CashFlowRE
Sign in Sign up
215 N Main St
C Composite 59.92
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 +23.3/30.0
  • DSCR +7.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.7/10.0
  • Appreciation +5.0/10.0
  • Livability +3.4/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$114,900

215 N Main St · Canton, KS 67742
2 bd · 1.0 ba · 1,250 sqft · Townhouse public records · 130 Days on market
Built 1963 7,841 sqft lot

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

Listing remarks MLS

Take a look at this solid, well built townhome in Canton! Great location across from the grocery store and within walking distance to downtown. Spacious 2 bedroom, 1 bath home has been well cared for! Plenty of storage throughout! All kitchen appliances as well as the washer and dryer are included. Call Lanae today for your showing 620-755-2467! Bsmt Finsh%:0

Key facts

  • Large laundry room
  • Built-in bookcase
  • Garage

Tags

BUILT-IN BOOKCASELARGE LAUNDRY ROOMCUTE DISPLAY SHELVING

Property features AI

Exterior

  • Parking: Attached garage with garage door opener; 1 garage parking space (1 total parking space)
  • Utilities: Public water; Public sewer
  • Home design: Residential condominium; Above-grade finished living area
  • Construction: Brick construction; Composition roof
  • Exterior features: Covered patio/porch; Paved road access

Interior

  • Kitchen: Disposal
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Natural gas heating; Central air conditioning; Ceiling fans; Electric cooling components
  • Interior features: Disposal; Gas water heater; Crawl space basement
  • Laundry & utility: Laundry on the main 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/1.0-bath townhouse listed at $115k.

Deal economics

  • At list price, monthly cash flow is $211 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $101k (12.0% 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: 1 active listings in the ZIP; 102 units permitted in McPherson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($794 loan paydown + $3k appreciation (3.0% local appreciation)).
  • McPherson County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 130 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 14y 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 $25k; list at $115k implies a 360% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $101,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 130 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 1963 — 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 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?
  6. 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?
  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
1.07%
Cap rate
8.50%
Cash-on-cash
7.87%
DSCR
1.35
GRM
7.8

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
14.9%
Equity multiple
1.85×
Total profit
$27,275
Equity at exit
$51,664
10-year hold
IRR
16.6%
Equity multiple
3.43×
Total profit
$78,274
Equity at exit
$79,620

Cash invested: $32,172 (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 67742

Active inventory
1
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,225 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$106 /mo · $1,273/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$211

Break-even live

Break-even rent $958
Max offer price $114,900
Occupancy floor 78%

Sensitivity live

Price -10% $276 -5% $244 +0% $211 +5% $178 +10% $146
Rent -10% $114 -5% $163 +0% $211 +5% $259 +10% $308
Rate -1.0pp $269 -0.5pp $240 base $211 +0.5pp $181 +1.0pp $151

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
$28,725
Closing costs
$3,447
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 24 events

  1. 2026-06-19
    days on market $114,900 Active 130 DOM
  2. 2026-06-18
    days on market $114,900 Active 129 DOM
  3. 2026-06-17
    days on market $114,900 Active 128 DOM
  4. 2026-06-16
    days on market $114,900 Active 127 DOM
  5. 2026-06-15
    days on market $114,900 Active 126 DOM
  6. 2026-06-14
    days on market $114,900 Active 124 DOM
  7. 2026-06-12
    days on market $114,900 Active 123 DOM
  8. 2026-06-09
    days on market $114,900 Active 120 DOM
  9. 2026-06-08
    days on market $114,900 Active 119 DOM
  10. 2026-06-07
    days on market $114,900 Active 118 DOM
  11. 2026-06-05
    days on market $114,900 Active 116 DOM
  12. 2026-06-04
    days on market $114,900 Active 114 DOM
  13. 2026-06-02
    days on market $114,900 Active 113 DOM
  14. 2026-06-01
    days on market $114,900 Active 112 DOM
  15. 2026-05-31
    days on market $114,900 Active 111 DOM
  16. 2026-05-31
    days on market $114,900 Active 110 DOM
  17. 2026-02-09
    listed $114,900 Active
  18. 2026-01-01
    historical
  19. 2025-08-18
    price $114,900
  20. 2025-07-02
    listed $120,500 Active
  21. 2013-04-18
    soldstatus 361-char remark
    Show marketing remark (361 chars)

    Take a look at this solid, well built townhome in Canton! Great location across from the grocery store and within walking distance to downtown. Spacious 2 bedroom, 1 bath home has been well cared for! Plenty of storage throughout! All kitchen appliances as well as the washer and dryer are included. Call Lanae today for your showing 620-755-2467! Bsmt Finsh%:0

  22. 2012-06-22
    listed $57,900 361-char remark
    Show marketing remark (361 chars)

    Take a look at this solid, well built townhome in Canton! Great location across from the grocery store and within walking distance to downtown. Spacious 2 bedroom, 1 bath home has been well cared for! Plenty of storage throughout! All kitchen appliances as well as the washer and dryer are included. Call Lanae today for your showing 620-755-2467! Bsmt Finsh%:0

  23. 1990-12-01
    soldstatus $25,000
  24. 1987-06-01
    soldstatus $28,000

ⓘ 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
$1,273 · $106/mo
Projected year-2 tax
$1,620 · $135/mo
Expected delta
+$347/yr (+$29/mo · 27.3%)

ⓘ 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 3/10 Moderate
  • 🌡 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
$14,696
− Mortgage interest
−$6,436
− Property taxes
−$1,273
− Insurance
−$574
− Repairs & maintenance
−$1,176
− Management
−$1,176
− Depreciation
−$3,343
Taxable income
$718
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$172
After-tax cash flow
$2,359/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 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%

Not yet ingested

Political lean
Race & ethnicity
Common origin
Civics

Market trends

HPI YoY
Current HPI
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+310.4% since first listed
8 events — show timeline
  • 2026-02-09 Listed $114,900 MKMLS as distributed by MLS GRID
  • 2026-01-01 Listing Removed SCKMLS as Distributed by MLS Grid
  • 2025-08-18 Price Changed $114,900 SCKMLS as Distributed by MLS Grid
  • 2025-07-02 Listed $120,500 SCKMLS as Distributed by MLS Grid
  • 2013-04-18 Sold (MLS) MKMLS as distributed by MLS GRID
  • 2012-06-22 Listed $57,900 MKMLS as distributed by MLS GRID
  • 1990-12-01 Sold (Public Records) $25,000 Public Records
  • 1987-06-01 Sold (Public Records) $28,000 Public Records

Property tax history

+2.2%/yr

Latest (2025): $1,273 · +8.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…