CashFlowRE
Sign in Sign up
6146 Parkview Ave
B- Composite 66.89
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • ARV discount +7.5/15.0
  • 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

$120,000

6146 Parkview Ave · Kansas City, KS 66104
3 bd · 1.0 ba · 912 sqft · SingleFamily public records · 36 Days on market
Built 1954 8,276 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

This 900 sq ft. home is PERFECT for a FIRST TIME home buyer who is ready to plant their roots in Kansas City, Ks. The home boasts an UPDATED kitchen, NEW flooring, & an UPDATED bathroom. It offers a newer roof (4. yrs) a newer AC un it (1. year( & a Den. The den is perfect for a personal reading nook or to be used as a play area for small children. Contact Listing agent for a private showing.

Key facts

  • Private office
  • Floor joist fixed
  • New kitchen cabinets

Tags

PRIVATE OFFICENEW PLANK FLOORINGNEW KITCHEN CABINETSFLOOR JOIST FIXED

Property features AI

Finance

  • Other: Located inside city limits
  • Financial info: Annual tax amount reported as $1,200
  • HOA & community: No association fees

Exterior

  • Parking: Attached garage (1 car) with garage facing the front
  • Utilities: Water source: Unknown — verify; Sewer: Unknown — verify
  • Home design: Single-family residence; One-story (ranch); Residential property
  • Construction: Frame construction; Composition roof; Home age approximately 51–75 years
  • Exterior features: Lot approximately 8,276 square feet

Interior

  • Kitchen: Kitchen on the first floor
  • Bedrooms: 2 bedrooms (both on the first floor); Den on the first floor (can be used as an additional living area or office)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Electric cooling (central air)
  • Interior features: Ranch floor plan; Crawl space 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 3-bed/1.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $488 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).
  • Recommended offer: $116k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.2% 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: schools F, 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.
  • Market conditions: 150 active listings in the ZIP; 369 units permitted in Wyandotte County in 2024 (236 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $830 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 + 3.0% rent growth), your $34k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($116k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 8y 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.
  • Current owner paid $38k; list at $120k implies a 216% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $116,400 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.48%
Cap rate
11.17%
Cash-on-cash
17.41%
DSCR
1.77
GRM
5.6

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
8.8%
Equity multiple
1.35×
Total profit
$11,690
Equity at exit
$17,892
10-year hold
IRR
18.1%
Equity multiple
2.50×
Total profit
$50,500
Equity at exit
$10,375

Cash invested: $33,600 (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 66104

Home prices YoY
-20.1%
Active inventory
150
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,782 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$241 /mo · $2,889/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$374
Net cashflow
$488

Break-even live

Break-even rent $1,165
Max offer price $120,000
Occupancy floor 68%

Sensitivity live

Price -10% $555 -5% $522 +0% $488 +5% $454 +10% $420
Rent -10% $347 -5% $417 +0% $488 +5% $558 +10% $628
Rate -1.0pp $548 -0.5pp $518 base $488 +0.5pp $456 +1.0pp $425

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
$30,000
Closing costs
$3,600
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 34 events

  1. 2026-06-18
    days on market $120,000 Active 36 DOM
  2. 2026-06-17
    days on market $120,000 Active 35 DOM
  3. 2026-06-16
    days on market $120,000 Active 34 DOM
  4. 2026-06-15
    days on market $120,000 Active 33 DOM
  5. 2026-06-13
    days on market $120,000 Active 31 DOM
  6. 2026-06-13
    days on market $120,000 Active 30 DOM
  7. 2026-06-09
    days on market $120,000 Active 27 DOM
  8. 2026-06-08
    days on market $120,000 Active 26 DOM
  9. 2026-06-07
    days on market $120,000 Active 25 DOM
  10. 2026-06-05
    statusdays on market $120,000 Active 22 DOM
  11. 2026-05-03
    listed $120,000 Active
  12. 2025-09-29
    status Pending
  13. 2025-09-28
    historical
  14. 2025-09-05
    price $135,000
  15. 2025-07-29
    price $145,000
  16. 2025-07-14
    listed $155,000 Active
  17. 2025-06-04
    historical
  18. 2025-04-08
    status Active
  19. 2025-03-25
    status Pending
  20. 2024-11-18
    price $155,000
  21. 2024-08-13
    listed $160,000 Active
  22. 2019-11-01
    soldstatus
  23. 2019-07-11
    soldstatus Sold
  24. 2019-06-14
    status Pending
  25. 2019-06-05
    price $44,900
  26. 2019-03-21
    price $54,900
  27. 2019-02-25
    price $59,500
  28. 2019-01-10
    price $64,900
  29. 2018-12-18
    price $69,900
  30. 2018-11-15
    listed $74,900 Active
  31. 2018-10-18
    historical
  32. 2018-05-26
    listed $74,000 Active
  33. 2006-01-17
    soldstatus
  34. 1995-08-01
    soldstatus $38,000

ⓘ 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
$2,889 · $241/mo
Projected year-2 tax
$2,889 · $241/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 3/10 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
$21,381
− Mortgage interest
−$6,722
− Property taxes
−$2,889
− Insurance
−$600
− Repairs & maintenance
−$1,711
− Management
−$1,711
− Depreciation
−$3,491
Taxable income
$4,258
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,022
After-tax cash flow
$4,829/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
City population
130,206
Population (ZIP)
26,820

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
Highly diverse neighborhood (Simpson 0.72)
Race & ethnicity
Hispanic / Latino 37% Black 32% White 20% Two or more races 15% Asian 5% Native American 3%
Hispanic origin (detail)
Mexican 28%
Common ancestry
Iranian 1%
Foreign-born
20% · Canada, Philippines
Languages at home
61% English-only · Spanish 32% Other Asian/Pacific 4% Vietnamese 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
▼ -131.50%
Current HPI
523.3956
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+215.8% since first listed
24 events — show timeline
  • 2026-05-03 Listed $120,000 Heartland MLS as Distributed by MLS Grid
  • 2025-09-29 Pending Heartland MLS as Distributed by MLS Grid
  • 2025-09-28 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2025-09-05 Price Changed $135,000 Heartland MLS as Distributed by MLS Grid
  • 2025-07-29 Price Changed $145,000 Heartland MLS as Distributed by MLS Grid
  • 2025-07-14 Listed $155,000 Heartland MLS as Distributed by MLS Grid
  • 2025-06-04 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2025-04-08 Relisted Heartland MLS as Distributed by MLS Grid
  • 2025-03-25 Pending Heartland MLS as Distributed by MLS Grid
  • 2024-11-18 Price Changed $155,000 Heartland MLS as Distributed by MLS Grid
  • 2024-08-13 Listed $160,000 Heartland MLS as Distributed by MLS Grid
  • 2019-11-01 Sold (Public Records) Public Records
  • 2019-07-11 Sold (MLS) Heartland MLS as Distributed by MLS Grid
  • 2019-06-14 Pending Heartland MLS as Distributed by MLS Grid
  • 2019-06-05 Price Changed $44,900 Heartland MLS as Distributed by MLS Grid
  • 2019-03-21 Price Changed $54,900 Heartland MLS as Distributed by MLS Grid
  • 2019-02-25 Price Changed $59,500 Heartland MLS as Distributed by MLS Grid
  • 2019-01-10 Price Changed $64,900 Heartland MLS as Distributed by MLS Grid
  • 2018-12-18 Price Changed $69,900 Heartland MLS as Distributed by MLS Grid
  • 2018-11-15 Listed $74,900 Heartland MLS as Distributed by MLS Grid
  • 2018-10-18 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2018-05-26 Listed $74,000 Heartland MLS as Distributed by MLS Grid
  • 2006-01-17 Sold (Public Records) Public Records
  • 1995-08-01 Sold (Public Records) $38,000 Public Records

Property tax history

+9.9%/yr

Latest (2025): $2,889 · +18.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…