CashFlowRE
Sign in Sign up
208 N Mincer Ave
B Composite 73.42
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.4/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$68,900

208 N Mincer Ave · Stafford, KS 67578
2 bd · 2.0 ba · 1,376 sqft · SingleFamily public records · 3 Days on market
Built 1950 0.26 ac lot

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

Listing remarks MLS

This ranch style home is located in a very quiet neighborhood and has plenty of room and storage for comfortable living. Walk into the front door and there is an entryway with coat closet. The nice size living room has been freshly painted walls and ceilings as well as the rest of the home. The two bedrooms are nice size and ample closet space. The bathroom is located in the middle of the two bedrooms and has awesome storage. The kitchen is very functional and has lots of storage, nice floor and has new dishwasher, new faucet, plenty of counter space and room for table. Adjacent to the kitchen is the open family room, den or recreation room. The utility room is off the back door and the other bath is located there as well. There is large storm cellar right out back door and is very safe and easy access. The backyard offers partial fence and storage shed. There is plenty of space for all outside activities. Call and take a look at this home.

Key facts

  • Oversized kitchen
  • Covered front patio
  • 0.26 acre lot

Tags

COVERED FRONT PATIOOVERSIZED KITCHENVERSATILE FAMILY ROOMCONVENIENT LAUNDRY MUDROOMPARTIAL UNFINISHED BASEMENTPRIVACY-FENCED BACKYARD

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/2.0-bath single-family listed at $69k.

Deal economics

  • At list price, monthly cash flow is $359 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).

Location & tenants

  • Location reads 66/100 on livability (#264 in KS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Stafford (rural): math 20% / reading 25% proficiency, ranked #254 of 280 in KS (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 13 active listings in the ZIP; 8 units permitted in Stafford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($476 loan paydown + $582 appreciation (0.8% local appreciation)).
  • Stafford County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (0.8% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 11y ago; this cycle's ask is 15% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $18k; list at $69k implies a 283% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $68,900

Questions for the listing agent

  1. Built in 1950 — 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 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?
  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
1.53%
Cap rate
12.54%
Cash-on-cash
22.33%
DSCR
1.99
GRM
5.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.84% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
24.2%
Equity multiple
2.23×
Total profit
$23,643
Equity at exit
$22,964
10-year hold
IRR
27.2%
Equity multiple
4.23×
Total profit
$62,390
Equity at exit
$30,090

Cash invested: $19,292 (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 67578

Home prices YoY
0.6%
Active inventory
13
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,057 medium interval (Pro) →
Mortgage (P&I)
$361
Tax est. 1.5%
$86 /mo · $1,034/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$222
Net cashflow
$359

Break-even live

Break-even rent $603
Max offer price $68,900
Occupancy floor 61%

Sensitivity live

Price -10% $407 -5% $383 +0% $359 +5% $335 +10% $311
Rent -10% $275 -5% $317 +0% $359 +5% $401 +10% $442
Rate -1.0pp $394 -0.5pp $376 base $359 +0.5pp $341 +1.0pp $323

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
$17,225
Closing costs
$2,067
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 22 events

  1. 2026-06-21
    days on market $68,900 Active 3 DOM
  2. 2026-06-17
    pricedays on marketlisting id $68,900 Active 1 DOM
  3. 2026-06-17
    price $65,000 Active 21 DOM
  4. 2026-06-16
    days on market $60,000 Active 21 DOM
  5. 2026-06-15
    days on market $60,000 Active 20 DOM
  6. 2026-06-13
    days on market $60,000 Active 18 DOM
  7. 2026-06-12
    days on market $60,000 Active 17 DOM
  8. 2026-06-09
    days on market $60,000 Active 14 DOM
  9. 2026-06-08
    days on market $60,000 Active 13 DOM
  10. 2026-06-07
    days on market $60,000 Active 12 DOM
  11. 2026-06-05
    days on market $60,000 Active 10 DOM
  12. 2026-06-04
    days on market $60,000 Active 8 DOM
  13. 2026-06-02
    days on market $60,000 Active 7 DOM
  14. 2026-06-01
    days on market $60,000 Active 6 DOM
  15. 2026-05-31
    days on market $60,000 Active 5 DOM
  16. 2026-05-31
    days on market $60,000 Active 4 DOM
  17. 2026-05-26
    listed $60,000 Active
  18. 2017-05-23
    listed $53,000
  19. 2015-09-30
    soldstatus 954-char remark
    Show marketing remark (954 chars)

    This ranch style home is located in a very quiet neighborhood and has plenty of room and storage for comfortable living. Walk into the front door and there is an entryway with coat closet. The nice size living room has been freshly painted walls and ceilings as well as the rest of the home. The two bedrooms are nice size and ample closet space. The bathroom is located in the middle of the two bedrooms and has awesome storage. The kitchen is very functional and has lots of storage, nice floor and has new dishwasher, new faucet, plenty of counter space and room for table. Adjacent to the kitchen is the open family room, den or recreation room. The utility room is off the back door and the other bath is located there as well. There is large storm cellar right out back door and is very safe and easy access. The backyard offers partial fence and storage shed. There is plenty of space for all outside activities. Call and take a look at this home.

  20. 2015-04-17
    listed $49,900 954-char remark
    Show marketing remark (954 chars)

    This ranch style home is located in a very quiet neighborhood and has plenty of room and storage for comfortable living. Walk into the front door and there is an entryway with coat closet. The nice size living room has been freshly painted walls and ceilings as well as the rest of the home. The two bedrooms are nice size and ample closet space. The bathroom is located in the middle of the two bedrooms and has awesome storage. The kitchen is very functional and has lots of storage, nice floor and has new dishwasher, new faucet, plenty of counter space and room for table. Adjacent to the kitchen is the open family room, den or recreation room. The utility room is off the back door and the other bath is located there as well. There is large storm cellar right out back door and is very safe and easy access. The backyard offers partial fence and storage shed. There is plenty of space for all outside activities. Call and take a look at this home.

  21. 2007-01-01
    soldstatus
  22. 1996-02-01
    soldstatus $18,000

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 16 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
$12,685
− Mortgage interest
−$3,859
− Property taxes
−$1,034
− Insurance
−$344
− Repairs & maintenance
−$1,015
− Management
−$1,015
− Depreciation
−$2,004
Taxable income
$3,414
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$819
After-tax cash flow
$3,488/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
Stafford
NCES district ID
2011970
Math proficiency
20% ▬ 0.00%
Reading proficiency
25% ▲ 5.00%
Median HH income
$38,497
Composite
22.02/100
National rank
#13537
State rank
#254 of 280 in KS

Livability — Stafford

Score
66/100
State rank
#264
US rank
#11686

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Stafford, KS
Population (ZIP)
1,033

Population outlook (Stafford County) Hauer SSP2

Today (2025)
3,953 people
By 2030
3,818 · -3.4%
By 2040
3,609 · -8.7%
By 2050
3,473 · -12.1%
By 2075
3,300 · -16.5%
By 2100
2,957 · -25.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Iranian 3% Lithuanian 2% Slovak 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Stafford

2024 margin
Solid R (+64.0) · D 17.1% · R 81.1% · Other 1.8%
2008→2024 swing
-18.1pp toward R · 2008: -46.0pp · 2024: -64.0pp
All cycles
2024: R+64.0 2020: R+63.3 2016: R+62.7 2012: R+53.4 2008: R+46.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.84%
Current HPI
147.6352
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+233.3% since first listed
6 events — show timeline
  • 2026-05-26 Listed $60,000 FSBO.com
  • 2017-05-23 Listed $53,000 MKMLS as distributed by MLS GRID
  • 2015-09-30 Sold (MLS) MKMLS as distributed by MLS GRID
  • 2015-04-17 Listed $49,900 MKMLS as distributed by MLS GRID
  • 2007-01-01 Sold (Public Records) Public Records
  • 1996-02-01 Sold (Public Records) $18,000 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…