CashFlowRE
Sign in Sign up
911 4th St
C- Composite 52.08
Why this score? — see what drove the C- 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 +9.8/15.0
  • DSCR +5.8/10.0
  • 1% rule +5.0/10.0
  • Livability +3.2/5.0
  • Appreciation +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$95,000

911 4th St · Uniontown, KY 42461
1 bd · 1.0 ba · 1,116 sqft · SingleFamily public records · 176 Days on market
9,800 sqft lot $85/sqft · 5% below area Est $100k · 5% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Are you looking to downsize or for a great investment opportunity? If so, this may be the home for you! Featuring 2 bedrooms and a full bath, a bonus room upstairs that could be used as a 3rd bedroom or office, as well as a large 2 car detached garage with extra space that can be used for storage or work space. There's even a framed concrete block foundation that could be used to add on another room to the back of the home. Updates include a new air conditioner in 2024, vinyl flooring throughout and a large concrete pad that was added to the front of the garage. Buyers are welcome to have any and all inspections, but Owner is selling "As Is". Don't wait, call your agent to schedule a showing before this one is gone! Buyer's Agent shall verify square footage.

Key facts

  • Bonus room upstairs
  • Large concrete pad
  • 9,800 sq ft lot

Tags

BONUS ROOM UPSTAIRSLARGE DETACHED GARAGEVINYL FLOORING THROUGHOUTLARGE CONCRETE PAD

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 1-bed/1.0-bath single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $91 ($1k/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 $95k (0.4% below list).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#257 in KY) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D, schools D-, amenities F.
  • Union County (rural): math 20% / reading 33% proficiency, ranked #134 of 165 in KY (top 81%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 4 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Union County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 176 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $15k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $65k; 46% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • 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 $83,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 176 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.00%
Cap rate
7.45%
Cash-on-cash
4.12%
DSCR
1.18
GRM
8.4

CMA / ARV

ARV (median comp)
$100,080
List price
$95,000
Delta
-5.08%
Verdict
FAIR
Comps
3 within 1.0 mi

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
$-9,563
Equity at exit
$14,165
10-year hold
IRR
-0.4%
Equity multiple
0.97×
Total profit
$-779
Equity at exit
$8,214

Cash invested: $26,600 (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 42461

Home prices YoY
-3.3%
Active inventory
4
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$947 medium interval (Pro) →
Mortgage (P&I)
$498
Tax est. 1.5%
$119 /mo · $1,425/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$199
Net cashflow
$91

Break-even live

Break-even rent $831
Max offer price $95,000
Occupancy floor 85%

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
$23,750
Closing costs
$2,850
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 26 events

  1. 2026-06-18
    days on market $95,000 Active 176 DOM
  2. 2026-06-17
    days on market $95,000 Active 175 DOM
  3. 2026-06-16
    days on market $95,000 Active 174 DOM
  4. 2026-06-15
    days on market $95,000 Active 173 DOM
  5. 2026-06-13
    days on market $95,000 Active 171 DOM
  6. 2026-06-12
    days on market $95,000 Active 170 DOM
  7. 2026-06-09
    days on market $95,000 Active 167 DOM
  8. 2026-06-08
    days on market $95,000 Active 166 DOM
  9. 2026-06-07
    days on market $95,000 Active 165 DOM
  10. 2026-06-07
    days on market $95,000 Active 164 DOM
  11. 2026-06-04
    days on market $95,000 Active 161 DOM
  12. 2026-06-02
    days on market $95,000 Active 160 DOM
  13. 2026-06-01
    days on market $95,000 Active 159 DOM
  14. 2026-05-31
    days on market $95,000 Active 158 DOM
  15. 2026-05-31
    days on market $95,000 Active 157 DOM
  16. 2026-05-20
    status Active 778-char remark
    Show marketing remark (778 chars)

    Are you looking to downsize or for a great investment opportunity? If so, this may be the home for you! Featuring 2 bedrooms and a full bath, a bonus room upstairs that could be used as a 3rd bedroom or office, as well as a large 2 car detached garage with extra space that can be used for storage or work space. There's even a framed concrete block foundation that could be used to add on another room to the back of the home. Updates include a new air conditioner in 2024, vinyl flooring throughout and a large concrete pad that was added to the front of the garage. Buyers are welcome to have any and all inspections, but Owner is selling "As Is". Don't wait, call your agent to schedule a showing before this one is gone! Buyer's Agent shall verify square footage.

  17. 2026-05-05
    status Pending 778-char remark
    Show marketing remark (778 chars)

    Are you looking to downsize or for a great investment opportunity? If so, this may be the home for you! Featuring 2 bedrooms and a full bath, a bonus room upstairs that could be used as a 3rd bedroom or office, as well as a large 2 car detached garage with extra space that can be used for storage or work space. There's even a framed concrete block foundation that could be used to add on another room to the back of the home. Updates include a new air conditioner in 2024, vinyl flooring throughout and a large concrete pad that was added to the front of the garage. Buyers are welcome to have any and all inspections, but Owner is selling "As Is". Don't wait, call your agent to schedule a showing before this one is gone! Buyer's Agent shall verify square footage.

  18. 2026-04-21
    price $95,000 778-char remark
    Show marketing remark (778 chars)

    Are you looking to downsize or for a great investment opportunity? If so, this may be the home for you! Featuring 2 bedrooms and a full bath, a bonus room upstairs that could be used as a 3rd bedroom or office, as well as a large 2 car detached garage with extra space that can be used for storage or work space. There's even a framed concrete block foundation that could be used to add on another room to the back of the home. Updates include a new air conditioner in 2024, vinyl flooring throughout and a large concrete pad that was added to the front of the garage. Buyers are welcome to have any and all inspections, but Owner is selling "As Is". Don't wait, call your agent to schedule a showing before this one is gone! Buyer's Agent shall verify square footage.

  19. 2026-03-21
    price $105,000 778-char remark
    Show marketing remark (778 chars)

    Are you looking to downsize or for a great investment opportunity? If so, this may be the home for you! Featuring 2 bedrooms and a full bath, a bonus room upstairs that could be used as a 3rd bedroom or office, as well as a large 2 car detached garage with extra space that can be used for storage or work space. There's even a framed concrete block foundation that could be used to add on another room to the back of the home. Updates include a new air conditioner in 2024, vinyl flooring throughout and a large concrete pad that was added to the front of the garage. Buyers are welcome to have any and all inspections, but Owner is selling "As Is". Don't wait, call your agent to schedule a showing before this one is gone! Buyer's Agent shall verify square footage.

  20. 2026-02-13
    price $108,500 778-char remark
    Show marketing remark (778 chars)

    Are you looking to downsize or for a great investment opportunity? If so, this may be the home for you! Featuring 2 bedrooms and a full bath, a bonus room upstairs that could be used as a 3rd bedroom or office, as well as a large 2 car detached garage with extra space that can be used for storage or work space. There's even a framed concrete block foundation that could be used to add on another room to the back of the home. Updates include a new air conditioner in 2024, vinyl flooring throughout and a large concrete pad that was added to the front of the garage. Buyers are welcome to have any and all inspections, but Owner is selling "As Is". Don't wait, call your agent to schedule a showing before this one is gone! Buyer's Agent shall verify square footage.

  21. 2025-12-10
    listed $110,000 Active 778-char remark
    Show marketing remark (778 chars)

    Are you looking to downsize or for a great investment opportunity? If so, this may be the home for you! Featuring 2 bedrooms and a full bath, a bonus room upstairs that could be used as a 3rd bedroom or office, as well as a large 2 car detached garage with extra space that can be used for storage or work space. There's even a framed concrete block foundation that could be used to add on another room to the back of the home. Updates include a new air conditioner in 2024, vinyl flooring throughout and a large concrete pad that was added to the front of the garage. Buyers are welcome to have any and all inspections, but Owner is selling "As Is". Don't wait, call your agent to schedule a showing before this one is gone! Buyer's Agent shall verify square footage.

  22. 2023-09-12
    soldstatus $65,000
  23. 2023-09-01
    soldstatus $65,000 Closed 31-char remark
    Show marketing remark (31 chars)

    One Time List/One Time Showing.

  24. 2023-07-27
    price $65,000 31-char remark
    Show marketing remark (31 chars)

    One Time List/One Time Showing.

  25. 2023-07-27
    historical 31-char remark
    Show marketing remark (31 chars)

    One Time List/One Time Showing.

  26. 2023-07-07
    listed $55,000 31-char remark
    Show marketing remark (31 chars)

    One Time List/One Time Showing.

ⓘ 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 4/10 Moderate FEMA zone X (shaded) · 23% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$11,360
− Mortgage interest
−$5,321
− Property taxes
−$1,425
− Insurance
−$475
− Repairs & maintenance
−$909
− Management
−$909
− Depreciation
−$2,764
Taxable loss
−$443
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$106
After-tax cash flow
$1,202/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
Union County
NCES district ID
2105640
Math proficiency
20% ▼ -20.00%
Reading proficiency
33% ▼ -20.00%
Median HH income
$39,776
Composite
22.27/100
National rank
#8139
State rank
#134 of 165 in KY

Livability — Uniontown

Score
65/100
State rank
#257
US rank
#12814

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Uniontown, KY
Population (ZIP)
1,218

Population outlook (Union County) Hauer SSP2

Today (2025)
15,038 people
By 2030
14,681 · -2.4%
By 2040
13,607 · -9.5%
By 2050
12,406 · -17.5%
By 2075
9,720 · -35.4%
By 2100
7,841 · -47.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Asian 1%
Common ancestry
Italian 20% Serbian 3% Slovak 1%
Foreign-born
0%
Languages at home
99% English-only · Tagalog/Filipino 1%

Political lean MEDSL · Union

2024 margin
Solid R (+58.3) · D 20.2% · R 78.5% · Other 1.2%
2008→2024 swing
-53.1pp toward R · 2008: -5.2pp · 2024: -58.3pp
All cycles
2024: R+58.3 2020: R+52.2 2016: R+54.3 2012: R+33.6 2008: R+5.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -5.06%
Current HPI
149.6042
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

+72.7% since first listed
11 events — show timeline
  • 2026-05-20 Relisted HABOR
  • 2026-05-05 Pending HABOR
  • 2026-04-21 Price Changed $95,000 HABOR
  • 2026-03-21 Price Changed $105,000 HABOR
  • 2026-02-13 Price Changed $108,500 HABOR
  • 2025-12-10 Listed $110,000 HABOR
  • 2023-09-12 Sold (Public Records) $65,000 Public Records
  • 2023-09-01 Sold (MLS) $65,000 HABOR
  • 2023-07-27 Delisted HABOR
  • 2023-07-27 Price Changed $65,000 HABOR
  • 2023-07-07 Listed $55,000 HABOR

Property tax history

-21.6%/yr

Latest (2025): $164 · -15.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…