CashFlowRE
Sign in Sign up
1440 S 41st St
C- Composite 50.22
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 +20.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.6/10.0
  • 1% rule +5.8/10.0
  • 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

$169,000

1440 S 41st St · Kansas City, KS 66106
2 bd · 1.0 ba · 1,020 sqft · SingleFamily public records · 93 Days on market
Built 1930 6,098 sqft lot ↓ 6% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home in Wyandotte! Almost a new house, this updated ranch has so much to offer! Enjoy the BRAND NEW kitchen cabinets, sink, counter tops, stove/range, microwave, & dishwasher. All new carpet in both bedrooms PLUS refinished hardwood floors in the living room. The BRAND NEW bathroom includes a new sink, toilet, and shower. New energy efficient windows (yes window coverings stay!), new doors, all new electrical AND new plumbing. WOW! the water heater is only a month old! AND! you have options on where to do the laundry! There are TWO hookup placements: off the kitchen and/or in the basement. Relax your cares away on the front screened porch. BONUS! backyard is fenced PLUS a one car detached garage! Perfect location from any direction: I-635 is less than 2 minutes, I-70 & I-35 are less than 10 minutes, and downtown/crossroads district is 15 minutes AND it's close to Advent Health & KU!

Key facts

  • 6,098 sq ft lot
  • Garage
  • Built 1930

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Bungalow / Ranch style; One-story
  • Construction: Stone and frame construction; Composition roof; Has a full basement; Built approximately 76–100 years ago
  • Exterior features: Metal fencing; City lot in city limits

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: 2 bedrooms (including a main-floor primary bedroom)
  • Flooring: Carpet; Wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Window air conditioning units
  • Interior features: Ceiling fans; Window coverings; Enclosed porch; Main-floor primary bedroom; Eat-in kitchen
  • Laundry & utility: Laundry located on bedroom level and in the 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 $169k.

Deal economics

  • At list price, monthly cash flow is $232 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $169k).
  • Recommended offer: $154k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% 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: New Stanley Elem (math 8% / reading 17%, grade F, #643 of 684 statewide, top 95%, 214 students, 91% FRL); J C Harmon High (math 0% / reading 4%, grade F, #326 of 327 statewide, top 100%, 1,330 students, 79% FRL) — zoned schools at 85% FRL track the district average.
  • Market conditions: 94 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 369 units permitted in Wyandotte County in 2024 (236 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($61k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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

  • It's been on market 93 days — a 9% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y 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.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $153,790 (9.0% below list)

Questions for the listing agent

  1. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — 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 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?
  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
1.08%
Cap rate
7.94%
Cash-on-cash
5.88%
DSCR
1.26
GRM
7.7

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
-7.2%
Equity multiple
0.73×
Total profit
$-12,578
Equity at exit
$25,198
10-year hold
IRR
2.4%
Equity multiple
1.17×
Total profit
$8,258
Equity at exit
$14,612

Cash invested: $47,320 (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 66106

Active inventory
94
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,822 medium interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$251 /mo · $3,011/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$383
Net cashflow
$232

Break-even live

Break-even rent $1,529
Max offer price $169,000
Occupancy floor 82%

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
$42,250
Closing costs
$5,070
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5012 Powell Ave Kansas City, KS 3.0 2.0 1452 $1,895 $1.31 14d 1 0.98mi
2118 S 47th St Kansas City, KS 3.0 1.0 1008 $2,400 $2.38 17d 1 1.04mi

Listing history 10 events

  1. 2026-05-08
    price $169,000
  2. 2026-05-01
    price $174,000
  3. 2026-04-01
    price $174,500
  4. 2026-02-26
    listed $175,000 Active
  5. 2026-01-27
    historical $175,000
  6. 2023-10-30
    soldstatus
  7. 2023-10-27
    soldstatus Closed 920-char remark
    Show marketing remark (920 chars)

    Welcome home in Wyandotte! Almost a new house, this updated ranch has so much to offer! Enjoy the BRAND NEW kitchen cabinets, sink, counter tops, stove/range, microwave, & dishwasher. All new carpet in both bedrooms PLUS refinished hardwood floors in the living room. The BRAND NEW bathroom includes a new sink, toilet, and shower. New energy efficient windows (yes window coverings stay!), new doors, all new electrical AND new plumbing. WOW! the water heater is only a month old! AND! you have options on where to do the laundry! There are TWO hookup placements: off the kitchen and/or in the basement. Relax your cares away on the front screened porch. BONUS! backyard is fenced PLUS a one car detached garage! Perfect location from any direction: I-635 is less than 2 minutes, I-70 & I-35 are less than 10 minutes, and downtown/crossroads district is 15 minutes AND it's close to Advent Health & KU!

  8. 2023-10-14
    status Pending 920-char remark
    Show marketing remark (920 chars)

    Welcome home in Wyandotte! Almost a new house, this updated ranch has so much to offer! Enjoy the BRAND NEW kitchen cabinets, sink, counter tops, stove/range, microwave, & dishwasher. All new carpet in both bedrooms PLUS refinished hardwood floors in the living room. The BRAND NEW bathroom includes a new sink, toilet, and shower. New energy efficient windows (yes window coverings stay!), new doors, all new electrical AND new plumbing. WOW! the water heater is only a month old! AND! you have options on where to do the laundry! There are TWO hookup placements: off the kitchen and/or in the basement. Relax your cares away on the front screened porch. BONUS! backyard is fenced PLUS a one car detached garage! Perfect location from any direction: I-635 is less than 2 minutes, I-70 & I-35 are less than 10 minutes, and downtown/crossroads district is 15 minutes AND it's close to Advent Health & KU!

  9. 2023-10-08
    historical Active Under Contract 920-char remark
    Show marketing remark (920 chars)

    Welcome home in Wyandotte! Almost a new house, this updated ranch has so much to offer! Enjoy the BRAND NEW kitchen cabinets, sink, counter tops, stove/range, microwave, & dishwasher. All new carpet in both bedrooms PLUS refinished hardwood floors in the living room. The BRAND NEW bathroom includes a new sink, toilet, and shower. New energy efficient windows (yes window coverings stay!), new doors, all new electrical AND new plumbing. WOW! the water heater is only a month old! AND! you have options on where to do the laundry! There are TWO hookup placements: off the kitchen and/or in the basement. Relax your cares away on the front screened porch. BONUS! backyard is fenced PLUS a one car detached garage! Perfect location from any direction: I-635 is less than 2 minutes, I-70 & I-35 are less than 10 minutes, and downtown/crossroads district is 15 minutes AND it's close to Advent Health & KU!

  10. 2023-09-29
    listed $179,999 Active 920-char remark
    Show marketing remark (920 chars)

    Welcome home in Wyandotte! Almost a new house, this updated ranch has so much to offer! Enjoy the BRAND NEW kitchen cabinets, sink, counter tops, stove/range, microwave, & dishwasher. All new carpet in both bedrooms PLUS refinished hardwood floors in the living room. The BRAND NEW bathroom includes a new sink, toilet, and shower. New energy efficient windows (yes window coverings stay!), new doors, all new electrical AND new plumbing. WOW! the water heater is only a month old! AND! you have options on where to do the laundry! There are TWO hookup placements: off the kitchen and/or in the basement. Relax your cares away on the front screened porch. BONUS! backyard is fenced PLUS a one car detached garage! Perfect location from any direction: I-635 is less than 2 minutes, I-70 & I-35 are less than 10 minutes, and downtown/crossroads district is 15 minutes AND it's close to Advent Health & KU!

ⓘ 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
$3,011 · $251/mo
Projected year-2 tax
$3,011 · $251/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 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
$21,862
− Mortgage interest
−$9,467
− Property taxes
−$3,011
− Insurance
−$845
− Repairs & maintenance
−$1,749
− Management
−$1,749
− Depreciation
−$4,916
Taxable income
$125
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$30
After-tax cash flow
$2,750/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
County
Wyandotte County · 130,206 people
City population
130,206
Metro
Kansas City, MO-KS
Population (ZIP)
24,245
Household income
$61,331
Rent vs Own
31.7% rent · 68.3% own
Severe rent burden
583.0

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
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 47% Hispanic / Latino 38% Two or more races 12% Black 8% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 34%
Common ancestry
Lithuanian 2% Italian 1% Slovak 1%
Foreign-born
14% · Canada
Languages at home
68% English-only · Spanish 29% Other Asian/Pacific 2%

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
▼ -253.32%
Current HPI
239.6957
Rent YoY
Metro
Kansas City, MO-KS
State GDP YoY
F500 in state
0

Price history

-6.1% since first listed
10 events — show timeline
  • 2026-05-08 Price Changed $169,000 Heartland MLS as Distributed by MLS Grid
  • 2026-05-01 Price Changed $174,000 Heartland MLS as Distributed by MLS Grid
  • 2026-04-01 Price Changed $174,500 Heartland MLS as Distributed by MLS Grid
  • 2026-02-26 Listed $175,000 Heartland MLS as Distributed by MLS Grid
  • 2026-01-27 Coming Soon $175,000 Heartland MLS as Distributed by MLS Grid
  • 2023-10-30 Sold (Public Records) Public Records
  • 2023-10-27 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2023-10-14 Pending Heartland MLS as Distributed by MLS Grid
  • 2023-10-08 Contingent Heartland MLS as Distributed by MLS Grid
  • 2023-09-29 Listed $179,999 Heartland MLS as Distributed by MLS Grid

Property tax history

+7.9%/yr

Latest (2025): $3,011 · +6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…