CashFlowRE
Sign in Sign up
2252 Southeastern Pkwy
D+ Composite 46.84
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +13.2/30.0
  • DSCR +3.9/10.0
  • Livability +3.6/5.0
  • Schools +3.2/10.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,000

2252 Southeastern Pkwy · Owensboro, KY 42303
3 bd · 2.0 ba · 1,710 sqft · SingleFamily public records · 1 Days on market
Built 1979 Est $267k · 25% under

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

Listing remarks

Full brick 1-LEVEL 3 Bedroom, 2 Bath, 2-Car Attached Garage home. Updated Roof and Gutters in 2025. Furnace and Air Conditioner in good condition. Fenced backyard. Located a sought after area perfect for walking etc. Needs updated and priced accordingly. Contact agent

Key facts

  • Sought after area
  • Updated roof
  • Fenced backyard

Tags

FENCED BACKYARDUPDATED ROOFUPDATED GUTTERSSOUGHT AFTER AREA

Property features AI

Finance

  • Other: Located in the Landsdowne subdivision

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single-family residence; One story
  • Construction: Brick construction; Slab foundation
  • Exterior features: Fenced yard; Level lot

Interior

  • Kitchen: Range; Refrigerator
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating
  • Interior features: Walk-in closet(s)
  • 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 3-bed/2.0-bath single-family listed at $199k.

Deal economics

  • At list price, monthly cash flow is $-5 ($-65/yr) — negative.
  • To cash-flow at today's rent, offer at most $198k (0.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $159k (20.3% below list).
  • Recommended offer: $159k (20.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.1% in Owensboro — 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 71/100 on livability (#148 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B; Watch: employment D+, crime D-, amenities F.
  • Daviess County (suburban): math 33% / reading 41% proficiency, ranked #43 of 165 in KY (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Highland Elementary School (math 50% / reading 51%, grade D+, #95 of 676 statewide, top 14%, 474 students, 44% FRL); Daviess County Middle School (math 38% / reading 53%, grade D+, #32 of 217 statewide, top 15%, 813 students, 55% FRL); Daviess County High School (math 40% / reading 41%, grade F, #37 of 254 statewide, top 15%, 1,740 students, 42% FRL) — zoned schools at 47% FRL track the district average.
  • Market conditions: 366 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 226 units permitted in Daviess County in 2024 (6 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 $6k of value loss. Plan a longer hold.
  • Daviess County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • 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 $158,638 (20.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1979 — 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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.80%
Cap rate
6.26%
Cash-on-cash
-0.12%
DSCR
0.99
GRM
10.5

CMA / ARV

ARV (on-the-fly)
$266,760
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2252 Southeastern Pkwy 0.00mi 4/2.0 (+1) 1,700 (-1%) 1mo $201,000 $118 94
2300 Southeastern Pkwy 0.02mi 3/2.0 1,653 (-3%) 5mo $240,000 $145 89
4318 W Yewells Lndg 0.14mi 3/2.0 1,624 (-5%) 6mo $245,000 $151 80
3939 Cross Creek Trl 0.28mi 3/2.0 1,831 (+7%) 10mo $283,500 $155 67
4335 Yewells Landing West Lndg 0.11mi 3/2.0 1,925 (+13%) 8mo $245,000 $127 67
2309 Becklynn Dr 0.33mi 4/2.0 (+1) 1,740 (+2%) 14mo $249,000 $143 65
2232 Mill Run 0.07mi 4/2.5 (+1) 1,900 (+11%) 8mo $305,000 $161 64
1841 Celebration Cir 0.38mi 3/2.0 1,879 (+10%) 2mo $370,000 $197 64
4161 Liberty Pt 0.21mi 3/2.0 1,505 (-12%) 17mo $236,000 $157 56
1847 Celebration Cir 0.38mi 3/2.0 1,924 (+12%) 8mo $399,800 $208 54
3920 Pine Lake Ct 0.57mi 3/2.5 1,925 (+13%) 12mo $300,000 $156 41
3878 Pine Lake Ct 0.62mi 3/2.5 1,948 (+14%) 20mo $324,900 $167 29

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
-16.5%
Equity multiple
0.41×
Total profit
$-32,639
Equity at exit
$29,672
10-year hold
IRR
-8.3%
Equity multiple
0.48×
Total profit
$-29,058
Equity at exit
$17,206

Cash invested: $55,720 (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 42303

Home prices YoY
-29.1%
Active inventory
366
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,586 medium interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$132 /mo · $1,586/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$333
Net cashflow
$-5

Break-even live

Break-even rent $1,593
Max offer price $198,045
Occupancy floor 95%

Sensitivity live

Price -10% $107 -5% $51 +0% $-5 +5% $-62 +10% $-118
Rent -10% $-131 -5% $-68 +0% $-5 +5% $57 +10% $120
Rate -1.0pp $95 -0.5pp $45 base $-5 +0.5pp $-57 +1.0pp $-109

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
$49,750
Closing costs
$5,970
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
3750 Ralph Ave Owensboro, KY 1.0–2.0 1.0–2.0 1017 $1,585 $1.56 15d 15 1.38mi

Listing history 2 events

  1. 2026-05-06
    status Pending
  2. 2026-05-05
    listed $199,000 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
$1,586 · $132/mo
Projected year-2 tax
$1,711 · $143/mo
Expected delta
+$126/yr (+$10/mo · 7.9%)

ⓘ 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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$19,037
− Mortgage interest
−$11,147
− Property taxes
−$1,586
− Insurance
−$995
− Repairs & maintenance
−$1,523
− Management
−$1,523
− Depreciation
−$5,789
Taxable loss
−$3,526
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$846
After-tax cash flow
$781/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
Daviess County
NCES district ID
2101470
Math proficiency
33% ▼ -17.00%
Reading proficiency
41% ▼ -16.00%
Median HH income
$52,303
Composite
32.2/100
National rank
#5778
State rank
#43 of 165 in KY

Livability — Owensboro

Score
71/100
State rank
#148
US rank
#7153

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Owensboro, KY
County
Daviess County · 87,564 people
City population
87,564
Metro
Owensboro, KY
Population (ZIP)
42,119
Household income
$64,773
Rent vs Own
34.2% rent · 65.8% own
Severe rent burden
983.0

Population outlook (Daviess County) Hauer SSP2

Today (2025)
103,810 people
By 2030
105,722 · +1.8%
By 2040
108,731 · +4.7%
By 2050
110,295 · +6.2%
By 2075
113,056 · +8.9%
By 2100
106,257 · +2.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 5% Two or more races 5% Black 3% Asian 2%
Common ancestry
Italian 2% Slovak 1% Lithuanian 1%
Foreign-born
4% · Canada, Philippines
Languages at home
94% English-only · Spanish 3% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Daviess

2024 margin
Solid R (+31.9) · D 33.3% · R 65.2% · Other 1.5%
2008→2024 swing
-21.8pp toward R · 2008: -10.1pp · 2024: -31.9pp
All cycles
2024: R+31.9 2020: R+27.9 2016: R+32.2 2012: R+21.1 2008: R+10.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -89.55%
Current HPI
217.7128
Rent YoY
Metro
Owensboro, KY
State GDP YoY
▲ 1.81%
F500 in state
4

Industry mix (Fortune 500 HQ in KY)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-05-06 Pending GORAMLS
  • 2026-05-05 Listed $199,000 GORAMLS

Property tax history

+1.9%/yr

Latest (2025): $1,586 · +28.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…