CashFlowRE
Sign in Sign up
126 Ennis Mill Rd
C+ Composite 61.98
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 +27.6/30.0
  • DSCR +9.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.2/10.0
  • Livability +3.2/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,999

126 Ennis Mill Rd · Hodgenville, KY 42748
3 bd · 1.0 ba · 1,352 sqft · Other · 6 Days on market
Built 1954 0.67 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this charming 3 bedroom, 1 bath ranch style home in Hodgenville, Ky. Set on a sprawling . 67 acre lot. This adorable property is the perfect blend of country comfort and potential. This home features a durable metal roof, workshop space attached to the garage and a stunning full length raised front wooden deck that invites you to relax and enjoy the peaceful surroundings. Mature trees provide a canopy of natural shade across the front lawn. This home has tons of recent upgrades. If you are looking for peaceful living with a touch of character and room to expand, this property is a must see!

Key facts

  • Workshop space
  • Metal roof
  • Recent upgrades

Tags

METAL ROOFWORKSHOP SPACERAISED FRONT WOODEN DECKRECENT UPGRADES

Property features AI

Finance

  • Other: Lot approximately 0.67 acres; Directions: Lincoln Parkway to Commerce Parkway, right on Elizabethtown Rd, left on Ennis Mill Rd
  • HOA & community: No association amenities

Exterior

  • Parking: Attached garage (1 car) — garage faces front
  • Utilities: Septic tank
  • Home design: Single family residence; Residential property
  • Construction: Vinyl siding; Block foundation; Metal roof; Built on block foundation
  • Exterior features: Covered patio and porch; Porch

Interior

  • Kitchen: Electric range; Refrigerator
  • Flooring: Carpet; Tile
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Heat pump (electric); Central air
  • Interior features: Eat-in kitchen; Accessible full bath; Fireplace (1)
  • Laundry & utility: Electric water heater

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 other listed at $170k.

Deal economics

  • At list price, monthly cash flow is $508 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Cap rate 9.9% vs local median 4.1% in Hodgenville — 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 65/100 on livability (#259 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D-, amenities F, commute F.
  • Larue County (rural): math 26% / reading 40% proficiency, ranked #82 of 165 in KY (top 50%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 79 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 65 units permitted in Larue County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Larue County population projected to shrink 5% 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 $48k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $30k; list at $170k implies a 457% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $169,999

Questions for the listing agent

  1. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.12%
Cap rate
9.88%
Cash-on-cash
12.79%
DSCR
1.57
GRM
7.5

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
2.6%
Equity multiple
1.10×
Total profit
$4,695
Equity at exit
$25,347
10-year hold
IRR
12.1%
Equity multiple
1.95×
Total profit
$45,375
Equity at exit
$14,698

Cash invested: $47,600 (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 42748

Home prices YoY
-28.9%
Active inventory
79
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,900 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$31 /mo · $374/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$399
Net cashflow
$508

Break-even live

Break-even rent $1,258
Max offer price $169,999
Occupancy floor 68%

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
$42,500
Closing costs
$5,100
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
1352 Old Elizabethtown Rd Unit 1 Hodgenville, KY 3.0 2.5 1610 $1,900 $1.18 44d 1 0.56mi

Listing history 6 events

  1. 2026-06-18
    days on market $169,999 Active 6 DOM
  2. 2026-06-17
    days on market $169,999 Active 5 DOM
  3. 2026-06-16
    days on market $169,999 Active 4 DOM
  4. 2026-06-15
    days on market $169,999 Active 3 DOM
  5. 2026-06-13
    remarks 608-char remark
  6. 2026-06-13
    listed $169,999 Active 1 DOM

ⓘ 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
$374 · $31/mo
Projected year-2 tax
$1,462 · $122/mo
Expected delta
+$1,088/yr (+$91/mo · 291.1%)

ⓘ 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 2/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥104°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 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
$22,800
− Mortgage interest
−$9,523
− Property taxes
−$374
− Insurance
−$850
− Repairs & maintenance
−$1,824
− Management
−$1,824
− Depreciation
−$4,945
Taxable income
$3,460
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$830
After-tax cash flow
$5,260/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
Larue County
NCES district ID
2103180
Math proficiency
26% ▼ -20.00%
Reading proficiency
40% ▼ -19.00%
Median HH income
$39,784
Composite
27.66/100
National rank
#6918
State rank
#82 of 165 in KY

Livability — Hodgenville

Score
65/100
State rank
#259
US rank
#12858

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
9,189

Population outlook (Larue County) Hauer SSP2

Today (2025)
14,441 people
By 2030
14,453 · +0.1%
By 2040
14,258 · -1.3%
By 2050
13,687 · -5.2%
By 2075
12,271 · -15.0%
By 2100
10,639 · -26.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 4% Black 1%
Common ancestry
Lithuanian 4% Serbian 3% Slovak 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 3%

Political lean MEDSL · Larue

2024 margin
Solid R (+60.4) · D 19.1% · R 79.5% · Other 1.3%
2008→2024 swing
-24.1pp toward R · 2008: -36.3pp · 2024: -60.4pp
All cycles
2024: R+60.4 2020: R+57.3 2016: R+55.4 2012: R+37.8 2008: R+36.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -98.53%
Current HPI
241.8077
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

+457.4% since first listed
2 events — show timeline
  • 2026-06-12 Listed $169,999 HKARMLS
  • 1982-10-01 Sold (Public Records) $30,500 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…