 people
By 2030
28,735 · -0.8%
By 2040
28,020 · -3.2%
By 2050
27,276 · -5.8%
By 2075
26,211 · -9.5%
By 2100
23,976 · -17.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 6% Hispanic / Latino 6% Black 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 3% Iranian 2% Lithuanian 2%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · McPherson

2024 margin
Solid R (+41.1) · D 28.5% · R 69.6% · Other 1.9%
2008→2024 swing
-5.8pp toward R · 2008: -35.3pp · 2024: -41.1pp
All cycles
2024: R+41.1 2020: R+40.3 2016: R+42.0 2012: R+41.6 2008: R+35.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -44.05%
Current HPI
187.6216
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+20.0% since first listed
3 events — show timeline
  • 2026-05-22 Listed $90,000 MKMLS as distributed by MLS GRID
  • 2010-04-06 Listed $75,000 MKMLS as distributed by MLS GRID
  • 1991-06-01 Sold (Public Records) Public Records

Property tax history

+1.2%/yr

Latest (2025): $1,500 · +8.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…