CashFlowRE
Sign in Sign up
306 S 8th St
B Composite 74.31
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$65,000

306 S 8th St · Lamar, CO 81052
2 bd · 1.0 ba · 812 sqft · SingleFamily public records · 7 Days on market
Built 1907 7,000 sqft lot Est $130k · 50% under ↓ 16% since listing

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

Listing remarks MLS

Charming 2-bedroom, 1-bath home with a flexible den and 812 sq ft of living space. The layout offers a practical flow with a comfortable living area and kitchen at the heart of the home. Two bedrooms plus a den provide added versatility for work or guests. Detached 2-car garage in the back offers great storage and parking convenience. Located in Lamar close to local amenities. Property sold AS-IS

Key facts

  • Covered front porch
  • Additional room
  • Hardwood floors

Tags

HARDWOOD FLOORSCOVERED FRONT PORCHADDITIONAL ROOM

Property features AI

Exterior

  • Parking: 2 parking spaces; 2-car garage
  • Utilities: Public sewer
  • Home design: Single-family house; One story; Property is unattached; Individually owned
  • Construction: Frame construction; Composition roof; Built structure recorded in public records
  • Exterior features: Public water

Interior

  • Bedrooms: 2 bedrooms (both on the main level)
  • Bathrooms: 1 full bathroom (on the main level)
  • Heating & cooling: Forced air heating
  • Interior features: One-level living

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 $65k.

Deal economics

  • At list price, monthly cash flow is $289 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($859 rent vs $65k).
  • Cap rate 11.6% vs local median 4.2% in Lamar — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 78/100 on livability (#21 in CO, #2,616 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Lamar School District No. Re-2 (town): math 19% / reading 34% proficiency, ranked #65 of 86 in CO (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Washington Elementary School (263 students, 82% FRL); Lamar Middle School (math 17% / reading 22%, grade F, #207 of 270 statewide, top 79%, 325 students, 74% FRL); Lamar High School (math 22% / reading 42%, grade F, #220 of 381 statewide, top 59%, 445 students, 59% FRL).
  • Market conditions: 49 active listings in the ZIP; 11 units permitted in Prowers County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Prowers County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts; this cycle's ask has dropped $12k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1907 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $65,000

Questions for the listing agent

  1. Built in 1907 — 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 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?
  4. 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.
  5. 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.
  6. 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
1.32%
Cap rate
11.62%
Cash-on-cash
19.03%
DSCR
1.85
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$129,920
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
204 S 12th St 0.30mi 2/1.0 912 (+12%) 8mo $165,000 $181 59
108 N 9th St 0.31mi 2/1.0 781 (-4%) 24mo $54,000 $69 59
909 S 10th St 0.44mi 2/1.0 720 (-11%) 10mo $115,000 $160 52
308 N 8th St 0.45mi 2/1.0 918 (+13%) 11mo $122,500 $133 48

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
10.9%
Equity multiple
1.43×
Total profit
$7,822
Equity at exit
$9,692
10-year hold
IRR
19.9%
Equity multiple
2.67×
Total profit
$30,381
Equity at exit
$5,620

Cash invested: $18,200 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
38 Tenant-Leaning
State Colorado
38 Tenant-Leaning · D+4
County
— inherits STATE
City
— inherits STATE
2023 reforms: 10-day cure, mandated notice, source-of-income protected. Courts backlogged in Denver.

ZIP-level market 81052

Home prices YoY
-22.6%
Active inventory
49
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$859 medium interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$22 /mo · $267/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$180
Net cashflow
$289

Break-even live

Break-even rent $494
Max offer price $65,000
Occupancy floor 61%

Sensitivity live

Price -10% $325 -5% $307 +0% $289 +5% $270 +10% $252
Rent -10% $221 -5% $255 +0% $289 +5% $322 +10% $356
Rate -1.0pp $321 -0.5pp $305 base $289 +0.5pp $272 +1.0pp $255

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
$16,250
Closing costs
$1,950
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 21 events

  1. 2026-06-18
    days on market $65,000 Active 7 DOM
  2. 2026-06-17
    days on market $65,000 Active 6 DOM
  3. 2026-06-16
    days on market $65,000 Active 5 DOM
  4. 2026-06-15
    days on market $65,000 Active 4 DOM
  5. 2026-06-13
    days on market $65,000 Active 2 DOM
  6. 2026-06-12
    days on marketlisting id $65,000 Active 1 DOM
  7. 2026-06-09
    days on market $65,000 Active 49 DOM
  8. 2026-06-08
    days on market $65,000 Active 48 DOM
  9. 2026-06-07
    days on market $65,000 Active 47 DOM
  10. 2026-06-07
    days on market $65,000 Active 46 DOM
  11. 2026-06-04
    days on market $65,000 Active 43 DOM
  12. 2026-06-02
    days on market $65,000 Active 42 DOM
  13. 2026-06-01
    days on market $65,000 Active 41 DOM
  14. 2026-05-31
    days on market $65,000 Active 40 DOM
  15. 2026-05-31
    days on market $65,000 Active 39 DOM
  16. 2026-05-15
    price $65,000 399-char remark
    Show marketing remark (399 chars)

    Charming 2-bedroom, 1-bath home with a flexible den and 812 sq ft of living space. The layout offers a practical flow with a comfortable living area and kitchen at the heart of the home. Two bedrooms plus a den provide added versatility for work or guests. Detached 2-car garage in the back offers great storage and parking convenience. Located in Lamar close to local amenities. Property sold AS-IS

  17. 2026-05-15
    price $65,000 399-char remark
    Show marketing remark (399 chars)

    Charming 2-bedroom, 1-bath home with a flexible den and 812 sq ft of living space. The layout offers a practical flow with a comfortable living area and kitchen at the heart of the home. Two bedrooms plus a den provide added versatility for work or guests. Detached 2-car garage in the back offers great storage and parking convenience. Located in Lamar close to local amenities. Property sold AS-IS

  18. 2026-05-07
    price $71,000 399-char remark
    Show marketing remark (399 chars)

    Charming 2-bedroom, 1-bath home with a flexible den and 812 sq ft of living space. The layout offers a practical flow with a comfortable living area and kitchen at the heart of the home. Two bedrooms plus a den provide added versatility for work or guests. Detached 2-car garage in the back offers great storage and parking convenience. Located in Lamar close to local amenities. Property sold AS-IS

  19. 2026-05-07
    price $71,000 399-char remark
    Show marketing remark (399 chars)

    Charming 2-bedroom, 1-bath home with a flexible den and 812 sq ft of living space. The layout offers a practical flow with a comfortable living area and kitchen at the heart of the home. Two bedrooms plus a den provide added versatility for work or guests. Detached 2-car garage in the back offers great storage and parking convenience. Located in Lamar close to local amenities. Property sold AS-IS

  20. 2026-04-21
    listed $77,000 Active 399-char remark
    Show marketing remark (399 chars)

    Charming 2-bedroom, 1-bath home with a flexible den and 812 sq ft of living space. The layout offers a practical flow with a comfortable living area and kitchen at the heart of the home. Two bedrooms plus a den provide added versatility for work or guests. Detached 2-car garage in the back offers great storage and parking convenience. Located in Lamar close to local amenities. Property sold AS-IS

  21. 2026-04-21
    listed $77,000 Active 399-char remark
    Show marketing remark (399 chars)

    Charming 2-bedroom, 1-bath home with a flexible den and 812 sq ft of living space. The layout offers a practical flow with a comfortable living area and kitchen at the heart of the home. Two bedrooms plus a den provide added versatility for work or guests. Detached 2-car garage in the back offers great storage and parking convenience. Located in Lamar close to local amenities. Property sold AS-IS

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast CO · Resets to sale price

Current annual tax
$267 · $22/mo
Projected year-2 tax
$358 · $30/mo
Expected delta
+$91/yr (+$8/mo · 34.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (shaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 19 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
$10,310
− Mortgage interest
−$3,641
− Property taxes
−$267
− Insurance
−$325
− Repairs & maintenance
−$825
− Management
−$825
− Depreciation
−$1,891
Taxable income
$2,537
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$609
After-tax cash flow
$2,854/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
Lamar School District No. Re-2
NCES district ID
0805220
Math proficiency
19% ▼ -7.00%
Reading proficiency
34% ▼ -1.00%
Median HH income
$36,602
Composite
21.96/100
National rank
#8216
State rank
#65 of 86 in CO

Livability — Lamar

Score
78/100
State rank
#21
US rank
#2616

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lamar, CO
Population (ZIP)
9,010

Population outlook (Prowers County) Hauer SSP2

Today (2025)
10,654 people
By 2030
9,902 · -7.1%
By 2040
8,419 · -21.0%
By 2050
7,122 · -33.2%
By 2075
4,648 · -56.4%
By 2100
2,900 · -72.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (55%)
Race & ethnicity
White 55% Hispanic / Latino 41% Two or more races 15% Native American 1%
Hispanic origin (detail)
Mexican 33%
Common ancestry
Portuguese 2% Slovak 1% Iranian 1%
Foreign-born
10% · Canada
Languages at home
83% English-only · Spanish 16%

Political lean MEDSL · Prowers

2024 margin
Solid R (+50.7) · D 23.9% · R 74.5% · Other 1.6%
2008→2024 swing
-16.9pp toward R · 2008: -33.7pp · 2024: -50.7pp
All cycles
2024: R+50.7 2020: R+45.9 2016: R+46.9 2012: R+35.4 2008: R+33.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -81.59%
Current HPI
279.7054
Rent YoY
Metro
State GDP YoY
▲ 1.95%
F500 in state
14

Industry mix (Fortune 500 HQ in CO)

Industry F500 HQs Revenue

Price history

-15.6% since first listed
6 events — show timeline
  • 2026-05-15 Price Changed $65,000 IRES
  • 2026-05-15 Price Changed $65,000 REColorado as Distributed by MLS Grid
  • 2026-05-07 Price Changed $71,000 IRES
  • 2026-05-07 Price Changed $71,000 REColorado as Distributed by MLS Grid
  • 2026-04-21 Listed $77,000 REColorado as Distributed by MLS Grid
  • 2026-04-21 Listed $77,000 IRES

Property tax history

+7.1%/yr

Latest (2025): $267 · +267.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…