CashFlowRE
Sign in Sign up
3439 Old Kentucky Highway 52
D Composite 43.15
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).

  • ARV discount +15.0/15.0
  • Cash flow +9.9/30.0
  • Livability +3.5/5.0
  • Schools +3.3/10.0
  • Rent growth +3.2/5.0
  • 1% rule +3.0/10.0
  • DSCR +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$229,900

3439 Old Kentucky Highway 52 · Richmond, KY 40475
4 bd · 2.0 ba · 1,609 sqft · SingleFamily · 93 Days on market
0.75 ac lot $143/sqft · 19% below area Est $283k · 19% under ↓ 23% since listing

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

Listing remarks MLS

Find peace in this multi-structure property in Richmond, KY set on a spacious 0.75-acre lot with no HOA, offering the perfect blend of privacy and open countryside views. Oversized picture windows flood the kitchen of the primary residence with natural light and showcase wide, unobstructed views of the surrounding landscape—bringing the outdoors in and creating a warm, inviting heart of the home. The primary residence features butcher block countertops in the kitchen and a loft, adding character and functional living space. Both the primary residence and the separate building offer 2 bedrooms and 1 bathroom, creating a unique opportunity for flexible living arrangements. The separate building includes finished living areas, ideal for guests, a home office, studio, or creative use (buyer to verify permitted uses). Enjoy the serenity of country-style living while remaining conveniently located to Richmond amenities, shopping, dining, and an easy drive to Lexington. A rare opportunity to own usable land, versatile space, and peaceful surroundings with no HOA restrictions.

Key facts

  • Spacious lot
  • No hoa
  • 0.75 acre lot

Tags

MULTI-STRUCTURE PROPERTYSPACIOUS LOTNO HOAOVERSIZED PICTURE WINDOWSBUTCHER BLOCK COUNTERTOPSFINISHED LIVING AREAS

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/2.0-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $-142 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $209k (9.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $183k (20.4% below list).
  • Recommended offer: $183k (20.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 3.0% in Richmond — 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 69/100 on livability (#163 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities F, commute F, employment F.
  • Madison County (town): math 31% / reading 47% proficiency, ranked #35 of 165 in KY (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Waco Elementary School (math 22% / reading 32%, grade F, #434 of 676 statewide, top 69%, 428 students, 57% FRL); Clark Moores Middle School (math 16% / reading 47%, grade F, #125 of 217 statewide, top 63%, 546 students, 60% FRL); Madison Central High School (math 29% / reading 44%, grade F, #70 of 254 statewide, top 27%, 2,226 students, 47% FRL).
  • Market conditions: Rents rising (+2.8%/yr); 502 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 453 units permitted in Madison County in 2024 (64 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($63k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Madison County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($209k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $69k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $183,088 (20.4% 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 93 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.80%
Cap rate
5.55%
Cash-on-cash
-2.65%
DSCR
0.88
GRM
10.5

CMA / ARV

ARV (median comp)
$283,015
List price
$229,900
Delta
-18.77%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3310 Old Kentucky Hwy 52 0.34mi 3/2.0 (-1) 1,590 (-1%) 9mo $325,000 $204 70
208 Candy Apple Ln 0.70mi 3/2.0 (-1) 1,625 (+1%) 0mo $310,000 $191 60
332 Pageant Dr 0.74mi 3/2.0 (-1) 1,625 (+1%) 2mo $300,000 $185 56
233 Candy Apple Ln 0.72mi 3/2.0 (-1) 1,625 (+1%) 4mo $300,000 $185 56
205 Bonnie Dr 0.55mi 3/2.0 (-1) 1,557 (-3%) 10mo $305,000 $196 56
149 Forest Ln 0.29mi 3/2.0 (-1) 1,428 (-11%) 9mo $317,000 $222 55
157 Candy Apple Ln 0.71mi 3/2.5 (-1) 1,573 (-2%) 4mo $315,000 $200 53
602 Lillie Ct 0.72mi 3/2.5 (-1) 1,600 (-1%) 9mo $309,000 $193 51
312 Pageant Dr 0.74mi 3/2.0 (-1) 1,547 (-4%) 6mo $298,000 $193 49
506 Ryker Ct 0.72mi 3/2.0 (-1) 1,560 (-3%) 11mo $320,000 $205 47
129 Candy Apple Ln 0.71mi 3/2.0 (-1) 1,458 (-9%) 3mo $300,000 $206 44
316 Pageant Dr 0.74mi 3/2.0 (-1) 1,518 (-6%) 12mo $260,000 $171 41

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 2.82% rent growth · sell at horizon

5-year hold
IRR
-20.9%
Equity multiple
0.28×
Total profit
$-46,626
Equity at exit
$34,279
10-year hold
IRR
-14.6%
Equity multiple
0.17×
Total profit
$-53,520
Equity at exit
$19,878

Cash invested: $64,372 (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 40475

Home prices YoY
-22.7%
Rents YoY
2.8%
Active inventory
502
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,831 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax est. 1.5%
$287 /mo · $3,448/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$384
Net cashflow
$-142

Break-even live

Break-even rent $2,011
Max offer price $209,296
Occupancy floor

Sensitivity live

Price -10% $16 -5% $-63 +0% $-142 +5% $-222 +10% $-301
Rent -10% $-287 -5% $-215 +0% $-142 +5% $-70 +10% $2
Rate -1.0pp $-27 -0.5pp $-84 base $-142 +0.5pp $-202 +1.0pp $-263

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
$57,475
Closing costs
$6,897
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
340 Pageant DR Richmond, KY 3.0 2.0 1625 $2,100 $1.29 15d 1 0.77mi
165 Candy Apple Ln Unit A Richmond, KY 3.0 2.0 1625 $1,995 $1.23 45d 1 0.81mi

Listing history 22 events

  1. 2026-06-21
    days on market $229,900 Active 93 DOM
  2. 2026-06-18
    days on market $229,900 Active 90 DOM
  3. 2026-06-17
    days on market $229,900 Active 89 DOM
  4. 2026-06-16
    days on market $229,900 Active 88 DOM
  5. 2026-06-15
    days on market $229,900 Active 87 DOM
  6. 2026-06-14
    days on market $229,900 Active 85 DOM
  7. 2026-06-10
    days on market $229,900 Active 82 DOM
  8. 2026-06-09
    days on market $229,900 Active 81 DOM
  9. 2026-06-08
    days on market $229,900 Active 80 DOM
  10. 2026-06-07
    days on market $229,900 Active 79 DOM
  11. 2026-06-05
    days on market $229,900 Active 76 DOM
  12. 2026-06-03
    days on market $229,900 Active 75 DOM
  13. 2026-06-02
    days on market $229,900 Active 74 DOM
  14. 2026-06-01
    days on market $229,900 Active 73 DOM
  15. 2026-05-31
    days on market $229,900 Active 72 DOM
  16. 2026-05-31
    days on market $229,900 Active 71 DOM
  17. 2026-05-15
    price $229,900 1091-char remark
    Show marketing remark (1091 chars)

    Find peace in this multi-structure property in Richmond, KY set on a spacious 0.75-acre lot with no HOA, offering the perfect blend of privacy and open countryside views. Oversized picture windows flood the kitchen of the primary residence with natural light and showcase wide, unobstructed views of the surrounding landscape—bringing the outdoors in and creating a warm, inviting heart of the home. The primary residence features butcher block countertops in the kitchen and a loft, adding character and functional living space. Both the primary residence and the separate building offer 2 bedrooms and 1 bathroom, creating a unique opportunity for flexible living arrangements. The separate building includes finished living areas, ideal for guests, a home office, studio, or creative use (buyer to verify permitted uses). Enjoy the serenity of country-style living while remaining conveniently located to Richmond amenities, shopping, dining, and an easy drive to Lexington. A rare opportunity to own usable land, versatile space, and peaceful surroundings with no HOA restrictions.

  18. 2026-05-05
    status Active 1091-char remark
    Show marketing remark (1091 chars)

    Find peace in this multi-structure property in Richmond, KY set on a spacious 0.75-acre lot with no HOA, offering the perfect blend of privacy and open countryside views. Oversized picture windows flood the kitchen of the primary residence with natural light and showcase wide, unobstructed views of the surrounding landscape—bringing the outdoors in and creating a warm, inviting heart of the home. The primary residence features butcher block countertops in the kitchen and a loft, adding character and functional living space. Both the primary residence and the separate building offer 2 bedrooms and 1 bathroom, creating a unique opportunity for flexible living arrangements. The separate building includes finished living areas, ideal for guests, a home office, studio, or creative use (buyer to verify permitted uses). Enjoy the serenity of country-style living while remaining conveniently located to Richmond amenities, shopping, dining, and an easy drive to Lexington. A rare opportunity to own usable land, versatile space, and peaceful surroundings with no HOA restrictions.

  19. 2026-05-05
    price $249,900 1091-char remark
    Show marketing remark (1091 chars)

    Find peace in this multi-structure property in Richmond, KY set on a spacious 0.75-acre lot with no HOA, offering the perfect blend of privacy and open countryside views. Oversized picture windows flood the kitchen of the primary residence with natural light and showcase wide, unobstructed views of the surrounding landscape—bringing the outdoors in and creating a warm, inviting heart of the home. The primary residence features butcher block countertops in the kitchen and a loft, adding character and functional living space. Both the primary residence and the separate building offer 2 bedrooms and 1 bathroom, creating a unique opportunity for flexible living arrangements. The separate building includes finished living areas, ideal for guests, a home office, studio, or creative use (buyer to verify permitted uses). Enjoy the serenity of country-style living while remaining conveniently located to Richmond amenities, shopping, dining, and an easy drive to Lexington. A rare opportunity to own usable land, versatile space, and peaceful surroundings with no HOA restrictions.

  20. 2026-04-24
    historical Contingent 1091-char remark
    Show marketing remark (1091 chars)

    Find peace in this multi-structure property in Richmond, KY set on a spacious 0.75-acre lot with no HOA, offering the perfect blend of privacy and open countryside views. Oversized picture windows flood the kitchen of the primary residence with natural light and showcase wide, unobstructed views of the surrounding landscape—bringing the outdoors in and creating a warm, inviting heart of the home. The primary residence features butcher block countertops in the kitchen and a loft, adding character and functional living space. Both the primary residence and the separate building offer 2 bedrooms and 1 bathroom, creating a unique opportunity for flexible living arrangements. The separate building includes finished living areas, ideal for guests, a home office, studio, or creative use (buyer to verify permitted uses). Enjoy the serenity of country-style living while remaining conveniently located to Richmond amenities, shopping, dining, and an easy drive to Lexington. A rare opportunity to own usable land, versatile space, and peaceful surroundings with no HOA restrictions.

  21. 2026-04-16
    price $274,900 1091-char remark
    Show marketing remark (1091 chars)

    Find peace in this multi-structure property in Richmond, KY set on a spacious 0.75-acre lot with no HOA, offering the perfect blend of privacy and open countryside views. Oversized picture windows flood the kitchen of the primary residence with natural light and showcase wide, unobstructed views of the surrounding landscape—bringing the outdoors in and creating a warm, inviting heart of the home. The primary residence features butcher block countertops in the kitchen and a loft, adding character and functional living space. Both the primary residence and the separate building offer 2 bedrooms and 1 bathroom, creating a unique opportunity for flexible living arrangements. The separate building includes finished living areas, ideal for guests, a home office, studio, or creative use (buyer to verify permitted uses). Enjoy the serenity of country-style living while remaining conveniently located to Richmond amenities, shopping, dining, and an easy drive to Lexington. A rare opportunity to own usable land, versatile space, and peaceful surroundings with no HOA restrictions.

  22. 2026-03-20
    listed $299,000 Active 1091-char remark
    Show marketing remark (1091 chars)

    Find peace in this multi-structure property in Richmond, KY set on a spacious 0.75-acre lot with no HOA, offering the perfect blend of privacy and open countryside views. Oversized picture windows flood the kitchen of the primary residence with natural light and showcase wide, unobstructed views of the surrounding landscape—bringing the outdoors in and creating a warm, inviting heart of the home. The primary residence features butcher block countertops in the kitchen and a loft, adding character and functional living space. Both the primary residence and the separate building offer 2 bedrooms and 1 bathroom, creating a unique opportunity for flexible living arrangements. The separate building includes finished living areas, ideal for guests, a home office, studio, or creative use (buyer to verify permitted uses). Enjoy the serenity of country-style living while remaining conveniently located to Richmond amenities, shopping, dining, and an easy drive to Lexington. A rare opportunity to own usable land, versatile space, and peaceful surroundings with no HOA restrictions.

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥102°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$21,971
− Mortgage interest
−$12,878
− Property taxes
−$3,448
− Insurance
−$1,150
− Repairs & maintenance
−$1,758
− Management
−$1,758
− Depreciation
−$6,688
Taxable loss
−$5,709
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,370
After-tax cash flow
$-339/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
Madison County
NCES district ID
2103720
Math proficiency
31% ▼ -16.00%
Reading proficiency
47% ▼ -14.00%
Median HH income
$43,590
Composite
32.99/100
National rank
#5580
State rank
#35 of 165 in KY

Livability — Richmond

Score
69/100
State rank
#163
US rank
#8196

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Madison County · 93,568 people
City population
65,961
Metro
Richmond-Berea, KY
Population (ZIP)
65,961
Household income
$63,050
Rent vs Own
42.1% rent · 57.9% own
Severe rent burden
2031.0

Population outlook (Madison County) Hauer SSP2

Today (2025)
99,241 people
By 2030
104,927 · +5.7%
By 2040
116,079 · +17.0%
By 2050
127,293 · +28.3%
By 2075
155,644 · +56.8%
By 2100
176,488 · +77.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 5% Black 4% Hispanic / Latino 3%
Common ancestry
Slovak 2% Italian 2% Serbian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Madison

2024 margin
Solid R (+30.9) · D 33.6% · R 64.5% · Other 1.9%
2008→2024 swing
-8.4pp toward R · 2008: -22.4pp · 2024: -30.9pp
All cycles
2024: R+30.9 2020: R+26.8 2016: R+31.2 2012: R+28.9 2008: R+22.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -72.04%
Current HPI
245.8489
Rent YoY
▲ 2.82%
Metro
Richmond-Berea, KY
State GDP YoY
▲ 1.81%
F500 in state
4

Industry mix (Fortune 500 HQ in KY)

Industry F500 HQs Revenue

Price history

-23.1% since first listed
6 events — show timeline
  • 2026-05-15 Price Changed $229,900 ImagineMLS
  • 2026-05-05 Relisted ImagineMLS
  • 2026-05-05 Price Changed $249,900 ImagineMLS
  • 2026-04-24 Contingent ImagineMLS
  • 2026-04-16 Price Changed $274,900 ImagineMLS
  • 2026-03-20 Listed $299,000 ImagineMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…