CashFlowRE
Sign in Sign up
1008 Central Avenue Ave
B- Composite 67.06
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 +27.2/30.0
  • ARV discount +12.9/15.0
  • DSCR +9.5/10.0
  • 1% rule +6.2/10.0
  • Schools +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,900

1008 Central Avenue Ave · Ashland, KY 41101
3 bd · 2.0 ba · 1,536 sqft · SingleFamily public records · 27 Days on market
4,280 sqft lot Est $147k · 12% under ↓ 13% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Step into a home filled with timeless character and endless potential! From the moment you arrive, you’ll notice the unique originality this property has to offer — from the stunning stained-glass window to the rich, beautiful original woodwork that adds warmth and charm throughout the home. With a little TLC and vision, this property could be transformed back into the true showplace it was meant to be. One of the home’s standout features is the gorgeous original sunporch, offering the perfect space to relax with morning coffee, enjoy quiet evenings, or create a cozy sitting area filled with natural light. The spacious layout includes 3 bedrooms and 2 full baths, with an a

Key facts

  • Stained-glass window
  • Original sunporch
  • Oversized level lot

Tags

STAINED-GLASS WINDOWORIGINAL WOODWORKORIGINAL SUNPORCHOVERSIZED LEVEL LOTOFF-STREET PARKINGPRIME LOCATION

Property features AI

Exterior

  • Parking: No off-street parking listed
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; 2 stories; Residential property
  • Construction: Vinyl siding; Wood siding; Composition roof; Block foundation; Built area above grade: 1,638
  • Exterior features: Porch; Level lot

Interior

  • Kitchen: Electric range; Refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Electric water heater; Partial unfinished basement; 9 total rooms

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 single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $373 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Recommended offer: $128k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.7% vs local median 5.4% in Ashland — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 64/100 on livability (#304 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, amenities F, commute F.
  • Ashland Independent (urban): math 32% / reading 44% proficiency, ranked #49 of 165 in KY (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 100 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2 units permitted in Boyd County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Boyd County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y 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.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $127,951 (1.5% 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. 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.
  3. 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.
  4. 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
1.12%
Cap rate
9.73%
Cash-on-cash
12.29%
DSCR
1.55
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$147,456
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1314 Montgomery Ave. Ave 0.27mi 3/1.5 1,624 (+6%) 16mo $156,500 $96 62
1315 Oakview Rd 0.51mi 3/2.0 1,416 (-8%) 14mo $103,000 $73 51
829 Bath Ave 0.12mi 3/1.0 1,308 (-15%) 20mo $103,000 $79 49
1908 Dixon St 0.60mi 3/2.0 1,450 (-6%) 20mo $156,000 $108 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
1.9%
Equity multiple
1.07×
Total profit
$2,622
Equity at exit
$19,369
10-year hold
IRR
11.4%
Equity multiple
1.90×
Total profit
$32,612
Equity at exit
$11,231

Cash invested: $36,372 (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 41101

Active inventory
100
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,450 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$38 /mo · $452/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$304
Net cashflow
$373

Break-even live

Break-even rent $978
Max offer price $129,900
Occupancy floor 69%

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
$32,475
Closing costs
$3,897
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
200 Providence Hill Dr Ashland, KY 1.0–3.0 1.0–2.0 1100 $1,450 $1.32 3d 1 0.98mi

Listing history 17 events

  1. 2026-06-18
    days on market $129,900 Active 27 DOM
  2. 2026-06-17
    days on market $129,900 Active 26 DOM
  3. 2026-06-16
    days on market $129,900 Active 25 DOM
  4. 2026-06-15
    days on market $129,900 Active 24 DOM
  5. 2026-06-13
    days on market $129,900 Active 22 DOM
  6. 2026-06-12
    days on market $129,900 Active 21 DOM
  7. 2026-06-09
    days on market $129,900 Active 18 DOM
  8. 2026-06-08
    days on market $129,900 Active 17 DOM
  9. 2026-06-07
    days on market $129,900 Active 16 DOM
  10. 2026-06-07
    days on market $129,900 Active 15 DOM
  11. 2026-06-04
    days on market $129,900 Active 12 DOM
  12. 2026-06-02
    days on market $129,900 Active 11 DOM
  13. 2026-06-01
    days on market $129,900 Active 10 DOM
  14. 2026-05-31
    days on market $129,900 Active 9 DOM
  15. 2026-05-31
    days on market $129,900 Active 8 DOM
  16. 2026-05-22
    listed $129,900 Active
  17. 2023-10-16
    listed $149,900 Active

ⓘ 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
$452 · $38/mo
Projected year-2 tax
$1,117 · $93/mo
Expected delta
+$665/yr (+$55/mo · 147.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$17,400
− Mortgage interest
−$7,276
− Property taxes
−$452
− Insurance
−$650
− Repairs & maintenance
−$1,392
− Management
−$1,392
− Depreciation
−$3,779
Taxable income
$2,459
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$590
After-tax cash flow
$3,880/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
Ashland Independent
NCES district ID
2100150
Math proficiency
32% ▼ -16.00%
Reading proficiency
44% ▼ -15.00%
Median HH income
$36,579
Composite
31.51/100
National rank
#5971
State rank
#49 of 165 in KY

Livability — Ashland

Score
64/100
State rank
#304
US rank
#14462

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ashland, KY
City population
19,331
Population (ZIP)
19,331

Population outlook (Boyd County) Hauer SSP2

Today (2025)
46,137 people
By 2030
44,585 · -3.4%
By 2040
41,442 · -10.2%
By 2050
38,313 · -17.0%
By 2075
31,077 · -32.6%
By 2100
23,432 · -49.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 5% Hispanic / Latino 3% Black 2% Asian 1%
Common ancestry
Serbian 3% Slovak 2% Italian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Boyd

2024 margin
Solid R (+38.5) · D 30.0% · R 68.6% · Other 1.4%
2008→2024 swing
-26.2pp toward R · 2008: -12.3pp · 2024: -38.5pp
All cycles
2024: R+38.5 2020: R+33.2 2016: R+37.0 2012: R+16.3 2008: R+12.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -81.83%
Current HPI
148.0076
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

-13.3% since first listed
2 events — show timeline
  • 2026-05-22 Listed $129,900 AABOR
  • 2023-10-16 Listed $149,900 AABOR

Property tax history

+53.1%/yr

Latest (2025): $452 · -1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…