CashFlowRE
Sign in Sign up
111 Dickerson Ct
C- Composite 51.98
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 +21.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.7/10.0
  • 1% rule +4.7/10.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +1.0/10.0

$185,000

111 Dickerson Ct · Lancaster, KY 40444
3 bd · 1.0 ba · 952 sqft · SingleFamily · 64 Days on market
Built 1946 10,367 sqft lot

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

Listing remarks MLS

Charming 3-bedroom, 1 bath home with many updates and 5.125% assumable loan! Happily situated next to a park-like open lot, this home includes an open front porch to enjoy the front yard, which includes a walkway, new trees, flowers, and shrubs, and a parking pad. The rear deck overlooks a large, fenced backyard that includes a fire pit, bird bath, apple trees, blueberry plant, hickory trees, and a concrete table and benches. The eat-in kitchen includes a dishwasher, refrigerator, and newer gas stove, with updated cabinets and counter space, with newer maintenance-free flooring. Home is tastefully painted with numerous updates, including upstairs laundry, new sewer line, new double-hung windows upstairs with sliders, plexiglass, and one double-hung window in the basement. Very little maintenance required with steel roof, new windows, and vinyl siding. Basement previously used as a wood shop, but can be used for storage as well. Appliances include stove, refrigerator, washer, and dryer. All on a quiet street!

Key facts

  • 0.24 acre lot
  • Built 1946
  • Listed 64 days

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 $185k.

Deal economics

  • At list price, monthly cash flow is $261 ($3k/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 $179k (3.0% below list).
  • Recommended offer: $174k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#314 in KY) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A-; Watch: health & safety D+, amenities F, commute F.
  • Garrard County (rural): math 28% / reading 42% proficiency, ranked #63 of 165 in KY (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lancaster Elementary School (math 37% / reading 37%, grade F, #255 of 676 statewide, top 42%, 469 students, 80% FRL); Garrard Middle School (math 21% / reading 42%, grade F, #125 of 217 statewide, top 63%, 563 students, 64% FRL); Garrard County High School (math 27% / reading 37%, grade F, #97 of 254 statewide, top 46%, 801 students, 59% FRL) — zoned schools average 68% FRL vs 50% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 170 active listings in the ZIP.

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.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($174k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y ago; this cycle's ask has dropped $14k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $173,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.97%
Cap rate
7.99%
Cash-on-cash
6.05%
DSCR
1.27
GRM
8.6

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
-7.0%
Equity multiple
0.74×
Total profit
$-13,393
Equity at exit
$27,584
10-year hold
IRR
2.6%
Equity multiple
1.18×
Total profit
$9,559
Equity at exit
$15,995

Cash invested: $51,800 (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 40444

Home prices YoY
-2.6%
Active inventory
170
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,794 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$109 /mo · $1,304/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$377
Net cashflow
$261

Break-even live

Break-even rent $1,463
Max offer price $185,000
Occupancy floor 80%

Sensitivity live

Price -10% $366 -5% $314 +0% $261 +5% $209 +10% $156
Rent -10% $119 -5% $190 +0% $261 +5% $332 +10% $403
Rate -1.0pp $354 -0.5pp $308 base $261 +0.5pp $213 +1.0pp $164

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
$46,250
Closing costs
$5,550
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 35 events

  1. 2026-06-21
    days on market $185,000 Active 64 DOM
  2. 2026-06-19
    days on market $185,000 Active 62 DOM
  3. 2026-06-18
    days on market $185,000 Active 61 DOM
  4. 2026-06-17
    days on market $185,000 Active 60 DOM
  5. 2026-06-16
    days on market $185,000 Active 59 DOM
  6. 2026-06-15
    days on market $185,000 Active 58 DOM
  7. 2026-06-14
    days on market $185,000 Active 56 DOM
  8. 2026-06-13
    days on market $185,000 Active 55 DOM
  9. 2026-06-10
    days on market $185,000 Active 53 DOM
  10. 2026-06-09
    days on market $185,000 Active 52 DOM
  11. 2026-06-09
    price $185,000 Active 51 DOM
  12. 2026-06-08
    days on market $190,000 Active 51 DOM
  13. 2026-06-07
    days on market $190,000 Active 50 DOM
  14. 2026-06-05
    days on market $190,000 Active 47 DOM
  15. 2026-06-03
    days on market $190,000 Active 46 DOM
  16. 2026-06-02
    days on market $190,000 Active 45 DOM
  17. 2026-06-01
    days on market $190,000 Active 44 DOM
  18. 2026-05-31
    days on market $190,000 Active 43 DOM
  19. 2026-05-30
    days on market $190,000 Active 42 DOM
  20. 2026-04-28
    price $190,000 1033-char remark
    Show marketing remark (1033 chars)

    Charming 3-bedroom, 1 bath home with many updates and 5.125% assumable loan! Happily situated next to a park-like open lot, this home includes an open front porch to enjoy the front yard, which includes a walkway, new trees, flowers, and shrubs, and a parking pad. The rear deck overlooks a large, fenced backyard that includes a fire pit, bird bath, apple trees, blueberry plant, hickory trees, and a concrete table and benches. The eat-in kitchen includes a dishwasher, refrigerator, and newer gas stove, with updated cabinets and counter space, with newer maintenance-free flooring. Home is tastefully painted with numerous updates, including upstairs laundry, new sewer line, new double-hung windows upstairs with sliders, plexiglass, and one double-hung window in the basement. Very little maintenance required with steel roof, new windows, and vinyl siding. Basement previously used as a wood shop, but can be used for storage as well. Appliances include stove, refrigerator, washer, and dryer. All on a quiet street!

  21. 2026-04-17
    listed $199,000 Active 1033-char remark
    Show marketing remark (1033 chars)

    Charming 3-bedroom, 1 bath home with many updates and 5.125% assumable loan! Happily situated next to a park-like open lot, this home includes an open front porch to enjoy the front yard, which includes a walkway, new trees, flowers, and shrubs, and a parking pad. The rear deck overlooks a large, fenced backyard that includes a fire pit, bird bath, apple trees, blueberry plant, hickory trees, and a concrete table and benches. The eat-in kitchen includes a dishwasher, refrigerator, and newer gas stove, with updated cabinets and counter space, with newer maintenance-free flooring. Home is tastefully painted with numerous updates, including upstairs laundry, new sewer line, new double-hung windows upstairs with sliders, plexiglass, and one double-hung window in the basement. Very little maintenance required with steel roof, new windows, and vinyl siding. Basement previously used as a wood shop, but can be used for storage as well. Appliances include stove, refrigerator, washer, and dryer. All on a quiet street!

  22. 2023-12-19
    soldstatus $166,000
  23. 2023-12-12
    soldstatus $166,000 Closed 541-char remark
    Show marketing remark (541 chars)

    Walk to sweet downtown Lancaster! A complete update on this charming ranch on a full basement! The welcoming southern front porch invites you into this home that just feels warm and cozy! Vinyl plank flooring throughout...no carpet! Kitchen has all stainless steel appliances and solid surface countertops. All new bathroom and 3 bright bedrooms as well as a full walkout basement. The home is surrounded by green space and has a large flat yard .*buyers to satisfy themselves as to square footage and lot size (home has not been appraised)

  24. 2023-11-23
    status Pending 541-char remark
    Show marketing remark (541 chars)

    Walk to sweet downtown Lancaster! A complete update on this charming ranch on a full basement! The welcoming southern front porch invites you into this home that just feels warm and cozy! Vinyl plank flooring throughout...no carpet! Kitchen has all stainless steel appliances and solid surface countertops. All new bathroom and 3 bright bedrooms as well as a full walkout basement. The home is surrounded by green space and has a large flat yard .*buyers to satisfy themselves as to square footage and lot size (home has not been appraised)

  25. 2023-11-19
    status Active 541-char remark
    Show marketing remark (541 chars)

    Walk to sweet downtown Lancaster! A complete update on this charming ranch on a full basement! The welcoming southern front porch invites you into this home that just feels warm and cozy! Vinyl plank flooring throughout...no carpet! Kitchen has all stainless steel appliances and solid surface countertops. All new bathroom and 3 bright bedrooms as well as a full walkout basement. The home is surrounded by green space and has a large flat yard .*buyers to satisfy themselves as to square footage and lot size (home has not been appraised)

  26. 2023-11-07
    status Pending 541-char remark
    Show marketing remark (541 chars)

    Walk to sweet downtown Lancaster! A complete update on this charming ranch on a full basement! The welcoming southern front porch invites you into this home that just feels warm and cozy! Vinyl plank flooring throughout...no carpet! Kitchen has all stainless steel appliances and solid surface countertops. All new bathroom and 3 bright bedrooms as well as a full walkout basement. The home is surrounded by green space and has a large flat yard .*buyers to satisfy themselves as to square footage and lot size (home has not been appraised)

  27. 2023-10-25
    price $168,000 541-char remark
    Show marketing remark (541 chars)

    Walk to sweet downtown Lancaster! A complete update on this charming ranch on a full basement! The welcoming southern front porch invites you into this home that just feels warm and cozy! Vinyl plank flooring throughout...no carpet! Kitchen has all stainless steel appliances and solid surface countertops. All new bathroom and 3 bright bedrooms as well as a full walkout basement. The home is surrounded by green space and has a large flat yard .*buyers to satisfy themselves as to square footage and lot size (home has not been appraised)

  28. 2023-10-11
    price $170,000 541-char remark
    Show marketing remark (541 chars)

    Walk to sweet downtown Lancaster! A complete update on this charming ranch on a full basement! The welcoming southern front porch invites you into this home that just feels warm and cozy! Vinyl plank flooring throughout...no carpet! Kitchen has all stainless steel appliances and solid surface countertops. All new bathroom and 3 bright bedrooms as well as a full walkout basement. The home is surrounded by green space and has a large flat yard .*buyers to satisfy themselves as to square footage and lot size (home has not been appraised)

  29. 2023-09-29
    status Active 541-char remark
    Show marketing remark (541 chars)

    Walk to sweet downtown Lancaster! A complete update on this charming ranch on a full basement! The welcoming southern front porch invites you into this home that just feels warm and cozy! Vinyl plank flooring throughout...no carpet! Kitchen has all stainless steel appliances and solid surface countertops. All new bathroom and 3 bright bedrooms as well as a full walkout basement. The home is surrounded by green space and has a large flat yard .*buyers to satisfy themselves as to square footage and lot size (home has not been appraised)

  30. 2023-09-29
    price $175,000 541-char remark
    Show marketing remark (541 chars)

    Walk to sweet downtown Lancaster! A complete update on this charming ranch on a full basement! The welcoming southern front porch invites you into this home that just feels warm and cozy! Vinyl plank flooring throughout...no carpet! Kitchen has all stainless steel appliances and solid surface countertops. All new bathroom and 3 bright bedrooms as well as a full walkout basement. The home is surrounded by green space and has a large flat yard .*buyers to satisfy themselves as to square footage and lot size (home has not been appraised)

  31. 2023-08-19
    historical Contingent 541-char remark
    Show marketing remark (541 chars)

    Walk to sweet downtown Lancaster! A complete update on this charming ranch on a full basement! The welcoming southern front porch invites you into this home that just feels warm and cozy! Vinyl plank flooring throughout...no carpet! Kitchen has all stainless steel appliances and solid surface countertops. All new bathroom and 3 bright bedrooms as well as a full walkout basement. The home is surrounded by green space and has a large flat yard .*buyers to satisfy themselves as to square footage and lot size (home has not been appraised)

  32. 2023-08-16
    price $179,000 541-char remark
    Show marketing remark (541 chars)

    Walk to sweet downtown Lancaster! A complete update on this charming ranch on a full basement! The welcoming southern front porch invites you into this home that just feels warm and cozy! Vinyl plank flooring throughout...no carpet! Kitchen has all stainless steel appliances and solid surface countertops. All new bathroom and 3 bright bedrooms as well as a full walkout basement. The home is surrounded by green space and has a large flat yard .*buyers to satisfy themselves as to square footage and lot size (home has not been appraised)

  33. 2023-08-10
    price $185,000 541-char remark
    Show marketing remark (541 chars)

    Walk to sweet downtown Lancaster! A complete update on this charming ranch on a full basement! The welcoming southern front porch invites you into this home that just feels warm and cozy! Vinyl plank flooring throughout...no carpet! Kitchen has all stainless steel appliances and solid surface countertops. All new bathroom and 3 bright bedrooms as well as a full walkout basement. The home is surrounded by green space and has a large flat yard .*buyers to satisfy themselves as to square footage and lot size (home has not been appraised)

  34. 2023-07-30
    listed $189,000 Active 541-char remark
    Show marketing remark (541 chars)

    Walk to sweet downtown Lancaster! A complete update on this charming ranch on a full basement! The welcoming southern front porch invites you into this home that just feels warm and cozy! Vinyl plank flooring throughout...no carpet! Kitchen has all stainless steel appliances and solid surface countertops. All new bathroom and 3 bright bedrooms as well as a full walkout basement. The home is surrounded by green space and has a large flat yard .*buyers to satisfy themselves as to square footage and lot size (home has not been appraised)

  35. 2023-06-21
    soldstatus $80,000

ⓘ 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
$1,304 · $109/mo
Projected year-2 tax
$1,591 · $133/mo
Expected delta
+$287/yr (+$24/mo · 22.0%)

ⓘ 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 4/10 Moderate 7 d/yr ≥102°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$21,525
− Mortgage interest
−$10,363
− Property taxes
−$1,304
− Insurance
−$925
− Repairs & maintenance
−$1,722
− Management
−$1,722
− Depreciation
−$5,382
Taxable income
$107
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$26
After-tax cash flow
$3,108/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
Garrard County
NCES district ID
2102160
Math proficiency
28% ▼ -12.00%
Reading proficiency
42% ▼ -11.00%
Median HH income
$43,411
Composite
29.67/100
National rank
#6462
State rank
#63 of 165 in KY

Livability — Lancaster

Score
63/100
State rank
#314
US rank
#15040

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lancaster, KY
Population (ZIP)
14,207

Population outlook (Garrard County) Hauer SSP2

Today (2025)
17,852 people
By 2030
18,018 · +0.9%
By 2040
18,076 · +1.3%
By 2050
17,592 · -1.5%
By 2075
16,128 · -9.7%
By 2100
13,489 · -24.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 4% Hispanic / Latino 3% Black 3%
Common ancestry
Italian 1% Subsaharan African 1% Slovak 1%
Foreign-born
3% · Canada, Dominican Republic
Languages at home
97% English-only · Spanish 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Garrard

2024 margin
Solid R (+60.2) · D 19.3% · R 79.5% · Other 1.3%
2008→2024 swing
-17.1pp toward R · 2008: -43.1pp · 2024: -60.2pp
All cycles
2024: R+60.2 2020: R+56.6 2016: R+58.5 2012: R+51.6 2008: R+43.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -8.08%
Current HPI
297.6233
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

+137.5% since first listed
16 events — show timeline
  • 2026-04-28 Price Changed $190,000 ImagineMLS
  • 2026-04-17 Listed $199,000 ImagineMLS
  • 2023-12-19 Sold (Public Records) $166,000 Public Records
  • 2023-12-12 Sold (MLS) $166,000 ImagineMLS
  • 2023-11-23 Pending ImagineMLS
  • 2023-11-19 Relisted ImagineMLS
  • 2023-11-07 Pending ImagineMLS
  • 2023-10-25 Price Changed $168,000 ImagineMLS
  • 2023-10-11 Price Changed $170,000 ImagineMLS
  • 2023-09-29 Relisted ImagineMLS
  • 2023-09-29 Price Changed $175,000 ImagineMLS
  • 2023-08-19 Contingent ImagineMLS
  • 2023-08-16 Price Changed $179,000 ImagineMLS
  • 2023-08-10 Price Changed $185,000 ImagineMLS
  • 2023-07-30 Listed $189,000 ImagineMLS
  • 2023-06-21 Sold (Public Records) $80,000 Public Records

Property tax history

+9.9%/yr

Latest (2025): $1,304 · -29.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…