CashFlowRE
Sign in Sign up
1997 Highway 88
C+ Composite 64.54
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 +24.5/30.0
  • DSCR +7.9/10.0
  • ARV discount +7.5/15.0
  • Appreciation +7.5/10.0
  • 1% rule +5.2/10.0
  • Livability +3.6/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$110,000

1997 Highway 88 · Greensburg, KY 42743
3 bd · 2.0 ba · 1,629 sqft · Other · 206 Days on market
Built 2019 0.90 ac lot

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

Listing remarks MLS

Charming 3-Bed, 2-Bath Mobile Home on Spacious Lot – Country Setting with Highway Frontage This 2019 Trumph Clayton mobile home offers comfortable living in a peaceful country setting with convenient highway frontage. Situated on a large lot, the home features 3 bedrooms and 2 full bathrooms, perfect for families or those looking for extra space. The open-concept layout includes a spacious living room and a kitchen/dining combo complete with a center island for additional seating and prep space. Just off the kitchen is a dedicated laundry area for added convenience. This home is NOT on a permanent foundation, making it ideal for buyers seeking flexibility or investment opportunities. An outbuilding on the property adds extra storage or workspace. Cash or conventional financing only. All information is assumed accurate but must be verified by the buyer prior to making an offer.

Key facts

  • Highway frontage
  • Outbuilding
  • Large lot

Tags

HIGHWAY FRONTAGELARGE LOTOPEN-CONCEPT LAYOUTDEDICATED LAUNDRY AREAOUTBUILDING

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 other listed at $110k.

Deal economics

  • At list price, monthly cash flow is $225 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $97k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 71/100 on livability (#146 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, amenities F, commute F.
  • Green County (rural): math 39% / reading 43% proficiency, ranked #30 of 165 in KY (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 56 active listings in the ZIP; 3 units permitted in Green County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($761 loan paydown + $6k appreciation (5.0% local appreciation)).
  • Green County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (5.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 206 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y ago; this cycle's ask has dropped $20k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $8k; list at $110k implies a 1367% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire 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 $96,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 206 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.02%
Cap rate
8.75%
Cash-on-cash
8.76%
DSCR
1.39
GRM
8.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

5.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.4%
Equity multiple
2.29×
Total profit
$39,634
Equity at exit
$62,336
10-year hold
IRR
20.1%
Equity multiple
4.49×
Total profit
$107,374
Equity at exit
$107,583

Cash invested: $30,800 (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 42743

Home prices YoY
1.9%
Active inventory
56
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,125 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$41 /mo · $498/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$236
Net cashflow
$225

Break-even live

Break-even rent $841
Max offer price $110,000
Occupancy floor 75%

Sensitivity live

Price -10% $287 -5% $256 +0% $225 +5% $194 +10% $163
Rent -10% $136 -5% $180 +0% $225 +5% $269 +10% $314
Rate -1.0pp $280 -0.5pp $253 base $225 +0.5pp $196 +1.0pp $167

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
$27,500
Closing costs
$3,300
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 14 events

  1. 2026-06-02
    status $110,000 Pending 206 DOM
  2. 2026-06-01
    days on market $110,000 Active 206 DOM
  3. 2026-05-31
    days on market $110,000 Active 205 DOM
  4. 2026-05-31
    days on market $110,000 Active 204 DOM
  5. 2026-05-04
    price $110,000 895-char remark
    Show marketing remark (895 chars)

    Charming 3-Bed, 2-Bath Mobile Home on Spacious Lot – Country Setting with Highway Frontage This 2019 Trumph Clayton mobile home offers comfortable living in a peaceful country setting with convenient highway frontage. Situated on a large lot, the home features 3 bedrooms and 2 full bathrooms, perfect for families or those looking for extra space. The open-concept layout includes a spacious living room and a kitchen/dining combo complete with a center island for additional seating and prep space. Just off the kitchen is a dedicated laundry area for added convenience. This home is NOT on a permanent foundation, making it ideal for buyers seeking flexibility or investment opportunities. An outbuilding on the property adds extra storage or workspace. Cash or conventional financing only. All information is assumed accurate but must be verified by the buyer prior to making an offer.

  6. 2026-03-12
    status Active 895-char remark
    Show marketing remark (895 chars)

    Charming 3-Bed, 2-Bath Mobile Home on Spacious Lot – Country Setting with Highway Frontage This 2019 Trumph Clayton mobile home offers comfortable living in a peaceful country setting with convenient highway frontage. Situated on a large lot, the home features 3 bedrooms and 2 full bathrooms, perfect for families or those looking for extra space. The open-concept layout includes a spacious living room and a kitchen/dining combo complete with a center island for additional seating and prep space. Just off the kitchen is a dedicated laundry area for added convenience. This home is NOT on a permanent foundation, making it ideal for buyers seeking flexibility or investment opportunities. An outbuilding on the property adds extra storage or workspace. Cash or conventional financing only. All information is assumed accurate but must be verified by the buyer prior to making an offer.

  7. 2026-03-12
    price $119,000 895-char remark
    Show marketing remark (895 chars)

    Charming 3-Bed, 2-Bath Mobile Home on Spacious Lot – Country Setting with Highway Frontage This 2019 Trumph Clayton mobile home offers comfortable living in a peaceful country setting with convenient highway frontage. Situated on a large lot, the home features 3 bedrooms and 2 full bathrooms, perfect for families or those looking for extra space. The open-concept layout includes a spacious living room and a kitchen/dining combo complete with a center island for additional seating and prep space. Just off the kitchen is a dedicated laundry area for added convenience. This home is NOT on a permanent foundation, making it ideal for buyers seeking flexibility or investment opportunities. An outbuilding on the property adds extra storage or workspace. Cash or conventional financing only. All information is assumed accurate but must be verified by the buyer prior to making an offer.

  8. 2026-01-21
    historical 895-char remark
    Show marketing remark (895 chars)

    Charming 3-Bed, 2-Bath Mobile Home on Spacious Lot – Country Setting with Highway Frontage This 2019 Trumph Clayton mobile home offers comfortable living in a peaceful country setting with convenient highway frontage. Situated on a large lot, the home features 3 bedrooms and 2 full bathrooms, perfect for families or those looking for extra space. The open-concept layout includes a spacious living room and a kitchen/dining combo complete with a center island for additional seating and prep space. Just off the kitchen is a dedicated laundry area for added convenience. This home is NOT on a permanent foundation, making it ideal for buyers seeking flexibility or investment opportunities. An outbuilding on the property adds extra storage or workspace. Cash or conventional financing only. All information is assumed accurate but must be verified by the buyer prior to making an offer.

  9. 2025-12-05
    price $124,900 895-char remark
    Show marketing remark (895 chars)

    Charming 3-Bed, 2-Bath Mobile Home on Spacious Lot – Country Setting with Highway Frontage This 2019 Trumph Clayton mobile home offers comfortable living in a peaceful country setting with convenient highway frontage. Situated on a large lot, the home features 3 bedrooms and 2 full bathrooms, perfect for families or those looking for extra space. The open-concept layout includes a spacious living room and a kitchen/dining combo complete with a center island for additional seating and prep space. Just off the kitchen is a dedicated laundry area for added convenience. This home is NOT on a permanent foundation, making it ideal for buyers seeking flexibility or investment opportunities. An outbuilding on the property adds extra storage or workspace. Cash or conventional financing only. All information is assumed accurate but must be verified by the buyer prior to making an offer.

  10. 2025-09-17
    listed $129,900 Active 895-char remark
    Show marketing remark (895 chars)

    Charming 3-Bed, 2-Bath Mobile Home on Spacious Lot – Country Setting with Highway Frontage This 2019 Trumph Clayton mobile home offers comfortable living in a peaceful country setting with convenient highway frontage. Situated on a large lot, the home features 3 bedrooms and 2 full bathrooms, perfect for families or those looking for extra space. The open-concept layout includes a spacious living room and a kitchen/dining combo complete with a center island for additional seating and prep space. Just off the kitchen is a dedicated laundry area for added convenience. This home is NOT on a permanent foundation, making it ideal for buyers seeking flexibility or investment opportunities. An outbuilding on the property adds extra storage or workspace. Cash or conventional financing only. All information is assumed accurate but must be verified by the buyer prior to making an offer.

  11. 2019-11-26
    soldstatus $7,500 247-char remark
    Show marketing remark (247 chars)

    Vacant land with all utility hookups! There was previously a mobile home on the land whish was removed. This lot is ready for a new home! Electric, water meter and septic system located on the property. Lot to be surveyed for exact lot dimensions.

  12. 2019-11-26
    soldstatus $7,500
    Show marketing remark (247 chars)

    Vacant land with all utility hookups! There was previously a mobile home on the land whish was removed. This lot is ready for a new home! Electric, water meter and septic system located on the property. Lot to be surveyed for exact lot dimensions.

  13. 2019-11-18
    listed $9,500
  14. 2019-08-15
    listed $9,500 247-char remark
    Show marketing remark (247 chars)

    Vacant land with all utility hookups! There was previously a mobile home on the land whish was removed. This lot is ready for a new home! Electric, water meter and septic system located on the property. Lot to be surveyed for exact lot dimensions.

ⓘ 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
$498 · $41/mo
Projected year-2 tax
$946 · $79/mo
Expected delta
+$448/yr (+$37/mo · 90.2%)

ⓘ 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 5/10 Major 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 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
$13,504
− Mortgage interest
−$6,162
− Property taxes
−$498
− Insurance
−$550
− Repairs & maintenance
−$1,080
− Management
−$1,080
− Depreciation
−$3,200
Taxable income
$934
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$224
After-tax cash flow
$2,474/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
Green County
NCES district ID
2102340
Math proficiency
39% ▼ -14.00%
Reading proficiency
43% ▼ -16.00%
Median HH income
$35,616
Composite
33.94/100
National rank
#5332
State rank
#30 of 165 in KY

Livability — Greensburg

Score
71/100
State rank
#146
US rank
#6845

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
9,008

Population outlook (Green County) Hauer SSP2

Today (2025)
10,576 people
By 2030
10,191 · -3.6%
By 2040
9,263 · -12.4%
By 2050
8,189 · -22.6%
By 2075
5,849 · -44.7%
By 2100
3,833 · -63.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 3% Hispanic / Latino 3% Black 2%
Common ancestry
Slovak 2% Lithuanian 1% Serbian 1%
Foreign-born
0%
Languages at home
97% English-only · German/W. Germanic 2%

Political lean MEDSL · Green

2024 margin
Solid R (+72.6) · D 13.3% · R 85.9%
2008→2024 swing
-21.8pp toward R · 2008: -50.8pp · 2024: -72.6pp
All cycles
2024: R+72.6 2020: R+67.4 2016: R+66.4 2012: R+50.9 2008: R+50.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.00%
Current HPI
265.9882
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

+1057.9% since first listed
10 events — show timeline
  • 2026-05-04 Price Changed $110,000 HKARMLS
  • 2026-03-12 Relisted HKARMLS
  • 2026-03-12 Price Changed $119,000 HKARMLS
  • 2026-01-21 Delisted HKARMLS
  • 2025-12-05 Price Changed $124,900 HKARMLS
  • 2025-09-17 Listed $129,900 HKARMLS
  • 2019-11-26 Sold (MLS) $7,500 SCKMLSKY
  • 2019-11-26 Sold (MLS) $7,500 RASKMLS
  • 2019-11-18 Listed $9,500 SCKMLSKY
  • 2019-08-15 Listed $9,500 RASKMLS

Property tax history

+18.6%/yr

Latest (2025): $498 · -2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…