CashFlowRE
Sign in Sign up
1549 Golo Rd
B- Composite 69.47
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.2/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$65,000

1549 Golo Rd · Farmington, KY 42066
3 bd · 1.0 ba · 1,584 sqft · SingleFamily public records · 45 Days on market
Built 1952 0.75 ac lot ↓ 18% since listing

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

Listing remarks

CALLING ALL INVESTORS!! This property features multiple outbuildings, each ready for storage, workshops, equipment, or future conversion projects. The layout provides endless possibilities—whether you’re looking to expand your rental portfolio or establish a small agricultural operation. The main homesite sits peacefully off the road, there’s room for livestock, gardens, additional structures, or recreational use. Investors will appreciate the flexibility of the land, the existing infrastructure, and the opportunity to add value through updates or development.

Key facts

  • Room for livestock
  • 0.75 acre lot
  • Parking

Tags

MULTIPLE OUTBUILDINGSROOM FOR LIVESTOCKEXISTING INFRASTRUCTURE

Property features AI

Exterior

  • Parking: Carport with 1 space
  • Utilities: Shared well water; Septic tank sewer
  • Home design: Single family residence; Residential property
  • Exterior features: Metal roof; 0.75 acre lot

Interior

  • Kitchen: Microwave; Refrigerator; Cooktop
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central Air
  • Interior features: Microwave; Refrigerator; Cooktop

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 $65k.

Deal economics

  • At list price, monthly cash flow is $492 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $63k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 56/100 on livability (#458 in KY) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: housing D, amenities F, commute F.
  • Graves County (rural): math 47% / reading 52% proficiency, ranked #10 of 165 in KY (top 6%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Farmington Elementary School (math 52% / reading 62%, grade C+, #47 of 676 statewide, top 8%, 266 students, 62% FRL); Graves County Middle School (math 37% / reading 52%, grade D, #36 of 217 statewide, top 18%, 621 students, 53% FRL); Graves County High School (math 35% / reading 40%, grade F, #57 of 254 statewide, top 22%, 1,096 students, 49% FRL).
  • Market conditions: 126 active listings in the ZIP; 9 units permitted in Graves County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Graves County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($63k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $63,050 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 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 1952 — 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 F-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
1.83%
Cap rate
15.38%
Cash-on-cash
32.46%
DSCR
2.44
GRM
4.5

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
27.5%
Equity multiple
2.15×
Total profit
$20,845
Equity at exit
$9,692
10-year hold
IRR
35.1%
Equity multiple
4.22×
Total profit
$58,605
Equity at exit
$5,620

Cash invested: $18,200 (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 42066

Home prices YoY
-4.2%
Active inventory
126
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,192 medium interval (Pro) →
Mortgage (P&I)
$341
Tax est. 1.5%
$81 /mo · $975/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$250
Net cashflow
$492

Break-even live

Break-even rent $569
Max offer price $65,000
Occupancy floor 54%

Sensitivity live

Price -10% $537 -5% $515 +0% $492 +5% $470 +10% $447
Rent -10% $398 -5% $445 +0% $492 +5% $539 +10% $587
Rate -1.0pp $525 -0.5pp $509 base $492 +0.5pp $476 +1.0pp $458

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
$16,250
Closing costs
$1,950
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 18 events

  1. 2026-06-21
    days on market $65,000 Active 45 DOM
  2. 2026-06-19
    days on market $65,000 Active 43 DOM
  3. 2026-06-18
    days on market $65,000 Active 42 DOM
  4. 2026-06-17
    days on market $65,000 Active 41 DOM
  5. 2026-06-17
    price $65,000 Active 40 DOM
  6. 2026-06-16
    days on market $70,000 Active 40 DOM
  7. 2026-06-15
    days on market $70,000 Active 39 DOM
  8. 2026-06-14
    days on market $70,000 Active 37 DOM
  9. 2026-06-12
    days on market $70,000 Active 36 DOM
  10. 2026-06-09
    days on market $70,000 Active 33 DOM
  11. 2026-06-08
    days on market $70,000 Active 32 DOM
  12. 2026-06-07
    days on market $70,000 Active 31 DOM
  13. 2026-06-05
    pricedays on market $70,000 Active 28 DOM
  14. 2026-06-02
    days on market $79,000 Active 26 DOM
  15. 2026-06-01
    days on market $79,000 Active 25 DOM
  16. 2026-05-31
    days on market $79,000 Active 24 DOM
  17. 2026-05-30
    days on market $79,000 Active 23 DOM
  18. 2026-05-07
    listed $79,000 Active 584-char remark

ⓘ 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 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% 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
$14,302
− Mortgage interest
−$3,641
− Property taxes
−$975
− Insurance
−$325
− Repairs & maintenance
−$1,144
− Management
−$1,144
− Depreciation
−$1,891
Taxable income
$5,182
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,244
After-tax cash flow
$4,665/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
Graves County
NCES district ID
2102280
Math proficiency
47% ▼ -9.00%
Reading proficiency
52% ▼ -14.00%
Median HH income
$43,560
Composite
41.74/100
National rank
#3400
State rank
#10 of 165 in KY

Livability — Farmington

Score
56/100
State rank
#458
US rank
#22796

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
23,635

Population outlook (Graves County) Hauer SSP2

Today (2025)
36,916 people
By 2030
36,587 · -0.9%
By 2040
35,580 · -3.6%
By 2050
33,906 · -8.2%
By 2075
28,957 · -21.6%
By 2100
21,552 · -41.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 11% Two or more races 7% Black 6%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Slovak 2% Italian 2% Serbian 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 7%

Political lean MEDSL · Graves

2024 margin
Solid R (+61.6) · D 18.6% · R 80.2% · Other 1.2%
2008→2024 swing
-35.5pp toward R · 2008: -26.1pp · 2024: -61.6pp
All cycles
2024: R+61.6 2020: R+56.7 2016: R+56.5 2012: R+39.7 2008: R+26.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -11.24%
Current HPI
258.3279
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

-17.7% since first listed
3 events — show timeline
  • 2026-06-16 Price Changed $65,000 WKRMLS
  • 2026-06-04 Price Changed $70,000 WKRMLS
  • 2026-05-07 Listed $79,000 WKRMLS

Property tax history

+0.0%/yr

Latest (2025): $40 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…