2 bd · 1.0 ba ·
700 sqft ·
Built —
· SingleFamily
· Active
· 73 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$804/mo
Mortgage (P&I)
−$362
Tax + insurance
−$115
HOA
−$0
Vac / Maint / Mgmt
−$169
Net cashflow
$158/mo
Annual
$1,897/yr
Cap rate
9.04%
Cash-on-cash
9.82%
DSCR
1.44
1% rule
1.16%
Cash to close
$19,320
Investor read
This is a 2-bed/1.0-bath single-family listed at $69k. Condition is rated fair.
At list price, monthly cash flow is $158 ($2k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($804 rent vs $69k).
It's been on market 73 days — a 6% lower offer ($65k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $65k (6.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
Location reads 61/100 on livability (#375 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-; Watch: health & safety D+, schools D, amenities F.
Menifee County (rural): math 21% / reading 40% proficiency, ranked #113 of 165 in KY (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
Market conditions: 62 active listings in the ZIP.
Menifee County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
Cap rate 9.0% vs local median 3.4% in Ezel — 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.
Questions for listing agent
It's been on market 73 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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.
Repairs flagged (vision-AI assessment)
Major: Rusty metal roof
— Structural damage
Major: Weathered siding
— Needs replacement
Major: Exposed insulation
— Structural issues
Major: Exposed plumbing
— Safety hazard
CashFlowRE · CFR-1R69HW86DN7MEW
· Data 2 days agocashflowre.app · 2026-05-29