CashFlowRE
Sign in Sign up
500 Diecks Dr
B+ Composite 76.89
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.5/10.0
  • Livability +3.6/5.0
  • Rent growth +3.3/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$85,000

500 Diecks Dr · Elizabethtown, KY 42701
2 bd · 1.0 ba · 876 sqft · SingleFamily public records · 44 Days on market
Built 1953 7,405 sqft lot Est $166k · 49% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 500 Diecks Dr, Elizabethtown, KY - the perfect opportunity for both savvy investors and buyers ready to create their dream home. This 2-bedroom, 1-bathroom property features a charming front porch, an attached one-car garage, and is nestled in a rapidly growing neighborhood. Situated close to the hospital and popular amenities, this home offers both convenience and potential. Whether you're looking to renovate and flip, transform it into an income-producing rental, or make it your own, this property is a blank slate waiting for your vision. The neighborhood has become a hot spot for home renovations and investments, making this a fantastic opportunity to get in while the market is thriving. Sold as-is, this home invites you to unlock its potential and make it your own. Schedule your showing today and see how this property can fit your goals!

Key facts

  • 7,405 sq ft lot
  • Built 1953
  • Listed 43 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property
  • Construction: Vinyl siding
  • Exterior features: Shingle roof

Interior

  • Kitchen: Range; Oven; Refrigerator
  • Flooring: Hardwood; Vinyl
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Natural gas heating
  • Interior features: Range, Oven, Refrigerator; Gas water heater
  • Laundry & utility: Gas 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 2-bed/1.0-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $461 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $82k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.8% vs local median 3.4% in Elizabethtown — 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 72/100 on livability (#131 in KY) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: employment D, amenities F, commute F.
  • Elizabethtown Independent (urban): math 26% / reading 45% proficiency, ranked #66 of 165 in KY (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.3%/yr); 539 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 946 units permitted in Hardin County in 2024 (464 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Hardin County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.3% rent growth), your $24k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 10y ago; this cycle's ask has dropped $18k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $82,450 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.45%
Cap rate
12.80%
Cash-on-cash
23.25%
DSCR
2.03
GRM
5.7

CMA / ARV

ARV (on-the-fly)
$165,564
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
506 Diecks Dr 0.03mi 2/1.0 846 (-3%) 8mo $153,000 $181 86
417 Moninda Ln 0.17mi 2/1.0 885 (+1%) 8mo $101,064 $114 83
521 Monin Rd 0.20mi 3/1.0 (+1) 925 (+6%) 0mo $91,300 $99 76
221 Mantle Ave 0.43mi 2/1.0 832 (-5%) 2mo $185,500 $223 70
512 Village Dr 0.07mi 2/1.0 750 (-14%) 4mo $153,000 $204 69
518 Village Dr 0.08mi 2/1.0 750 (-14%) 8mo $165,000 $220 66
513 Diecks Dr 0.06mi 2/1.0 750 (-14%) 10mo $120,000 $160 65
404 Diecks Dr 0.04mi 3/1.0 (+1) 1,002 (+14%) 7mo $165,000 $165 64
218 N Mantle Ave 0.43mi 2/1.0 832 (-5%) 10mo $179,900 $216 64
533 Lee Rd 0.16mi 2/1.0 750 (-14%) 8mo $172,500 $230 62
626 N Miles St 0.54mi 3/1.0 (+1) 1,000 (+14%) 8mo $182,600 $183 40
517 Henry St 0.66mi 3/1.0 (+1) 1,000 (+14%) 2mo $189,000 $189 39

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 · 3.32% rent growth · sell at horizon

5-year hold
IRR
16.6%
Equity multiple
1.67×
Total profit
$15,965
Equity at exit
$12,674
10-year hold
IRR
25.3%
Equity multiple
3.24×
Total profit
$53,255
Equity at exit
$7,349

Cash invested: $23,800 (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 42701

Home prices YoY
-29.8%
Rents YoY
3.3%
Active inventory
539
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,234 medium interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$33 /mo · $391/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$461

Break-even live

Break-even rent $650
Max offer price $85,000
Occupancy floor 58%

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
$21,250
Closing costs
$2,550
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
900 David Ct Elizabethtown, KY 1.0–2.0 1.0–1.5 780 $985 $1.26 44d 15 0.85mi
206 Cole Gray Blvd Elizabethtown, KY 2.0–3.0 1.5–2.5 1730 $1,399 $0.81 3d 1 1.18mi

Listing history 30 events

  1. 2026-06-19
    days on market $85,000 Active 44 DOM
  2. 2026-06-18
    days on market $85,000 Active 43 DOM
  3. 2026-06-17
    days on market $85,000 Active 42 DOM
  4. 2026-06-16
    days on market $85,000 Active 41 DOM
  5. 2026-06-15
    days on market $85,000 Active 40 DOM
  6. 2026-06-14
    days on market $85,000 Active 38 DOM
  7. 2026-06-13
    remarks 585-char remark
  8. 2026-06-13
    pricedays on market $85,000 Active 37 DOM
  9. 2026-06-10
    days on market $98,000 Active 35 DOM
  10. 2026-06-09
    days on market $98,000 Active 34 DOM
  11. 2026-06-08
    days on market $98,000 Active 33 DOM
  12. 2026-06-07
    days on market $98,000 Active 32 DOM
  13. 2026-06-05
    days on market $98,000 Active 29 DOM
  14. 2026-06-02
    days on market $98,000 Active 27 DOM
  15. 2026-06-01
    days on market $98,000 Active 26 DOM
  16. 2026-05-31
    days on market $98,000 Active 25 DOM
  17. 2026-05-30
    days on market $98,000 Active 24 DOM
  18. 2026-05-18
    price $98,000
  19. 2026-05-06
    listed $103,000 Active
  20. 2025-02-07
    soldstatus $100,000
  21. 2025-02-06
    soldstatus $100,000 Closed 873-char remark
    Show marketing remark (22 chars)

    entered for comps only

  22. 2025-02-06
    soldstatus $100,000 22-char remark
    Show marketing remark (22 chars)

    entered for comps only

  23. 2025-01-23
    status Pending 873-char remark
    Show marketing remark (22 chars)

    entered for comps only

  24. 2025-01-23
    listed $100,000 22-char remark
    Show marketing remark (22 chars)

    entered for comps only

  25. 2025-01-22
    listed $100,000 Active 873-char remark
    Show marketing remark (873 chars)

    Welcome to 500 Diecks Dr, Elizabethtown, KY - the perfect opportunity for both savvy investors and buyers ready to create their dream home. This 2-bedroom, 1-bathroom property features a charming front porch, an attached one-car garage, and is nestled in a rapidly growing neighborhood. Situated close to the hospital and popular amenities, this home offers both convenience and potential. Whether you're looking to renovate and flip, transform it into an income-producing rental, or make it your own, this property is a blank slate waiting for your vision. The neighborhood has become a hot spot for home renovations and investments, making this a fantastic opportunity to get in while the market is thriving. Sold as-is, this home invites you to unlock its potential and make it your own. Schedule your showing today and see how this property can fit your goals!

  26. 2016-06-17
    soldstatus $58,000
  27. 2016-06-17
    soldstatus $58,000
  28. 2016-06-06
    soldstatus $58,000
  29. 2016-04-27
    listed $58,000
  30. 2016-04-27
    listed $58,000

ⓘ 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
$391 · $33/mo
Projected year-2 tax
$731 · $61/mo
Expected delta
+$340/yr (+$28/mo · 86.8%)

ⓘ 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 5/10 Major 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$14,808
− Mortgage interest
−$4,761
− Property taxes
−$391
− Insurance
−$425
− Repairs & maintenance
−$1,185
− Management
−$1,185
− Depreciation
−$2,473
Taxable income
$4,388
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,053
After-tax cash flow
$4,480/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
Elizabethtown Independent
NCES district ID
2101650
Math proficiency
26% ▼ -25.00%
Reading proficiency
45% ▼ -17.00%
Median HH income
$36,400
Composite
29.39/100
National rank
#6526
State rank
#66 of 165 in KY

Livability — Elizabethtown

Score
72/100
State rank
#131
US rank
#6198

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Elizabethtown, KY
County
Hardin County · 77,611 people
City population
53,987
Metro
Elizabethtown-Fort Knox, KY
Population (ZIP)
53,987
Household income
$69,619
Rent vs Own
38.4% rent · 61.6% own
Severe rent burden
1663.0

Population outlook (Hardin County) Hauer SSP2

Today (2025)
105,573 people
By 2030
103,563 · -1.9%
By 2040
97,077 · -8.0%
By 2050
88,367 · -16.3%
By 2075
65,405 · -38.0%
By 2100
42,245 · -60.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Black 9% Two or more races 6% Hispanic / Latino 5% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Italian 3% Slovak 2% Romanian 2%
Foreign-born
4% · Canada, South Korea
Languages at home
94% English-only · Spanish 3% German/W. Germanic 1% Other Indo-European 1%

Political lean MEDSL · Hardin

2024 margin
Strong R (+29.3) · D 34.5% · R 63.8% · Other 1.7%
2008→2024 swing
-8.7pp toward R · 2008: -20.6pp · 2024: -29.3pp
All cycles
2024: R+29.3 2020: R+24.0 2016: R+30.2 2012: R+20.8 2008: R+20.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -96.94%
Current HPI
228.7091
Rent YoY
▲ 3.32%
Metro
Elizabethtown-Fort Knox, KY
State GDP YoY
▲ 1.81%
F500 in state
4

Industry mix (Fortune 500 HQ in KY)

Industry F500 HQs Revenue

Price history

+69.0% since first listed
13 events — show timeline
  • 2026-05-18 Price Changed $98,000 HKARMLS
  • 2026-05-06 Listed $103,000 HKARMLS
  • 2025-02-07 Sold (Public Records) $100,000 Public Records
  • 2025-02-06 Sold (MLS) $100,000 HKARMLS
  • 2025-02-06 Sold (MLS) $100,000 ImagineMLS
  • 2025-01-23 Pending ImagineMLS
  • 2025-01-23 Listed $100,000 HKARMLS
  • 2025-01-22 Listed $100,000 ImagineMLS
  • 2016-06-17 Sold (MLS) $58,000 HKARMLS
  • 2016-06-17 Sold (MLS) $58,000 Metro Search MLS
  • 2016-06-06 Sold (Public Records) $58,000 Public Records
  • 2016-04-27 Listed $58,000 HKARMLS
  • 2016-04-27 Listed $58,000 Metro Search MLS

Property tax history

-3.6%/yr

Latest (2025): $391 · -4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…