CashFlowRE
Sign in Sign up
937 Riverview Ave
C+ Composite 62.13
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 +21.7/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.9/10.0
  • 1% rule +6.4/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0

$130,000

937 Riverview Ave · Kansas City, KS 66101
4 bd · 2.5 ba · 1,200 sqft · SingleFamily public records · 6 Days on market
Built 1920 3,049 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* * * Seller will pay closing cost with an acceptable offer * * * Completely renovated inside and out! Fresh paint on exterior with a covered porch for relaxing or entertaining. Brand new HVAC, Water Heater, and Appliances. Porcelain tile floor with wood look. New kitchen cabinets, and counter-tops. Laundry on main level. 2 bedrooms upstairs and 2 bedrooms on main. Bathroom have been remodeled with custom tile finishes. All new carpet and new windows! You won't be disappointed! QUICK ACCESS TO HWY’S AND DOWNTOWN

Key facts

  • Covered porch
  • Newer appliances
  • Newer water heater

Tags

COVERED PORCHNEWER HVACNEWER WATER HEATERNEWER APPLIANCESPORCELAIN TILE FLOORSUPDATED KITCHEN

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 4-bed/2.5-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $200 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Cap rate 8.1% 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: M E Pearson Elem (math 9% / reading 16%, grade F, #642 of 684 statewide, top 94%, 582 students, 93% FRL); Wyandotte High (math 2% / reading 3%, grade F, #325 of 327 statewide, top 99%, 1,832 students, 83% FRL).
  • Market conditions: 42 active listings in the ZIP; lower-income renter base — watch delinquency; 369 units permitted in Wyandotte County in 2024 (236 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($43k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $14k of equity ($899 loan paydown + $13k appreciation (10.0% local appreciation)).
  • Wyandotte County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 22y ago; this cycle's ask has dropped $20k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $130,000

Questions for the listing agent

  1. Built in 1920 — 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
1.14%
Cap rate
8.14%
Cash-on-cash
6.61%
DSCR
1.29
GRM
7.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
29.1%
Equity multiple
3.30×
Total profit
$83,632
Equity at exit
$117,114
10-year hold
IRR
25.3%
Equity multiple
7.49×
Total profit
$236,383
Equity at exit
$252,561

Cash invested: $36,400 (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 66101

Home prices YoY
20.4%
Active inventory
42
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,486 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$238 /mo · $2,856/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$312
Net cashflow
$200

Break-even live

Break-even rent $1,233
Max offer price $130,000
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
$32,500
Closing costs
$3,900
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 26 events

  1. 2026-03-20
    status Pending
  2. 2026-03-19
    price $130,000
  3. 2026-03-14
    listed $149,900 Active
  4. 2026-03-14
    historical
  5. 2026-03-06
    price $160,000
  6. 2026-02-07
    price $165,000
  7. 2026-01-30
    listed $174,900 Active
  8. 2026-01-27
    historical
  9. 2020-08-31
    soldstatus
  10. 2020-08-27
    soldstatus Closed 528-char remark
    Show marketing remark (528 chars)

    * * * Seller will pay closing cost with an acceptable offer * * * Completely renovated inside and out! Fresh paint on exterior with a covered porch for relaxing or entertaining. Brand new HVAC, Water Heater, and Appliances. Porcelain tile floor with wood look. New kitchen cabinets, and counter-tops. Laundry on main level. 2 bedrooms upstairs and 2 bedrooms on main. Bathroom have been remodeled with custom tile finishes. All new carpet and new windows! You won't be disappointed! QUICK ACCESS TO HWY’S AND DOWNTOWN

  11. 2020-07-28
    status Pending 528-char remark
    Show marketing remark (528 chars)

    * * * Seller will pay closing cost with an acceptable offer * * * Completely renovated inside and out! Fresh paint on exterior with a covered porch for relaxing or entertaining. Brand new HVAC, Water Heater, and Appliances. Porcelain tile floor with wood look. New kitchen cabinets, and counter-tops. Laundry on main level. 2 bedrooms upstairs and 2 bedrooms on main. Bathroom have been remodeled with custom tile finishes. All new carpet and new windows! You won't be disappointed! QUICK ACCESS TO HWY’S AND DOWNTOWN

  12. 2020-07-20
    price $137,400 528-char remark
    Show marketing remark (528 chars)

    * * * Seller will pay closing cost with an acceptable offer * * * Completely renovated inside and out! Fresh paint on exterior with a covered porch for relaxing or entertaining. Brand new HVAC, Water Heater, and Appliances. Porcelain tile floor with wood look. New kitchen cabinets, and counter-tops. Laundry on main level. 2 bedrooms upstairs and 2 bedrooms on main. Bathroom have been remodeled with custom tile finishes. All new carpet and new windows! You won't be disappointed! QUICK ACCESS TO HWY’S AND DOWNTOWN

  13. 2020-07-07
    status Active 528-char remark
    Show marketing remark (528 chars)

    * * * Seller will pay closing cost with an acceptable offer * * * Completely renovated inside and out! Fresh paint on exterior with a covered porch for relaxing or entertaining. Brand new HVAC, Water Heater, and Appliances. Porcelain tile floor with wood look. New kitchen cabinets, and counter-tops. Laundry on main level. 2 bedrooms upstairs and 2 bedrooms on main. Bathroom have been remodeled with custom tile finishes. All new carpet and new windows! You won't be disappointed! QUICK ACCESS TO HWY’S AND DOWNTOWN

  14. 2020-06-27
    historical Contingent - Accepting Backup Offers 528-char remark
    Show marketing remark (528 chars)

    * * * Seller will pay closing cost with an acceptable offer * * * Completely renovated inside and out! Fresh paint on exterior with a covered porch for relaxing or entertaining. Brand new HVAC, Water Heater, and Appliances. Porcelain tile floor with wood look. New kitchen cabinets, and counter-tops. Laundry on main level. 2 bedrooms upstairs and 2 bedrooms on main. Bathroom have been remodeled with custom tile finishes. All new carpet and new windows! You won't be disappointed! QUICK ACCESS TO HWY’S AND DOWNTOWN

  15. 2020-06-20
    listed $139,900 Active 528-char remark
    Show marketing remark (528 chars)

    * * * Seller will pay closing cost with an acceptable offer * * * Completely renovated inside and out! Fresh paint on exterior with a covered porch for relaxing or entertaining. Brand new HVAC, Water Heater, and Appliances. Porcelain tile floor with wood look. New kitchen cabinets, and counter-tops. Laundry on main level. 2 bedrooms upstairs and 2 bedrooms on main. Bathroom have been remodeled with custom tile finishes. All new carpet and new windows! You won't be disappointed! QUICK ACCESS TO HWY’S AND DOWNTOWN

  16. 2019-03-18
    soldstatus
  17. 2019-03-15
    soldstatus Sold
  18. 2019-02-17
    status Pending
  19. 2019-02-08
    listed $48,500 Active
  20. 2018-01-09
    historical
  21. 2017-12-14
    listed $59,900 Active
  22. 2012-11-05
    soldstatus
  23. 2012-10-30
    soldstatus
  24. 2010-07-22
    listed $45,000
  25. 2004-06-25
    soldstatus
  26. 2004-05-24
    listed $11,900

ⓘ 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
$2,856 · $238/mo
Projected year-2 tax
$2,856 · $238/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 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
$17,837
− Mortgage interest
−$7,282
− Property taxes
−$2,856
− Insurance
−$650
− Repairs & maintenance
−$1,427
− Management
−$1,427
− Depreciation
−$3,782
Taxable income
$413
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$99
After-tax cash flow
$2,305/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)
12,556
Household income
$42,551
Rent vs Own
60.8% rent · 39.2% own
Severe rent burden
457.0

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 0.66)
Race & ethnicity
Hispanic / Latino 47% Black 30% White 16% Two or more races 10% Asian 4% Native American 2%
Hispanic origin (detail)
Mexican 40%
Common ancestry
Romanian 1% Lithuanian 1% Slovak 1%
Foreign-born
29% · Canada, India
Languages at home
53% English-only · Spanish 39% 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
▲ 77.98%
Current HPI
460.4303
Rent YoY
Metro
Kansas City, MO-KS
State GDP YoY
F500 in state
0

Price history

+992.4% since first listed
26 events — show timeline
  • 2026-03-20 Pending Heartland MLS as Distributed by MLS Grid
  • 2026-03-19 Price Changed $130,000 Heartland MLS as Distributed by MLS Grid
  • 2026-03-14 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2026-03-14 Listed $149,900 Heartland MLS as Distributed by MLS Grid
  • 2026-03-06 Price Changed $160,000 Heartland MLS as Distributed by MLS Grid
  • 2026-02-07 Price Changed $165,000 Heartland MLS as Distributed by MLS Grid
  • 2026-01-30 Listed $174,900 Heartland MLS as Distributed by MLS Grid
  • 2026-01-27 Coming Soon Heartland MLS as Distributed by MLS Grid
  • 2020-08-31 Sold (Public Records) Public Records
  • 2020-08-27 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2020-07-28 Pending Heartland MLS as Distributed by MLS Grid
  • 2020-07-20 Price Changed $137,400 Heartland MLS as Distributed by MLS Grid
  • 2020-07-07 Relisted Heartland MLS as Distributed by MLS Grid
  • 2020-06-27 Contingent Heartland MLS as Distributed by MLS Grid
  • 2020-06-20 Listed $139,900 Heartland MLS as Distributed by MLS Grid
  • 2019-03-18 Sold (Public Records) Public Records
  • 2019-03-15 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2019-02-17 Pending Heartland MLS as Distributed by MLS Grid
  • 2019-02-08 Listed $48,500 Heartland MLS as Distributed by MLS Grid
  • 2018-01-09 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2017-12-14 Listed $59,900 Heartland MLS as Distributed by MLS Grid
  • 2012-11-05 Sold (Public Records) Public Records
  • 2012-10-30 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2010-07-22 Listed $45,000 Heartland MLS as Distributed by MLS Grid
  • 2004-06-25 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2004-05-24 Listed $11,900 Heartland MLS as Distributed by MLS Grid

Property tax history

+11.2%/yr

Latest (2025): $2,856 · -5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…