507 E 1st St · Enterprise, KS 67441

$175,000

3 bd · 2.0 ba · 1,792 sqft · SingleFamily public records · 35 Days on market

Built 2005 0.35 ac lot

---

Why this score? — see what drove the D- 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 +8.6/30.0
• ARV discount +7.5/15.0
• Appreciation +7.0/10.0
• Livability +3.4/5.0
• Schools +2.9/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• DSCR +2.4/10.0
• 1% rule +2.3/10.0

Key facts

• Spacious yard
• Convenient access
• Open layout

Tags

• OPEN LAYOUT
• STORAGE SHED
• WORKSHOP
• SPACIOUS YARD
• RURAL SURROUNDINGS
• CONVENIENT ACCESS

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $175k.

Deal economics

• At list price, monthly cash flow is $-151 ($-2k/yr) — negative.
• To cash-flow at today's rent, offer at most $148k (15.3% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $127k (27.5% below list).
• Recommended offer: $127k (27.5% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 67/100 on livability (#248 in KS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, employment D+, crime F.
• Chapman (rural): math 29% / reading 37% proficiency, ranked #73 of 169 in KS (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 6 active listings in the ZIP; 26 units permitted in Dickinson County in 2024 (0 in 5+ unit buildings).

Forward outlook

• In year one you build about $8k of equity ($1k loan paydown + $7k appreciation (4.1% local appreciation)).
• Dickinson County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• By year 5, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 35 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts 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 $102k; list at $175k implies a 71% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $126,926 (27.5% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
6. 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.
7. 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.
8. 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: 0.73% ✗
• Cap rate: 5.26%
• Cash-on-cash: -3.71%
• DSCR: 0.84
• GRM: 11.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

4.09% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 7.2%
• Equity multiple: 1.44×
• Total profit: $21,691
• Equity at exit: $89,607

10-year hold

• IRR: 9.5%
• Equity multiple: 2.60×
• Total profit: $78,632
• Equity at exit: $147,264

Cash invested: $49,000 (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.

Methodology + full state rankings →

ZIP-level market 67441

• Home prices YoY: 2.7%
• Active inventory: 6
• Price-to-rent: 11.5×

Monthly cashflow live

• Estimated rent: $1,269 medium
• Mortgage (P&I): −$918
• Tax from tax record: −$163 /mo · $1,961/yr
• Insurance: −$73
• HOA: −$0
• Vacancy / Maint / Mgmt: −$267
• Net cashflow: $-151

Break-even live

Break-even rent $1,461

Max offer price $148,263

Occupancy floor —

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: $43,750
• Closing costs: $5,250
• Reserves months: —
• Total cash needed: —

Listing history 7 events

1. 2026-04-23
   status Pending
2. 2026-04-15
   status Active
3. 2026-03-06
   status Pending
4. 2026-02-07
   listed $175,000 Active
5. 2026-01-04
   price $178,000
6. 2006-10-01
   soldstatus $102,250
7. 2006-10-01
   soldstatus $102,250

ⓘ 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: $1,961 · $163/mo
• Projected year-2 tax: $2,468 · $206/mo
• Expected delta: +$506/yr (+$42/mo · 25.8%)

ⓘ 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 7 d/yr ≥108°F today · 17 d/yr by 30 yrs out
• 💨 Wind 2/10 Low
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $15,231
• − Mortgage interest: −$9,803
• − Property taxes: −$1,961
• − Insurance: −$875
• − Repairs & maintenance: −$1,218
• − Management: −$1,218
• − Depreciation: −$5,091
• Taxable loss: −$4,936
• Est. tax savings @ 24.0%: +$1,185
• After-tax cash flow: $-632/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: Chapman
• NCES district ID: 2004620
• Math proficiency: 29% ▼ -11.00%
• Reading proficiency: 37% ▼ -5.00%
• Median HH income: $48,961
• Composite: 28.56/100
• National rank: #6726
• State rank: #73 of 169 in KS

Livability — Enterprise

• Score: 67/100
• State rank: #248
• US rank: #10975

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment D+ Housing A+ Health & safety A+ User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Enterprise, KS
• Population (ZIP): 1,041

Population outlook (Dickinson County) Hauer SSP2

• Today (2025): 18,727 people
• By 2030: 18,312 · -2.2%
• By 2040: 17,433 · -6.9%
• By 2050: 16,493 · -11.9%
• By 2075: 14,441 · -22.9%
• By 2100: 11,707 · -37.5%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (80%)
• Race & ethnicity: White 80% Two or more races 14% Hispanic / Latino 4% Asian 2%
• Common ancestry: Italian 3% Slovak 2% Iranian 1%
• Foreign-born: 3% · Canada
• Languages at home: 97% English-only · Russian/Polish/Slavic 2% Other Indo-European 1%

Political lean MEDSL · Dickinson

• 2024 margin: Solid R (+55.0) · D 21.8% · R 76.7% · Other 1.5%
• 2008→2024 swing: -12.8pp toward R · 2008: -42.2pp · 2024: -55.0pp
• All cycles: 2024: R+55.0 2020: R+54.1 2016: R+54.0 2012: R+47.7 2008: R+42.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 4.09%
• Current HPI: 155.6649
• Rent YoY: —
• Metro: —
• State GDP YoY: —
• F500 in state: 0

Price history

+71.1% since first listed

7 events — show timeline

• 2026-04-23 Pending — FHAOR as distributed by MLS GRID
• 2026-04-15 Relisted — FHAOR as distributed by MLS GRID
• 2026-03-06 Pending — FHAOR as distributed by MLS GRID
• 2026-02-07 Listed $175,000 FHAOR as distributed by MLS GRID
• 2026-01-04 Price Changed $178,000 FHAOR as distributed by MLS GRID
• 2006-10-01 Sold (Public Records) $102,250 Public Records
• 2006-10-01 Sold (Public Records) $102,250 Public Records

Property tax history

+1.0%/yr

Latest (2025): $1,961 · +2.2% YoY. Source: county tax records.