Clayton Stonebridge 52 (24x52) Plan · Ghent, KY 41045

$92,290

3 bd · 2.0 ba · 1,231 sqft · Manufactured · 27 Days on market

Good condition $450/mo HOA · 30% of rent

---

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 +19.1/30.0
• 1% rule +10.0/10.0
• ARV discount +7.5/15.0
• DSCR +6.0/10.0
• Appreciation +5.3/10.0
• Condition / age +4.0/5.0
• Livability +3.0/5.0
• Rent growth +2.5/5.0
• Schools +1.5/10.0

Listing remarks

The Clayton Clear Choice Stonebridge 52 is designed for buyers looking for additional room to gather, relax, and enjoy everyday living within Timber Point Mobile Home Community. Offering approximately 1,231 square feet of living space, this multi-section floor plan creates an open and comfortable residential feel throughout the home. The oversized living area connects naturally to the kitchen and dining space, helping the home feel bright, connected, and functional. The split-bedroom layout provides added privacy for the primary suite, while features like stainless steel appliances, recessed LED lighting, durable cabinetry, and energy-efficient design including 2x6 exterior wall constructio

Key facts

• Split-bedroom layout
• Durable cabinetry
• Listed 27 days

Tags

• OVERSIZED LIVING AREA
• SPLIT-BEDROOM LAYOUT
• STAINLESS STEEL APPLIANCES
• RECESSED LED LIGHTING
• DURABLE CABINETRY
• ENERGY-EFFICIENT DESIGN

Property features AI

Finance

• Other: Living area approximately 1,231 (listed); Virtual tour available
• Financial info: List price $95,085
• HOA & community: HOA fee of $450 (association fee)

Exterior

• Parking: Parking details not specified
• Security: Security details not specified
• Utilities: Electric service; Central air; Heat pump
• Home design: Clayton Stonebridge 52 plan (24x52); New construction plan; Located in Ghent, KY
• Construction: Construction year not specified; Construction details not specified
• Exterior features: Asphalt roof

Interior

• Kitchen: Appliances not specified
• Bedrooms: 3 bedrooms
• Flooring: Flooring details not specified
• Bathrooms: 2 full bathrooms
• Heating & cooling: Heat pump and electric heating; Central air conditioning
• Interior features: Open floor plan (new construction plan)
• Laundry & utility: Laundry details not specified

🏗️ New construction. Builder plan / spec listing (the home may be to-be-built); metrics use comparable previous sales.

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $92k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $97 ($1k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $92k).
• Recommended offer: $91k (1.5% below list) — sets the bar for market timing.

Location & tenants

• Location reads 60/100 on livability (#384 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
• Carroll County (town): math 12% / reading 23% proficiency, ranked #163 of 165 in KY (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Market conditions: 24 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 3 units permitted in Carroll County in 2024 (0 in 5+ unit buildings).

Forward outlook

• In year one you build about $1k of equity ($638 loan paydown + $535 appreciation (0.6% local appreciation)).
• Carroll County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• At projected returns (0.6% appreciation + 3.0% rent growth), your $26k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

• It's been on market 27 days — a 2% lower offer ($91k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: HOA is 30% of rent.
• Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.

Recommended offer $90,905 (1.5% below list)

Questions for the listing agent

1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. 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?
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: 1.63% ✓
• Cap rate: 7.56%
• Cash-on-cash: 4.51%
• DSCR: 1.20
• GRM: 5.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.58% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 5.0%
• Equity multiple: 1.25×
• Total profit: $6,333
• Equity at exit: $29,503

10-year hold

• IRR: 9.8%
• Equity multiple: 2.15×
• Total profit: $29,754
• Equity at exit: $37,701

Cash invested: $25,841 (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.

Methodology + full state rankings →

ZIP-level market 41045

• Home prices YoY: 0.3%
• Active inventory: 24
• Price-to-rent: 5.1×

Monthly cashflow live

• Estimated rent: $1,500 medium
• Mortgage (P&I): −$484
• Tax est. 1.5%: −$115 /mo · $1,384/yr
• Insurance: −$38
• HOA: −$450
• Vacancy / Maint / Mgmt: −$315
• Net cashflow: $97

Break-even live

Break-even rent $1,377

Max offer price $92,290

Occupancy floor 89%

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: $23,072
• Closing costs: $2,769
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
516 Pearl St Apt 2 Vevay, IN	3.0	2.0	1500	$1,500	$1.00	43d	1	1.42mi

HOA detail

• Monthly dues: $450 · $5,400/yr

Listing history 15 events

1. 2026-06-18
   days on market $92,290 Active 27 DOM
2. 2026-06-17
   days on market $92,290 Active 26 DOM
3. 2026-06-16
   days on market $92,290 Active 25 DOM
4. 2026-06-15
   days on market $92,290 Active 24 DOM
5. 2026-06-13
   pricedays on market $92,290 Active 22 DOM
6. 2026-06-12
   days on market $95,085 Active 21 DOM
7. 2026-06-09
   days on market $95,085 Active 18 DOM
8. 2026-06-08
   days on market $95,085 Active 17 DOM
9. 2026-06-07
   days on market $95,085 Active 16 DOM
10. 2026-06-07
    days on market $95,085 Active 15 DOM
11. 2026-06-04
    days on market $95,085 Active 12 DOM
12. 2026-06-02
    days on market $95,085 Active 11 DOM
13. 2026-06-01
    days on market $95,085 Active 10 DOM
14. 2026-05-31
    days on market $95,085 Active 9 DOM
15. 2026-05-31
    days on market $95,085 Active 8 DOM

ⓘ 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 5/10 Major FEMA zone X (unshaded) · 65% chance over 30 yrs
• 🔥 Wildfire 3/10 Moderate
• 🌡 Heat 4/10 Moderate 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
• 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 by 30 yrs out

Taxation est. · year 1

• Rental income: $18,000
• − Mortgage interest: −$5,170
• − Property taxes: −$1,384
• − Insurance: −$461
• − Repairs & maintenance: −$1,440
• − Management: −$1,440
• − HOA: −$5,400
• − Depreciation: −$2,685
• Taxable income: $20
• Est. tax owed @ 24.0%: −$5
• After-tax cash flow: $1,162/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.

Condition & rehab AI · 9 photos

Good 80/100 None rehab

This Clayton Stonebridge 52 manufactured home is in good condition with no major repairs needed. It offers a good balance of features and is ready for a fresh paint job and some kitchen and bathroom upgrades to increase its resale value.

Value-add opportunities

• Resale Painting the exterior siding and shutters — Fresh paint can enhance the curb appeal and make the home look more inviting to potential buyers.
• Resale Updating the flooring — New flooring can improve the overall look and feel of the home, making it more appealing to potential buyers.
• Resale Upgrading the kitchen appliances — Modern, energy-efficient appliances can add value to the home and make it more attractive to potential buyers.
• Resale Upgrading the bathroom fixtures — Modern, energy-efficient bathroom fixtures can add value to the home and make it more attractive to potential buyers.

Renovation cost estimate screening

Value-add ROI direction

• Resale Painting the exterior siding and shutters — Fresh paint can enhance the curb appeal and make the home look more inviting to potential buyers. ↑
• Resale Updating the flooring — New flooring can improve the overall look and feel of the home, making it more appealing to potential buyers. ↑
• Resale Upgrading the kitchen appliances — Modern, energy-efficient appliances can add value to the home and make it more attractive to potential buyers. ↑
• Resale Upgrading the bathroom fixtures — Modern, energy-efficient bathroom fixtures can add value to the home and make it more attractive to potential buyers. ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

• District: Carroll County
• NCES district ID: 2100990
• Math proficiency: 12% ▼ -14.00%
• Reading proficiency: 23% ▼ -15.00%
• Median HH income: $41,646
• Composite: 15.0/100
• National rank: #9361
• State rank: #163 of 165 in KY

Livability — Ghent

• Score: 60/100
• State rank: #384
• US rank: #18633

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Ghent, KY
• Population (ZIP): 1,222

Population outlook (Carroll County) Hauer SSP2

• Today (2025): 10,359 people
• By 2030: 10,058 · -2.9%
• By 2040: 9,465 · -8.6%
• By 2050: 8,788 · -15.2%
• By 2075: 7,079 · -31.7%
• By 2100: 5,066 · -51.1%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (86%)
• Race & ethnicity: White 86% Two or more races 11% Hispanic / Latino 6% Black 1%
• Hispanic origin (detail): Mexican 3%
• Common ancestry: Serbian 7% Romanian 5% English 1%
• Foreign-born: 2% · Canada
• Languages at home: 94% English-only · Spanish 6%

Political lean MEDSL · Carroll

• 2024 margin: Solid R (+51.0) · D 23.9% · R 74.9% · Other 1.2%
• 2008→2024 swing: -42.7pp toward R · 2008: -8.2pp · 2024: -51.0pp
• All cycles: 2024: R+51.0 2020: R+44.4 2016: R+38.5 2012: R+10.1 2008: R+8.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 0.58%
• Current HPI: 215.636
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 1.81%
• F500 in state: 4

Industry mix (Fortune 500 HQ in KY)

Industry	F500 HQs	Revenue
▸Healthcare	1	$118B
▸Food / Beverage	1	$7B