CashFlowRE
Sign in Sign up
9830 Caneyville Rd
B Composite 73.96
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 +29.2/30.0
  • DSCR +10.0/10.0
  • Appreciation +9.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$99,000

9830 Caneyville Rd · Caneyville, KY 42261
3 bd · 1.0 ba · 1,232 sqft · SingleFamily public records · 43 Days on market
Built 1960 6.72 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedroom, 1 bath home sitting on 6.72+/- acres new heat & air. Has carport, storage building, storm shelter, replacement windows & creek.

Key facts

  • Running stream
  • 6.72 acres
  • Central heat and air

Tags

6.72 ACRESRUNNING STREAMLARGE PASTUREUNCOVERED FRONT PORCHCENTRAL HEAT AND AIRGAS WALL UNIT

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 $99k.

Deal economics

  • At list price, monthly cash flow is $345 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Recommended offer: $96k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.5% vs local median 2.1% in Caneyville — 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 68/100 on livability (#182 in KY) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Butler County (rural): math 18% / reading 32% proficiency, ranked #147 of 165 in KY (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: North Butler Elementary (math 17% / reading 32%, grade F, #489 of 676 statewide, top 76%, 396 students, 54% FRL); Butler County High School (math 22% / reading 27%, grade F, #179 of 254 statewide, top 78%, 633 students, 54% FRL) — zoned schools at 54% FRL track the district average.
  • Market conditions: 35 active listings in the ZIP; 1 units permitted in Butler County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $10k of equity ($684 loan paydown + $10k appreciation (9.6% local appreciation)).
  • At projected returns (9.6% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~2 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

  • It's been on market 43 days — a 3% lower offer ($96k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y 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.
Recommended offer $96,030 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 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 1960 — 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 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?
  5. 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.
  6. 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.
  7. 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
1.20%
Cap rate
10.48%
Cash-on-cash
14.95%
DSCR
1.67
GRM
7.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

9.6% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
34.6%
Equity multiple
3.64×
Total profit
$73,167
Equity at exit
$86,309
10-year hold
IRR
30.0%
Equity multiple
8.12×
Total profit
$197,423
Equity at exit
$183,149

Cash invested: $27,720 (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 42261

Home prices YoY
3.6%
Active inventory
35
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,187 medium interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$32 /mo · $381/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$345

Break-even live

Break-even rent $750
Max offer price $99,000
Occupancy floor 66%

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
$24,750
Closing costs
$2,970
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 11 events

  1. 2026-04-09
    status Pending
  2. 2026-03-31
    status Active
  3. 2026-03-31
    price $99,000
  4. 2026-03-23
    status Pending
  5. 2026-02-28
    price $89,000
  6. 2026-02-17
    listed $100,000 Active
  7. 2019-08-15
    soldstatus $90,000 150-char remark
    Show marketing remark (150 chars)

    3 bedroom, 1 bath home sitting on 6.72+/- acres new heat & air. Has carport, storage building, storm shelter, replacement windows & creek.

  8. 2019-08-15
    soldstatus $90,000
    Show marketing remark (150 chars)

    3 bedroom, 1 bath home sitting on 6.72+/- acres new heat & air. Has carport, storage building, storm shelter, replacement windows & creek.

  9. 2019-06-03
    listed $94,500 150-char remark
    Show marketing remark (150 chars)

    3 bedroom, 1 bath home sitting on 6.72+/- acres new heat & air. Has carport, storage building, storm shelter, replacement windows & creek.

  10. 2008-04-18
    soldstatus $49,600
  11. 2004-03-26
    soldstatus $23,000

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

Tax reassessment forecast KY · Resets to sale price

Current annual tax
$381 · $32/mo
Projected year-2 tax
$851 · $71/mo
Expected delta
+$471/yr (+$39/mo · 123.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,240
− Mortgage interest
−$5,546
− Property taxes
−$381
− Insurance
−$495
− Repairs & maintenance
−$1,139
− Management
−$1,139
− Depreciation
−$2,880
Taxable income
$2,660
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$638
After-tax cash flow
$3,505/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
Butler County
NCES district ID
2100810
Math proficiency
18% ▼ -20.00%
Reading proficiency
32% ▼ -15.00%
Median HH income
$35,849
Composite
20.65/100
National rank
#8541
State rank
#147 of 165 in KY

Livability — Caneyville

Score
68/100
State rank
#182
US rank
#9075

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
4,302
Population (ZIP)
9,725

Population outlook (Butler County) Hauer SSP2

Today (2025)
13,118 people
By 2030
13,111 · -0.1%
By 2040
13,003 · -0.9%
By 2050
12,979 · -1.1%
By 2075
13,826 · +5.4%
By 2100
15,986 · +21.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 6% Two or more races 6%
Hispanic origin (detail)
Common ancestry
Polish 2% Italian 2% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
93% English-only · Spanish 4% German/W. Germanic 2%

Political lean MEDSL · Butler

2024 margin
Solid R (+66.3) · D 16.2% · R 82.5% · Other 1.2%
2008→2024 swing
-26.0pp toward R · 2008: -40.3pp · 2024: -66.3pp
All cycles
2024: R+66.3 2020: R+63.4 2016: R+62.4 2012: R+47.9 2008: R+40.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.60%
Current HPI
272.49
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

+330.4% since first listed
11 events — show timeline
  • 2026-04-09 Pending REALTRACS as Distributed by MLS Grid
  • 2026-03-31 Relisted REALTRACS as Distributed by MLS Grid
  • 2026-03-31 Price Changed $99,000 REALTRACS as Distributed by MLS Grid
  • 2026-03-23 Pending REALTRACS as Distributed by MLS Grid
  • 2026-02-28 Price Changed $89,000 REALTRACS as Distributed by MLS Grid
  • 2026-02-17 Listed $100,000 REALTRACS as Distributed by MLS Grid
  • 2019-08-15 Sold (Public Records) $90,000 Public Records
  • 2019-08-15 Sold (MLS) $90,000 RASKMLS
  • 2019-06-03 Listed $94,500 RASKMLS
  • 2008-04-18 Sold (Public Records) $49,600 Public Records
  • 2004-03-26 Sold (Public Records) $23,000 Public Records

Property tax history

-0.8%/yr

Latest (2025): $381 · -52.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…