CashFlowRE
Sign in Sign up
12511 Hwy. 1690
C- Composite 51.63
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 +16.5/30.0
  • Appreciation +8.6/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.1/10.0
  • 1% rule +3.2/10.0
  • Livability +3.2/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$135,000

12511 Hwy. 1690 · Inez, KY 41230
3 bd · 1.0 ba · 1,400 sqft · Other · 5 Days on market
Built 1968 1.00 ac lot

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

Listing remarks

Great starter home, or looking to downsize. This home boasts 3 bedrooms, living room, dining room, kitchen, and a small "mud room". Located on a quiet, two-lane road, but only 20 minutes from Louisa, 15 minutes from Inez, and 20 minutes to Paintsville.

Key facts

  • 1 acre lot
  • Built 1968
  • Listed 5 days

Property features AI

Finance

  • Other: Lot of approximately 1 acre; Directions: From US 23, take Hwy. 645 for approximately 1.5 miles, turn left onto Hwy. 1690. Travel 1690 for 1.5 miles, house is on the right.

Exterior

  • Utilities: Public water; Septic tank
  • Home design: Single-family residence; Residential zoning
  • Construction: Vinyl siding
  • Exterior features: Metal roof; Storage structure on the property

Interior

  • Kitchen: Cooktop; Dishwasher; Refrigerator
  • Flooring: Hardwood; Laminate; Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Ceiling fan(s); Space heater
  • Interior features: Ceiling fan(s); Space heater
  • Laundry & utility: Washer; Dryer

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 other listed at $135k.

Deal economics

  • At list price, monthly cash flow is $79 ($944/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $110k (18.5% below list).
  • Recommended offer: $110k (18.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 63/100 on livability (#322 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: employment D+, amenities F, commute F.
  • Lawrence County (town): math 23% / reading 42% proficiency, ranked #95 of 165 in KY (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lawrence County High School (math 32% / reading 47%, grade F, #40 of 254 statewide, top 19%, 738 students, 63% FRL).
  • Market conditions: 64 active listings in the ZIP.

Forward outlook

  • In year one you build about $11k of equity ($933 loan paydown + $10k appreciation (7.2% local appreciation)).
  • Lawrence County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (7.2% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $20k; list at $135k implies a 575% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $110,047 (18.5% below list)

Questions for the listing agent

  1. Built in 1968 — 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. 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.
  5. 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.
  6. 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
0.82%
Cap rate
6.99%
Cash-on-cash
2.50%
DSCR
1.11
GRM
10.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

7.17% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.0%
Equity multiple
2.41×
Total profit
$53,458
Equity at exit
$95,017
10-year hold
IRR
18.9%
Equity multiple
5.00×
Total profit
$151,366
Equity at exit
$181,832

Cash invested: $37,800 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
83 Strongly Landlord-Friendly
State Kentucky
83 Strongly Landlord-Friendly · R+16
County
— inherits STATE
City
— inherits STATE
7-day pay-or-quit (URLTA cities); generally landlord-friendly.

ZIP-level market 41230

Home prices YoY
4.2%
Active inventory
64
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,100 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$26 /mo · $318/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$79

Break-even live

Break-even rent $1,001
Max offer price $135,000
Occupancy floor 88%

Sensitivity live

Price -10% $155 -5% $117 +0% $79 +5% $40 +10% $2
Rent -10% $-8 -5% $35 +0% $79 +5% $122 +10% $166
Rate -1.0pp $147 -0.5pp $113 base $79 +0.5pp $44 +1.0pp $8

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
$33,750
Closing costs
$4,050
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 5 events

  1. 2026-06-21
    days on market $135,000 Active 5 DOM
  2. 2026-06-18
    days on market $135,000 Active 3 DOM
  3. 2026-06-17
    days on market $135,000 Active 2 DOM
  4. 2026-06-16
    remarks 252-char remark
  5. 2026-06-16
    listed $135,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast KY · Resets to sale price

Current annual tax
$318 · $26/mo
Projected year-2 tax
$1,161 · $97/mo
Expected delta
+$843/yr (+$70/mo · 265.1%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$13,206
− Mortgage interest
−$7,562
− Property taxes
−$318
− Insurance
−$675
− Repairs & maintenance
−$1,056
− Management
−$1,056
− Depreciation
−$3,927
Taxable loss
−$1,390
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$334
After-tax cash flow
$1,278/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
Lawrence County
NCES district ID
2103240
Math proficiency
23% ▼ -17.00%
Reading proficiency
42% ▼ -18.00%
Median HH income
$32,668
Composite
26.55/100
National rank
#7189
State rank
#95 of 165 in KY

Livability — Inez

Score
63/100
State rank
#322
US rank
#15411

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
12,399

Population outlook (Lawrence County) Hauer SSP2

Today (2025)
15,462 people
By 2030
15,038 · -2.7%
By 2040
14,142 · -8.5%
By 2050
13,292 · -14.0%
By 2075
11,353 · -26.6%
By 2100
9,417 · -39.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Asian 2% Two or more races 1%
Common ancestry
Slovak 2% Serbian 1% Italian 1%
Foreign-born
2%
Languages at home
98% English-only · Chinese 2%

Political lean MEDSL · Lawrence

2024 margin
Solid R (+67.2) · D 15.9% · R 83.1%
2008→2024 swing
-41.3pp toward R · 2008: -26.0pp · 2024: -67.2pp
All cycles
2024: R+67.2 2020: R+63.2 2016: R+62.5 2012: R+44.3 2008: R+26.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.17%
Current HPI
177.9918
Rent YoY
Metro
State GDP YoY
▲ 1.81%
F500 in state
4

Industry mix (Fortune 500 HQ in KY)

Industry F500 HQs Revenue

Price history

+575.0% since first listed
2 events — show timeline
  • 2026-06-15 Listed $135,000 EKAR
  • 1998-02-01 Sold (Public Records) $20,000 Public Records

Property tax history

+32.0%/yr

Latest (2025): $318 · +2020.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…