CashFlowRE
Sign in Sign up
1729-1731 E 69th Ct N Duplex
F Composite 33.58
Why this score? — see what drove the F 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 +7.6/30.0
  • ARV discount +7.5/15.0
  • Rent growth +5.0/5.0
  • Livability +3.3/5.0
  • Schools +3.1/10.0
  • 1% rule +2.8/10.0
  • Condition / age +2.5/5.0
  • DSCR +1.8/10.0
  • Appreciation +0.0/10.0

$313,900

1729-1731 E 69th Ct N · Park City, KS 67219
6 bd · 0.0 ba · 2,360 sqft · MultiFamily · 44 Days on market
Built 2021 7,999 sqft lot $137/mo HOA · 11% of rent

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Key facts

  • Fenced yard
  • Hoa maintains lawns
  • 7,999 sq ft lot

Tags

FENCED YARDHOA MAINTAINS LAWNSINSTANT INVESTMENT OPPORTUNITY

Property features AI

Finance

  • Financial info: Owner pays grounds care; Two total units
  • HOA & community: Has association; Association fee $1,645; HOA initiation fee $200

Exterior

  • Parking: Attached parking for 4 vehicles
  • Utilities: Natural gas available; Public water
  • Home design: Duplex
  • Exterior features: Composition roof

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range
  • Flooring: Concrete floors
  • Heating & cooling: Electric cooling; Forced air heating
  • Interior features: Dishwasher; Disposal; Microwave; Range

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 × 2-bed/1-bath units multifamily listed at $314k.

Deal economics

  • At list price, monthly cash flow is $-370 ($-4k/yr) — negative. Per door: $-185/mo.
  • To cash-flow at today's rent, offer at most $260k (17.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $245k (21.9% below list).
  • Recommended offer: $245k (21.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#277 in KS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A-; Watch: amenities F, commute F, health & safety F.
  • Valley Center Pub Schools (suburban): math 30% / reading 37% proficiency, ranked #57 of 169 in KS (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Abilene Elem (math 64% / reading 64%, grade B, #45 of 684 statewide, top 8%, 259 students, 50% FRL); Valley Center Middle School (math 23% / reading 28%, grade F, #104 of 219 statewide, top 49%, 761 students, 42% FRL); Valley Center High (math 22% / reading 22%, grade F, #165 of 327 statewide, top 55%, 995 students, 34% FRL).
  • Market conditions: Rents rising fast (+10.2%/yr); 37 active listings in the ZIP; 2,613 units permitted in Sedgwick County in 2024 (258 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($71k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Sedgwick County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($304k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y 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

  • 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 $245,100 (21.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.78%
Cap rate
4.88%
Cash-on-cash
-5.05%
DSCR
0.78
GRM
10.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-19.1%
Equity multiple
0.30×
Total profit
$-61,357
Equity at exit
$46,804
10-year hold
IRR
-3.4%
Equity multiple
0.72×
Total profit
$-24,326
Equity at exit
$27,140

Cash invested: $87,892 (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 67219

Home prices YoY
-27.4%
Rents YoY
10.2%
Active inventory
37
Price-to-rent
21.3×

Monthly cashflow live

Estimated rent
$2,451 medium interval (Pro) →
Mortgage (P&I)
$1,646
Tax est. 1.5%
$392 /mo · $4,708/yr
Insurance
$131
HOA
$137
Vacancy / Maint / Mgmt
$515
Net cashflow
$-370

Break-even live

Break-even rent $2,919
Max offer price $260,360
Occupancy floor

Sensitivity live

Price -10% $-153 -5% $-262 +0% $-370 +5% $-478 +10% $-587
Rent -10% $-564 -5% $-467 +0% $-370 +5% $-273 +10% $-176
Rate -1.0pp $-212 -0.5pp $-290 base $-370 +0.5pp $-451 +1.0pp $-534

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,451

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
$78,475
Closing costs
$9,417
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.

HOA detail

Monthly dues
$137 · $1,644/yr

Listing history 21 events

  1. 2026-06-22
    days on market $313,900 Active 44 DOM
  2. 2026-06-18
    days on market $313,900 Active 41 DOM
  3. 2026-06-17
    days on market $313,900 Active 40 DOM
  4. 2026-06-16
    days on market $313,900 Active 39 DOM
  5. 2026-06-15
    days on market $313,900 Active 38 DOM
  6. 2026-06-14
    days on market $313,900 Active 36 DOM
  7. 2026-06-13
    pricedays on market $313,900 Active 35 DOM
  8. 2026-06-10
    days on market $325,000 Active 33 DOM
  9. 2026-06-09
    days on market $325,000 Active 32 DOM
  10. 2026-06-08
    days on market $325,000 Active 31 DOM
  11. 2026-06-07
    days on market $325,000 Active 30 DOM
  12. 2026-06-05
    days on market $325,000 Active 27 DOM
  13. 2026-06-03
    days on market $325,000 Active 26 DOM
  14. 2026-06-02
    days on market $325,000 Active 25 DOM
  15. 2026-06-01
    days on market $325,000 Active 24 DOM
  16. 2026-05-31
    days on market $325,000 Active 23 DOM
  17. 2026-05-30
    days on market $325,000 Active 22 DOM
  18. 2026-05-08
    listed $325,000 Active
  19. 2026-02-14
    historical
  20. 2025-10-07
    listed $360,000 Active
  21. 2021-11-01
    listed $305,000

ⓘ 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 FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$29,412
− Mortgage interest
−$17,583
− Property taxes
−$4,708
− Insurance
−$1,570
− Repairs & maintenance
−$2,353
− Management
−$2,353
− HOA
−$1,644
− Depreciation
−$9,132
Taxable loss
−$9,931
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,383
After-tax cash flow
$-2,057/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
Valley Center Pub Schools
NCES district ID
2012510
Math proficiency
30% ▼ -9.00%
Reading proficiency
37% ▼ -6.00%
Median HH income
$66,689
Composite
30.68/100
National rank
#6178
State rank
#57 of 169 in KS

Livability — Park City

Score
66/100
State rank
#277
US rank
#12383

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Park City, KS
County
Sedgwick County · 432,957 people
City population
12,586
Metro
Wichita, KS
Population (ZIP)
12,586
Household income
$70,557
Rent vs Own
34.5% rent · 65.5% own
Severe rent burden
278.0

Population outlook (Sedgwick County) Hauer SSP2

Today (2025)
537,014 people
By 2030
546,984 · +1.9%
By 2040
559,141 · +4.1%
By 2050
562,027 · +4.7%
By 2075
557,255 · +3.8%
By 2100
513,383 · -4.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 56% Hispanic / Latino 19% Black 15% Two or more races 13% Asian 3%
Hispanic origin (detail)
Mexican 17%
Common ancestry
Romanian 1% Serbian 1% Iranian 1%
Foreign-born
9% · Canada, Jamaica
Languages at home
83% English-only · Spanish 14%

Political lean MEDSL · Sedgwick

2024 margin
R (+13.8) · D 42.3% · R 56.1% · Other 1.6%
2008→2024 swing
-1.1pp toward R · 2008: -12.7pp · 2024: -13.8pp
All cycles
2024: R+13.8 2020: R+12.6 2016: R+19.1 2012: R+19.7 2008: R+12.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -85.49%
Current HPI
227.0849
Rent YoY
▲ 10.19%
Metro
Wichita, KS
State GDP YoY
F500 in state
0

Price history

+6.6% since first listed
4 events — show timeline
  • 2026-05-08 Listed $325,000 SCKMLS as Distributed by MLS Grid
  • 2026-02-14 Listing Removed SCKMLS as Distributed by MLS Grid
  • 2025-10-07 Listed $360,000 SCKMLS as Distributed by MLS Grid
  • 2021-11-01 Listed $305,000 SCKMLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…