CashFlowRE
Sign in Sign up
219 S Madison Ave
B+ Composite 75.28
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0

$49,000

219 S Madison Ave · Anthony, KS 67003
3 bd · 1.0 ba · 978 sqft · SingleFamily public records · 78 Days on market
Built 1956 6,969 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PRICE IS RIGHT on this Home. It is a3 Bedroom, 1 Bath Ranch Style Home with a 1 car Detached Garage. This home just needs a little TLC to make it fit your needs or would make a great rental. Located only a few blocks from the Elementary School.

Key facts

  • 6,969 sq ft lot
  • Garage
  • Built 1956

Property features AI

Exterior

  • Parking: 1-car garage
  • Utilities: Sewer available; Natural gas available; Public water
  • Home design: Single-family onsite built
  • Construction: No basement
  • Exterior features: One story; Composition roof

Interior

  • Kitchen: Dishwasher; Refrigerator; Range
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heat pump heating; Central air conditioning
  • Interior features: Dishwasher; Refrigerator; Range
  • Laundry & utility: Laundry on main floor

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/1.0-bath single-family listed at $49k.

Deal economics

  • At list price, monthly cash flow is $418 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($947 rent vs $49k).
  • Recommended offer: $46k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#228 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.
  • Chaparral Schools (rural): math 29% / reading 29% proficiency, ranked #110 of 169 in KS (top 65%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Anthony Elem (math 42% / reading 42%, grade F, #273 of 684 statewide, top 45%, 210 students, 71% FRL); Chaparral Jr/Sr High (math 12% / reading 17%, grade F, #267 of 327 statewide, top 84%, 350 students, 64% FRL) — zoned schools average 68% FRL vs 52% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 16 active listings in the ZIP; 6 units permitted in Harper County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($339 loan paydown + $2k appreciation (3.8% local appreciation)).
  • Harper County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.8% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($46k) is reasonable based on typical stale-listing flexibility.
  • 4 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 $15k; list at $49k implies a 227% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 6→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $46,060 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1956 — 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
1.93%
Cap rate
16.53%
Cash-on-cash
36.57%
DSCR
2.63
GRM
4.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.84% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
43.4%
Equity multiple
3.53×
Total profit
$34,746
Equity at exit
$24,378
10-year hold
IRR
42.5%
Equity multiple
7.11×
Total profit
$83,762
Equity at exit
$39,505

Cash invested: $13,720 (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 67003

Home prices YoY
2.4%
Active inventory
16
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$947 medium interval (Pro) →
Mortgage (P&I)
$257
Tax from tax record
$53 /mo · $632/yr
Insurance
$20
HOA
$0
Vacancy / Maint / Mgmt
$199
Net cashflow
$418

Break-even live

Break-even rent $418
Max offer price $49,000
Occupancy floor 51%

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
$12,250
Closing costs
$1,470
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 11 events

  1. 2026-06-02
    days on market $49,000 Active 78 DOM
  2. 2026-06-01
    days on market $49,000 Active 77 DOM
  3. 2026-05-31
    days on market $49,000 Active 76 DOM
  4. 2026-05-31
    days on market $49,000 Active 75 DOM
  5. 2026-03-16
    listed $49,000 Active
  6. 2021-08-26
    soldstatus 244-char remark
    Show marketing remark (244 chars)

    PRICE IS RIGHT on this Home. It is a3 Bedroom, 1 Bath Ranch Style Home with a 1 car Detached Garage. This home just needs a little TLC to make it fit your needs or would make a great rental. Located only a few blocks from the Elementary School.

  7. 2020-11-17
    listed $28,000 244-char remark
    Show marketing remark (244 chars)

    PRICE IS RIGHT on this Home. It is a3 Bedroom, 1 Bath Ranch Style Home with a 1 car Detached Garage. This home just needs a little TLC to make it fit your needs or would make a great rental. Located only a few blocks from the Elementary School.

  8. 2020-08-26
    listed $28,000
  9. 2012-03-19
    historical
  10. 2012-02-28
    listed $39,900
  11. 2006-10-01
    soldstatus $15,000

ⓘ 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
$632 · $53/mo
Projected year-2 tax
$691 · $58/mo
Expected delta
+$59/yr (+$5/mo · 9.4%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 6 d/yr ≥107°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$11,364
− Mortgage interest
−$2,745
− Property taxes
−$632
− Insurance
−$245
− Repairs & maintenance
−$909
− Management
−$909
− Depreciation
−$1,425
Taxable income
$4,499
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,080
After-tax cash flow
$3,938/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
Chaparral Schools
NCES district ID
2003390
Math proficiency
29% ▼ -2.00%
Reading proficiency
29% ▼ -3.00%
Median HH income
$42,329
Composite
24.65/100
National rank
#7624
State rank
#110 of 169 in KS

Livability — Anthony

Score
68/100
State rank
#228
US rank
#10031

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
Anthony, KS
Population (ZIP)
2,529

Population outlook (Harper County) Hauer SSP2

Today (2025)
5,360 people
By 2030
5,133 · -4.2%
By 2040
4,802 · -10.4%
By 2050
4,589 · -14.4%
By 2075
4,239 · -20.9%
By 2100
3,881 · -27.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 6% Two or more races 4% Black 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 3% Slovak 1% Iranian 1%
Foreign-born
1%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Harper

2024 margin
Solid R (+64.0) · D 17.1% · R 81.1% · Other 1.8%
2008→2024 swing
-18.8pp toward R · 2008: -45.2pp · 2024: -64.0pp
All cycles
2024: R+64.0 2020: R+63.8 2016: R+62.2 2012: R+50.8 2008: R+45.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.84%
Current HPI
167.175
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+226.7% since first listed
7 events — show timeline
  • 2026-03-16 Listed $49,000 SCKMLS as Distributed by MLS Grid
  • 2021-08-26 Sold (MLS) MKMLS as distributed by MLS GRID
  • 2020-11-17 Listed $28,000 MKMLS as distributed by MLS GRID
  • 2020-08-26 Listed $28,000 SCKMLS as Distributed by MLS Grid
  • 2012-03-19 Listing Removed SCKMLS as Distributed by MLS Grid
  • 2012-02-28 Listed $39,900 SCKMLS as Distributed by MLS Grid
  • 2006-10-01 Sold (Public Records) $15,000 Public Records

Property tax history

+4.4%/yr

Latest (2025): $632 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…