CashFlowRE
Sign in Sign up
529 Oaks Rd
D Composite 44.27
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).

  • Cash flow +11.8/30.0
  • ARV discount +7.5/15.0
  • Appreciation +7.5/10.0
  • Livability +3.6/5.0
  • DSCR +3.5/10.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0

$120,000

529 Oaks Rd · Greensburg, KY 42743
2 bd · 1.0 ba · 832 sqft · SingleFamily public records · 35 Days on market
Built 1910 11 ac lot

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

Listing remarks

If your looking for that home in the country with some acreage, then check out this property.

Key facts

  • 11 acre lot
  • Built 1910
  • Listed 34 days

Property features AI

Finance

  • Other: Lot size: 11 acres
  • Financial info: No financial or investor details provided
  • HOA & community: No HOA or community information provided

Exterior

  • Parking: Gravel parking
  • Security: No security features provided
  • Utilities: Septic tank sewer
  • Home design: Single-family residence (Residential); Property faces unspecified direction
  • Construction: Frame construction; Year built not provided
  • Exterior features: Front porch; Shingle roof

Interior

  • Kitchen: No kitchen appliance details provided
  • Bedrooms: Details not provided
  • Flooring: Hardwood; Vinyl
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Space heater
  • Interior features: Electric water heater
  • Laundry & utility: No laundry appliance details provided

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 2-bed/1.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $-34 ($-404/yr) — negative.
  • To cash-flow at today's rent, offer at most $114k (5.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $85k (29.1% below list).
  • Recommended offer: $85k (29.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#146 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Green County (rural): math 39% / reading 43% proficiency, ranked #30 of 165 in KY (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Green County Primary School (448 students, 64% FRL); Green County Middle School (math 39% / reading 47%, grade D-, #43 of 217 statewide, top 21%, 377 students, 63% FRL).
  • Market conditions: 56 active listings in the ZIP; 3 units permitted in Green County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($830 loan paydown + $6k appreciation (5.0% local appreciation)).
  • Green County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (5.0% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($116k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $85,084 (29.1% 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 35 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  3. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.71%
Cap rate
5.96%
Cash-on-cash
-1.20%
DSCR
0.95
GRM
11.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

5.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
11.8%
Equity multiple
1.76×
Total profit
$25,451
Equity at exit
$68,002
10-year hold
IRR
12.9%
Equity multiple
3.34×
Total profit
$78,697
Equity at exit
$117,363

Cash invested: $33,600 (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 42743

Home prices YoY
1.9%
Active inventory
56
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$851 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$27 /mo · $318/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$179
Net cashflow
$-34

Break-even live

Break-even rent $893
Max offer price $114,053
Occupancy floor 99%

Sensitivity live

Price -10% $34 -5% $0 +0% $-34 +5% $-68 +10% $-102
Rent -10% $-101 -5% $-67 +0% $-34 +5% $0 +10% $34
Rate -1.0pp $27 -0.5pp $-3 base $-34 +0.5pp $-65 +1.0pp $-96

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 19 events

  1. 2026-06-22
    days on market $120,000 Active 35 DOM
  2. 2026-06-21
    days on market $120,000 Active 34 DOM
  3. 2026-06-21
    days on market $120,000 Active 33 DOM
  4. 2026-06-18
    days on market $120,000 Active 31 DOM
  5. 2026-06-17
    days on market $120,000 Active 30 DOM
  6. 2026-06-16
    days on market $120,000 Active 29 DOM
  7. 2026-06-15
    days on market $120,000 Active 28 DOM
  8. 2026-06-13
    days on market $120,000 Active 26 DOM
  9. 2026-06-12
    days on market $120,000 Active 25 DOM
  10. 2026-06-09
    days on market $120,000 Active 22 DOM
  11. 2026-06-08
    days on market $120,000 Active 21 DOM
  12. 2026-06-07
    days on market $120,000 Active 20 DOM
  13. 2026-06-07
    days on market $120,000 Active 19 DOM
  14. 2026-06-04
    days on market $120,000 Active 16 DOM
  15. 2026-06-02
    days on market $120,000 Active 15 DOM
  16. 2026-06-01
    days on market $120,000 Active 14 DOM
  17. 2026-05-31
    days on market $120,000 Active 13 DOM
  18. 2026-05-31
    days on market $120,000 Active 12 DOM
  19. 2026-05-12
    listed $120,000 Active

ⓘ 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 · $27/mo
Projected year-2 tax
$1,032 · $86/mo
Expected delta
+$714/yr (+$59/mo · 224.1%)

ⓘ 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 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% 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
$10,210
− Mortgage interest
−$6,722
− Property taxes
−$318
− Insurance
−$600
− Repairs & maintenance
−$817
− Management
−$817
− Depreciation
−$3,491
Taxable loss
−$2,555
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$613
After-tax cash flow
$209/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
Green County
NCES district ID
2102340
Math proficiency
39% ▼ -14.00%
Reading proficiency
43% ▼ -16.00%
Median HH income
$35,616
Composite
33.94/100
National rank
#5332
State rank
#30 of 165 in KY

Livability — Greensburg

Score
71/100
State rank
#146
US rank
#6845

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
9,008

Population outlook (Green County) Hauer SSP2

Today (2025)
10,576 people
By 2030
10,191 · -3.6%
By 2040
9,263 · -12.4%
By 2050
8,189 · -22.6%
By 2075
5,849 · -44.7%
By 2100
3,833 · -63.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 3% Hispanic / Latino 3% Black 2%
Common ancestry
Slovak 2% Lithuanian 1% Serbian 1%
Foreign-born
0%
Languages at home
97% English-only · German/W. Germanic 2%

Political lean MEDSL · Green

2024 margin
Solid R (+72.6) · D 13.3% · R 85.9%
2008→2024 swing
-21.8pp toward R · 2008: -50.8pp · 2024: -72.6pp
All cycles
2024: R+72.6 2020: R+67.4 2016: R+66.4 2012: R+50.9 2008: R+50.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.00%
Current HPI
265.9882
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

1 event — show timeline
  • 2026-05-12 Listed $120,000 SCKMLSKY

Property tax history

+0.4%/yr

Latest (2025): $318 · -2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…