CashFlowRE
Sign in Sign up
1846 N 38th St
C- Composite 52.48
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 +21.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.6/10.0
  • Rent growth +4.6/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$149,900

1846 N 38th St · Kansas City, KS 66102
3 bd · 1.0 ba · 1,708 sqft · SingleFamily public records · 7 Days on market
Built 1938 0.34 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

KCK 1.5 Story with nice hardwood flooring, large living room w/ fireplace, 3 bdrs, 1 ba. Purchase for as little as 3%down. Owner Occupants. "Close by June 30, 2011 and request up to 3.5% of the final sales price for closing cost assistance on HomePath Properties! Special Offers for more details or ask me. Eligibility restrictions apply. " Home needs some TLC! This Property qualifies for Home Path HP Renovation Financing. Property sold in as is condition with NO Sellers Disclosure.

Key facts

  • Spacious yard
  • Ample cabinet space
  • Split-level design

Tags

SPLIT-LEVEL DESIGNMULTIPLE LIVING SPACESAMPLE CABINET SPACESPACIOUS YARDCONVENIENTLY LOCATED

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 $150k.

Deal economics

  • At list price, monthly cash flow is $213 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 8.0% 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: Chelsea Elem (math 5% / reading 12%, grade F, #674 of 684 statewide, top 99%, 575 students, 84% FRL); 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: Rents rising fast (+8.4%/yr); 109 active listings in the ZIP; 369 units permitted in Wyandotte County in 2024 (236 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($53k/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 $4k 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $42k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 22y 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 1938 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $149,900

Questions for the listing agent

  1. Built in 1938 — 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. 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.
  6. 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.
  7. 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
1.06%
Cap rate
8.00%
Cash-on-cash
6.09%
DSCR
1.27
GRM
7.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-1.4%
Equity multiple
0.94×
Total profit
$-2,319
Equity at exit
$22,351
10-year hold
IRR
13.0%
Equity multiple
2.28×
Total profit
$53,700
Equity at exit
$12,961

Cash invested: $41,972 (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 66102

Home prices YoY
-8.7%
Rents YoY
8.4%
Active inventory
109
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,586 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$191 /mo · $2,297/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$333
Net cashflow
$213

Break-even live

Break-even rent $1,316
Max offer price $149,900
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
$37,475
Closing costs
$4,497
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 16 events

  1. 2026-04-24
    status Pending
  2. 2026-04-17
    listed $149,900 Active
  3. 2021-02-01
    soldstatus
  4. 2021-01-27
    soldstatus Closed
  5. 2021-01-14
    status Pending
  6. 2020-12-17
    price $100,000
  7. 2020-12-04
    price $110,000
  8. 2020-12-03
    status Active
  9. 2020-11-24
    status Pending
  10. 2020-11-14
    listed $120,000 Active
  11. 2020-10-12
    soldstatus
  12. 2011-06-17
    soldstatus 496-char remark
    Show marketing remark (496 chars)

    KCK 1.5 Story with nice hardwood flooring, large living room w/ fireplace, 3 bdrs, 1 ba. Purchase for as little as 3%down. Owner Occupants. "Close by June 30, 2011 and request up to 3.5% of the final sales price for closing cost assistance on HomePath Properties! Special Offers for more details or ask me. Eligibility restrictions apply. " Home needs some TLC! This Property qualifies for Home Path HP Renovation Financing. Property sold in as is condition with NO Sellers Disclosure.

  13. 2011-05-09
    listed $28,500 496-char remark
    Show marketing remark (496 chars)

    KCK 1.5 Story with nice hardwood flooring, large living room w/ fireplace, 3 bdrs, 1 ba. Purchase for as little as 3%down. Owner Occupants. "Close by June 30, 2011 and request up to 3.5% of the final sales price for closing cost assistance on HomePath Properties! Special Offers for more details or ask me. Eligibility restrictions apply. " Home needs some TLC! This Property qualifies for Home Path HP Renovation Financing. Property sold in as is condition with NO Sellers Disclosure.

  14. 2004-09-09
    soldstatus
  15. 2004-09-07
    soldstatus
  16. 2004-07-29
    listed $65,000

ⓘ 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
$2,297 · $191/mo
Projected year-2 tax
$2,297 · $191/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 ≥106°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
$19,032
− Mortgage interest
−$8,397
− Property taxes
−$2,297
− Insurance
−$750
− Repairs & maintenance
−$1,523
− Management
−$1,523
− Depreciation
−$4,361
Taxable income
$183
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$44
After-tax cash flow
$2,512/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)
29,443
Household income
$52,861
Rent vs Own
43.2% rent · 56.8% own
Severe rent burden
1253.0

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 0.65)
Race & ethnicity
Hispanic / Latino 53% White 19% Black 17% Two or more races 15% Asian 6% Native American 1%
Hispanic origin (detail)
Mexican 43%
Common ancestry
Italian 1% Romanian 0%
Foreign-born
28% · Canada, Philippines
Languages at home
52% English-only · Spanish 42% Other Asian/Pacific 5% Other Indo-European 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
▼ -36.64%
Current HPI
383.6185
Rent YoY
▲ 8.36%
Metro
Kansas City, MO-KS
State GDP YoY
F500 in state
0

Price history

+130.6% since first listed
16 events — show timeline
  • 2026-04-24 Pending Heartland MLS as Distributed by MLS Grid
  • 2026-04-17 Listed $149,900 Heartland MLS as Distributed by MLS Grid
  • 2021-02-01 Sold (Public Records) Public Records
  • 2021-01-27 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2021-01-14 Pending Heartland MLS as Distributed by MLS Grid
  • 2020-12-17 Price Changed $100,000 Heartland MLS as Distributed by MLS Grid
  • 2020-12-04 Price Changed $110,000 Heartland MLS as Distributed by MLS Grid
  • 2020-12-03 Relisted Heartland MLS as Distributed by MLS Grid
  • 2020-11-24 Pending Heartland MLS as Distributed by MLS Grid
  • 2020-11-14 Listed $120,000 Heartland MLS as Distributed by MLS Grid
  • 2020-10-12 Sold (Public Records) Public Records
  • 2011-06-17 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2011-05-09 Listed $28,500 Heartland MLS as Distributed by MLS Grid
  • 2004-09-09 Sold (Public Records) Public Records
  • 2004-09-07 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2004-07-29 Listed $65,000 Heartland MLS as Distributed by MLS Grid

Property tax history

+5.3%/yr

Latest (2025): $2,297 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…