CashFlowRE
Sign in Sign up
615 S Lafayette Ave
B- Composite 65.92
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 +25.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.4/10.0
  • 1% rule +6.7/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$89,900

615 S Lafayette Ave · Chanute, KS 66720
2 bd · 1.0 ba · 1,376 sqft · SingleFamily public records · 3 Days on market
Built 1925 6,950 sqft lot Est $116k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Large 2 Bedroom with many updates! Spacious family room with built-ins for entertainment system. Kitchen equipped with floor-to-ceiling cabinetry. Separate dining room off kitchen is currently being used as a 3rd Bedroom. Double vanity in bathroom. Finished attic for storage or child's playroom has heat and AC. Basement for storage and utilities has an additional exterior walk-out entrance/exit. New furnace and AC unit in 2021. Electrical updates. Screened in front porch and large back deck. Double detached garage. All kitchen appliances included.

Key facts

  • Large dining room
  • Large living room
  • Granite counters

Tags

ENCLOSED FRONT PORCHLARGE LIVING ROOMLARGE DINING ROOMTRAY CEILINGSHARDWOOD FLOORSGRANITE COUNTERS

Property features AI

Finance

  • Other: Not located in a flood plain
  • HOA & community: Association fee billed annually

Exterior

  • Parking: Detached 2‑car garage
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Bungalow floor plan; Residential property
  • Construction: Frame construction; Composition roof; Has full unfinished basement with inside entrance and cellar
  • Exterior features: Deck; Screened porch

Interior

  • Kitchen: Includes dishwasher, disposal, refrigerator, and free‑standing electric oven
  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Electric cooling (central air)
  • Interior features: Dishwasher; Disposal; Refrigerator; Free‑standing electric oven; Formal dining area
  • Laundry & utility: Sump pump in basement

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 $90k.

Deal economics

  • At list price, monthly cash flow is $208 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).

Location & tenants

  • Location reads 62/100 on livability (#390 in KS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: employment D, schools F, crime F.
  • Chanute Public Schools (town): math 21% / reading 33% proficiency, ranked #130 of 169 in KS (top 77%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 21 active listings in the ZIP; 18 units permitted in Neosho 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.
  • Neosho County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 4y 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.
  • Current owner paid $62k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $89,900

Questions for the listing agent

  1. Built in 1925 — 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
1.17%
Cap rate
9.07%
Cash-on-cash
9.93%
DSCR
1.44
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$115,584
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
230 Allen Ave 0.35mi 2/1.0 1,375 (-0%) 1mo $78,000 $57 83
704 S Allen Ave 0.27mi 3/2.0 (+1) 1,311 (-5%) 10mo $99,900 $76 62
1121 S Lafayette Ave 0.40mi 3/2.0 (+1) 1,440 (+5%) 3mo $195,000 $135 62
818 S Lafayette Ave 0.16mi 3/1.5 (+1) 1,540 (+12%) 9mo $99,000 $64 58
921 W 9th St 0.30mi 3/1.0 (+1) 1,302 (-5%) 16mo $119,900 $92 58
120 S Kansas St 0.34mi 2/1.0 1,188 (-14%) 7mo $32,500 $27 55
915 W 4th St 0.28mi 2/1.0 1,573 (+14%) 9mo $77,500 $49 55
517 S Evergreen Ave 0.65mi 2/1.0 1,257 (-9%) 7mo $114,500 $91 49
119 N Garfield Ave 0.60mi 3/1.0 (+1) 1,248 (-9%) 4mo $115,000 $92 48
1221 W 2nd St 0.53mi 3/1.5 (+1) 1,487 (+8%) 13mo $169,900 $114 44
810 S Highland Ave 0.63mi 3/1.0 (+1) 1,464 (+6%) 13mo $59,000 $40 44
811 W Main St 0.48mi 3/2.0 (+1) 1,578 (+15%) 10mo $132,000 $84 36

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

Projected returns pro-forma

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

5-year hold
IRR
-1.3%
Equity multiple
0.95×
Total profit
$-1,283
Equity at exit
$13,404
10-year hold
IRR
8.4%
Equity multiple
1.64×
Total profit
$16,034
Equity at exit
$7,773

Cash invested: $25,172 (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 66720

Home prices YoY
-22.4%
Active inventory
21
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,050 medium interval (Pro) →
Mortgage (P&I)
$471
Tax est. 1.5%
$112 /mo · $1,348/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$221
Net cashflow
$208

Break-even live

Break-even rent $786
Max offer price $89,900
Occupancy floor 75%

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
$22,475
Closing costs
$2,697
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 3 events

  1. 2026-06-18
    days on market $89,900 Active 3 DOM
  2. 2026-06-17
    days on market $89,900 Active 2 DOM
  3. 2026-06-16
    listed $89,900 Active 1 DOM

ⓘ 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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$12,602
− Mortgage interest
−$5,036
− Property taxes
−$1,348
− Insurance
−$450
− Repairs & maintenance
−$1,008
− Management
−$1,008
− Depreciation
−$2,615
Taxable income
$1,136
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$273
After-tax cash flow
$2,227/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
Chanute Public Schools
NCES district ID
2004590
Math proficiency
21% ▼ -5.00%
Reading proficiency
33% ▼ -3.00%
Median HH income
$39,444
Composite
22.66/100
National rank
#8049
State rank
#130 of 169 in KS

Livability — Chanute

Score
62/100
State rank
#390
US rank
#17122

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chanute, KS
City population
10,913
Population (ZIP)
10,913

Population outlook (Neosho County) Hauer SSP2

Today (2025)
15,851 people
By 2030
15,452 · -2.5%
By 2040
14,642 · -7.6%
By 2050
13,836 · -12.7%
By 2075
11,782 · -25.7%
By 2100
9,024 · -43.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 7% Two or more races 5% Black 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 3% Iranian 2% Italian 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1% Tagalog/Filipino 1%

Political lean MEDSL · Neosho

2024 margin
Solid R (+48.1) · D 25.0% · R 73.1% · Other 1.9%
2008→2024 swing
-21.6pp toward R · 2008: -26.6pp · 2024: -48.1pp
All cycles
2024: R+48.1 2020: R+46.3 2016: R+46.8 2012: R+34.3 2008: R+26.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -53.46%
Current HPI
185.585
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+127.6% since first listed
6 events — show timeline
  • 2026-06-15 Listed $89,900 Heartland MLS as Distributed by MLS Grid
  • 2022-07-25 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2022-04-18 Listed $85,000 Heartland MLS as Distributed by MLS Grid
  • 2008-09-01 Sold (Public Records) $62,000 Public Records
  • 2007-06-01 Sold (Public Records) $58,000 Public Records
  • 1998-03-01 Sold (Public Records) $39,500 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…