CashFlowRE
Sign in Sign up
265 Valley Ct
D+ Composite 48.29
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 +18.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.9/10.0
  • 1% rule +4.1/10.0
  • Schools +3.8/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$200,000

265 Valley Ct · Fort Knox, KY 40175
3 bd · 2.0 ba · 1,620 sqft · Other · 3 Days on market
Built 2001 2.08 ac lot

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

Listing remarks MLS

Motivated seller on this manufactured home with scenic views! This private 2+ acre lot is at the end of a cut-de-sac on Valley Court, just minutes away from Ft Knox and Dixie Hwy. Mature trees and landscaping welcome you through the driveway. Home is move-in ready with new carpeting and all appliances. Metal roof was installed approximately 3 years ago. With some personal touches this home will make the perfect setup!

Key facts

  • Wooded private lot
  • Large deck
  • Office space

Tags

WOODED PRIVATE LOTOPEN CONCEPTOFFICE SPACEOUTDOOR LIVING SPACELARGE DECKFIRE PIT

Property features AI

Finance

  • Other: Located in the Jennings Knob subdivision; Directions: From 31W, turn on Joe Prather 313 West towards Brandenburg for 9.9 miles. Turn right onto KY-1882, turn left onto US-60 W, turn right to continue on Thompson Lane N. Drive to Valley Court, home will be on your left.
  • HOA & community: No association amenities

Exterior

  • Parking: Asphalt parking
  • Security: Smoke detectors
  • Utilities: Public water; Septic tank; Underground utilities
  • Home design: Mobile home (single-family); Residential property
  • Construction: Vinyl siding; Metal roof; Block foundation; Built on lot (no basement)
  • Exterior features: Deck; Wooded lot

Interior

  • Kitchen: Range; Oven; Dishwasher; Refrigerator; Electric water heater
  • Flooring: Carpet; Vinyl
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Central heating (electric); Central air; Ceiling fans
  • Interior features: Eat-in kitchen; Ceiling fans; Wood-burning fireplace
  • Laundry & utility: Dedicated laundry room

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/2.0-bath other listed at $200k.

Deal economics

  • At list price, monthly cash flow is $194 ($2k/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 $182k (8.9% below list).
  • Recommended offer: $182k (8.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#184 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A, health & safety A-; Watch: schools D, amenities F, commute F.
  • Meade County (rural): math 41% / reading 48% proficiency, ranked #21 of 165 in KY (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 155 active listings in the ZIP; 124 units permitted in Meade County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Meade County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 23y 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.
  • Current owner paid $120k; list at $200k implies a 67% gain — meaningful room to come down on a strong offer.
Recommended offer $182,137 (8.9% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  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
0.91%
Cap rate
7.46%
Cash-on-cash
4.17%
DSCR
1.19
GRM
9.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-9.8%
Equity multiple
0.64×
Total profit
$-20,083
Equity at exit
$29,821
10-year hold
IRR
-0.5%
Equity multiple
0.97×
Total profit
$-1,774
Equity at exit
$17,292

Cash invested: $56,000 (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 40175

Home prices YoY
-6.3%
Active inventory
155
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,821 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$112 /mo · $1,348/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$382
Net cashflow
$194

Break-even live

Break-even rent $1,575
Max offer price $200,000
Occupancy floor 84%

Sensitivity live

Price -10% $308 -5% $251 +0% $194 +5% $138 +10% $81
Rent -10% $51 -5% $122 +0% $194 +5% $266 +10% $338
Rate -1.0pp $295 -0.5pp $245 base $194 +0.5pp $143 +1.0pp $90

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
$50,000
Closing costs
$6,000
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. 2026-06-09
    status $200,000 Pending 3 DOM
  2. 2026-06-08
    days on market $200,000 Active 3 DOM
  3. 2026-06-07
    days on market $200,000 Active 2 DOM
  4. 2026-06-07
    remarks 557-char remark
  5. 2026-06-07
    listed $200,000 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
$1,348 · $112/mo
Projected year-2 tax
$1,720 · $143/mo
Expected delta
+$372/yr (+$31/mo · 27.6%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$21,856
− Mortgage interest
−$11,203
− Property taxes
−$1,348
− Insurance
−$1,000
− Repairs & maintenance
−$1,749
− Management
−$1,749
− Depreciation
−$5,818
Taxable loss
−$1,009
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$242
After-tax cash flow
$2,575/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
Meade County
NCES district ID
2104050
Math proficiency
41% ▼ -15.00%
Reading proficiency
48% ▼ -12.00%
Median HH income
$49,628
Composite
38.17/100
National rank
#4265
State rank
#21 of 165 in KY

Livability — Fort Knox

Score
68/100
State rank
#184
US rank
#9091

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
16,283

Population outlook (Meade County) Hauer SSP2

Today (2025)
26,977 people
By 2030
26,162 · -3.0%
By 2040
24,029 · -10.9%
By 2050
21,658 · -19.7%
By 2075
16,994 · -37.0%
By 2100
15,586 · -42.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Black 9% Two or more races 7% Hispanic / Latino 2% Asian 2%
Common ancestry
Italian 2% Slovak 2% Serbian 1%
Foreign-born
3% · South Korea, Canada
Languages at home
95% English-only · Spanish 2% Tagalog/Filipino 1% German/W. Germanic 1%

Political lean MEDSL · Meade

2024 margin
Solid R (+52.1) · D 23.2% · R 75.3% · Other 1.5%
2008→2024 swing
-31.1pp toward R · 2008: -20.9pp · 2024: -52.1pp
All cycles
2024: R+52.1 2020: R+46.4 2016: R+46.1 2012: R+22.8 2008: R+20.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -16.55%
Current HPI
246.3715
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

+153.2% since first listed
6 events — show timeline
  • 2026-06-05 Listed $200,000 HKARMLS
  • 2020-07-21 Sold (Public Records) $120,000 Public Records
  • 2020-07-15 Sold (MLS) $120,000 HKARMLS
  • 2020-05-21 Listed $124,900 HKARMLS
  • 2003-08-28 Sold (MLS) $69,000 Metro Search MLS
  • 2003-05-19 Listed $79,000 Metro Search MLS

Property tax history

+4.9%/yr

Latest (2025): $1,348 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…