CashFlowRE
Sign in Sign up
2843 Parkwood Blvd
D Composite 44.73
Why this score? — see what drove the D 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 +18.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.7/10.0
  • 1% rule +3.9/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$210,000

2843 Parkwood Blvd · Kansas City, KS 66104
3 bd · 1.5 ba · 1,465 sqft · SingleFamily public records · 11 Days on market
Built 1925 6,098 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If you like homes with character, this is it! Well renovated 2-story home, a perfect home for your family! It has a large backyard with a screened in porch. New interior paint on the main level, new flooring on the main level, new kitchen back splash, with upstairs bathroom remodel. The upstairs has hard wood floors, with 3 big bedrooms. This is your chance to own instead of rent or add to your rental investment portfolio. Come take a look at this wonderful home!

Key facts

  • 6,098 sq ft lot
  • Garage
  • Built 1925

Property features AI

Finance

  • Other: Above-grade finished area and below-grade finished area recorded; Not in a flood plain

Exterior

  • Parking: Attached 1-car garage
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Single family residence; Two-story floor plan; Residential property
  • Construction: Metal siding; Composition roof
  • Exterior features: Partial fencing; City lot on a paved, publicly maintained road

Interior

  • Kitchen: Electric range
  • Bedrooms: Three bedrooms (all on the second level)
  • Flooring: Wood flooring; Laminate flooring; Brick floor in living room
  • Bathrooms: One full bath; One half bath
  • Heating & cooling: Electric heat pump; Electric cooling
  • Interior features: Formal dining area; Enclosed porch; Two fireplaces (living room and basement)
  • Laundry & utility: Laundry in basement; Tankless hot water

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 3-bed/1.5-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $185 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $187k (10.9% below list).
  • Recommended offer: $187k (10.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 4.8% in Kansas City — 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 72/100 on livability (#103 in KS) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, employment D-.
  • Kansas City (urban): math 8% / reading 15% proficiency, ranked #169 of 169 in KS (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Wyandotte High (math 2% / reading 3%, grade F, #325 of 327 statewide, top 99%, 1,832 students, 83% FRL) — zoned schools at 83% FRL track the district average.
  • Market conditions: 150 active listings in the ZIP; 369 units permitted in Wyandotte County in 2024 (236 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Wyandotte County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $187,111 (10.9% below list)

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. 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?
  6. 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.
  7. 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.
  8. 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
0.89%
Cap rate
7.35%
Cash-on-cash
3.77%
DSCR
1.17
GRM
9.4

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
-10.4%
Equity multiple
0.62×
Total profit
$-22,328
Equity at exit
$31,312
10-year hold
IRR
-1.1%
Equity multiple
0.92×
Total profit
$-4,566
Equity at exit
$18,157

Cash invested: $58,800 (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 66104

Home prices YoY
-20.1%
Active inventory
150
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,871 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$105 /mo · $1,255/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$393
Net cashflow
$185

Break-even live

Break-even rent $1,637
Max offer price $210,000
Occupancy floor 85%

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
$52,500
Closing costs
$6,300
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 19 events

  1. 2026-06-18
    days on market $210,000 Active 11 DOM
  2. 2026-06-17
    days on market $210,000 Active 10 DOM
  3. 2026-06-16
    days on market $210,000 Active 9 DOM
  4. 2026-06-15
    days on market $210,000 Active 8 DOM
  5. 2026-06-13
    days on market $210,000 Active 6 DOM
  6. 2026-06-13
    days on market $210,000 Active 5 DOM
  7. 2026-06-09
    days on market $210,000 Active 2 DOM
  8. 2026-06-08
    statusdays on market $210,000 Active 1 DOM
  9. 2026-06-07
    days on market $210,000 Coming Soon 17 DOM
  10. 2026-06-05
    days on market $210,000 Coming Soon 14 DOM
  11. 2026-06-03
    days on market $210,000 Coming Soon 13 DOM
  12. 2026-06-02
    days on market $210,000 Coming Soon 12 DOM
  13. 2026-06-01
    days on market $210,000 Coming Soon 11 DOM
  14. 2026-05-31
    days on market $210,000 Coming Soon 10 DOM
  15. 2026-05-21
    historical $210,000
  16. 2021-03-23
    soldstatus
  17. 2021-03-15
    soldstatus Closed 467-char remark
    Show marketing remark (467 chars)

    If you like homes with character, this is it! Well renovated 2-story home, a perfect home for your family! It has a large backyard with a screened in porch. New interior paint on the main level, new flooring on the main level, new kitchen back splash, with upstairs bathroom remodel. The upstairs has hard wood floors, with 3 big bedrooms. This is your chance to own instead of rent or add to your rental investment portfolio. Come take a look at this wonderful home!

  18. 2021-02-14
    historical Active Under Contract 467-char remark
    Show marketing remark (467 chars)

    If you like homes with character, this is it! Well renovated 2-story home, a perfect home for your family! It has a large backyard with a screened in porch. New interior paint on the main level, new flooring on the main level, new kitchen back splash, with upstairs bathroom remodel. The upstairs has hard wood floors, with 3 big bedrooms. This is your chance to own instead of rent or add to your rental investment portfolio. Come take a look at this wonderful home!

  19. 2021-02-04
    listed $124,900 Active 467-char remark
    Show marketing remark (467 chars)

    If you like homes with character, this is it! Well renovated 2-story home, a perfect home for your family! It has a large backyard with a screened in porch. New interior paint on the main level, new flooring on the main level, new kitchen back splash, with upstairs bathroom remodel. The upstairs has hard wood floors, with 3 big bedrooms. This is your chance to own instead of rent or add to your rental investment portfolio. Come take a look at this wonderful home!

ⓘ 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
$1,255 · $105/mo
Projected year-2 tax
$2,961 · $247/mo
Expected delta
+$1,706/yr (+$142/mo · 135.9%)

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥107°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$22,453
− Mortgage interest
−$11,763
− Property taxes
−$1,255
− Insurance
−$1,050
− Repairs & maintenance
−$1,796
− Management
−$1,796
− Depreciation
−$6,109
Taxable loss
−$1,317
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$316
After-tax cash flow
$2,534/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
Kansas City
NCES district ID
2007950
Math proficiency
8% ▼ -10.00%
Reading proficiency
15% ▼ -4.00%
Median HH income
$34,774
Composite
9.38/100
National rank
#9856
State rank
#169 of 169 in KS

Livability — Kansas City

Score
72/100
State rank
#103
US rank
#6054

Category grades

Amenities A Commute A+ 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
Kansas City, KS
City population
130,206
Population (ZIP)
26,820

Population outlook (Wyandotte County) Hauer SSP2

Today (2025)
177,063 people
By 2030
183,212 · +3.5%
By 2040
195,697 · +10.5%
By 2050
207,897 · +17.4%
By 2075
236,169 · +33.4%
By 2100
255,790 · +44.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.72)
Race & ethnicity
Hispanic / Latino 37% Black 32% White 20% Two or more races 15% Asian 5% Native American 3%
Hispanic origin (detail)
Mexican 28%
Common ancestry
Iranian 1%
Foreign-born
20% · Canada, Philippines
Languages at home
61% English-only · Spanish 32% Other Asian/Pacific 4% Vietnamese 1%

Political lean MEDSL · Wyandotte

2024 margin
Strong D (+23.9) · D 61.1% · R 37.3% · Other 1.6%
2008→2024 swing
-17.0pp toward R · 2008: 40.9pp · 2024: 23.9pp
All cycles
2024: D+23.9 2020: D+30.9 2016: D+29.1 2012: D+36.4 2008: D+40.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -131.50%
Current HPI
523.3956
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+68.1% since first listed
5 events — show timeline
  • 2026-05-21 Coming Soon $210,000 Heartland MLS as Distributed by MLS Grid
  • 2021-03-23 Sold (Public Records) Public Records
  • 2021-03-15 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2021-02-14 Contingent Heartland MLS as Distributed by MLS Grid
  • 2021-02-04 Listed $124,900 Heartland MLS as Distributed by MLS Grid

Property tax history

+4.3%/yr

Latest (2025): $1,255 · -49.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…