1846 N 38th St · Kansas City, KS
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,154 – $2,142
Heat risk 4/10 · Minor
- Hot days now (above 106°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- Built in 1938 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- -1.4%
- Equity multiple
- 0.94×
- Total profit
- $-2,319
- Equity at exit
- $22,351
- 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
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
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
-
2026-04-24status Pending
-
2026-04-17$149,900 Active
-
2021-02-01soldstatus
-
2021-01-27soldstatus Closed
-
2021-01-14status Pending
-
2020-12-17price $100,000
-
2020-12-04price $110,000
-
2020-12-03status Active
-
2020-11-24status Pending
-
2020-11-14$120,000 Active
-
2020-10-12soldstatus
-
2011-06-17soldstatus 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.
-
2011-05-09$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.
-
2004-09-09soldstatus
-
2004-09-07soldstatus
-
2004-07-29$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
- 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
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
- 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 listed16 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%/yrLatest (2025): $2,297 · +5.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…