CashFlowRE
Sign in Sign up
1270 Menix Rd Rd
D Composite 44.84
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 +8.2/30.0
  • Appreciation +5.5/10.0
  • Livability +3.5/5.0
  • Schools +2.9/10.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.2/10.0

$149,000

1270 Menix Rd Rd · Olive Hill, KY 41164
3 bd · 1.0 ba · 1,728 sqft · SingleFamily public records · 44 Days on market
Built 1960 0.70 ac lot $86/sqft · 31% below area Est $201k · 26% under

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

Listing remarks

country living at it best house need some tlc great location just mins. from carter caves state park. just mins fromi-64 can be in ashland within 30 mins and lextington within 1 hr.

Key facts

  • Country living
  • Great location
  • 0.7 acre lot

Tags

COUNTRY LIVINGGREAT LOCATIONCARTER CAVES STATE PARK

Property features AI

Exterior

  • Parking: No dedicated parking
  • Utilities: Public water; Septic tank sewer
  • Home design: Single-family residence; One story
  • Construction: Aluminum siding; Block foundation; Composition roof; Built above grade (finished area approximately 1,600)
  • Exterior features: Porch; Cleared, rolling lot; Rolling, clear topography; Near Carter Caves, Cave Run, Grayson Lake, and Greenbo Lake

Interior

  • Kitchen: Electric range; Refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Floor furnace heating
  • Interior features: Electric range and refrigerator included; Partial, unfinished basement

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 single-family listed at $149k.

Deal economics

  • At list price, monthly cash flow is $-139 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $129k (13.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $113k (24.4% below list).
  • Recommended offer: $113k (24.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 70/100 on livability (#160 in KY) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, health & safety C-, amenities F.
  • Carter County (rural): math 27% / reading 43% proficiency, ranked #70 of 165 in KY (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Carter City Elementary School (math 74% / reading 84%, grade A, #2 of 676 statewide, top 0%, 144 students, 65% FRL); East Carter Middle School (math 21% / reading 41%, grade F, #138 of 217 statewide, top 65%, 505 students, 62% FRL); West Carter County High School (math 27% / reading 37%, grade F, #97 of 254 statewide, top 46%, 522 students, 59% FRL).
  • Zoned-school proficiency averages 48% at this address vs 35% district-wide (+12 pts) — the actual schools serving this property are materially stronger than the Carter County average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 49 active listings in the ZIP; 1 units permitted in Carter County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($1k loan paydown + $1k appreciation (1.0% local appreciation)).
  • Carter County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $112,688 (24.4% 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. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.76%
Cap rate
5.17%
Cash-on-cash
-4.01%
DSCR
0.82
GRM
11.0

CMA / ARV

ARV (median comp)
$201,379
List price
$149,000
Delta
-26.01%
Verdict
UNDERPRICED
Comps
3 within 2.0 mi

Projected returns pro-forma

0.98% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-3.0%
Equity multiple
0.85×
Total profit
$-6,239
Equity at exit
$50,697
10-year hold
IRR
2.2%
Equity multiple
1.26×
Total profit
$10,982
Equity at exit
$67,240

Cash invested: $41,720 (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 41164

Home prices YoY
0.3%
Active inventory
49
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$1,127 medium interval (Pro) →
Mortgage (P&I)
$781
Tax est. 1.5%
$186 /mo · $2,235/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$237
Net cashflow
$-139

Break-even live

Break-even rent $1,303
Max offer price $128,818
Occupancy floor

Sensitivity live

Price -10% $-36 -5% $-88 +0% $-139 +5% $-191 +10% $-242
Rent -10% $-228 -5% $-184 +0% $-139 +5% $-95 +10% $-50
Rate -1.0pp $-64 -0.5pp $-102 base $-139 +0.5pp $-178 +1.0pp $-217

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
$37,250
Closing costs
$4,470
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 18 events

  1. 2026-06-22
    days on market $149,000 Active 44 DOM
  2. 2026-06-18
    days on market $149,000 Active 41 DOM
  3. 2026-06-17
    days on market $149,000 Active 40 DOM
  4. 2026-06-16
    days on market $149,000 Active 39 DOM
  5. 2026-06-15
    days on market $149,000 Active 38 DOM
  6. 2026-06-14
    days on market $149,000 Active 36 DOM
  7. 2026-06-13
    days on market $149,000 Active 35 DOM
  8. 2026-06-10
    days on market $149,000 Active 33 DOM
  9. 2026-06-09
    days on market $149,000 Active 32 DOM
  10. 2026-06-08
    days on market $149,000 Active 31 DOM
  11. 2026-06-07
    days on market $149,000 Active 30 DOM
  12. 2026-06-05
    days on market $149,000 Active 27 DOM
  13. 2026-06-03
    days on market $149,000 Active 26 DOM
  14. 2026-06-02
    days on market $149,000 Active 25 DOM
  15. 2026-06-01
    days on market $149,000 Active 24 DOM
  16. 2026-05-31
    days on market $149,000 Active 23 DOM
  17. 2026-05-31
    days on market $149,000 Active 22 DOM
  18. 2026-05-06
    listed $149,000 Active 182-char remark

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°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
$13,523
− Mortgage interest
−$8,346
− Property taxes
−$2,235
− Insurance
−$745
− Repairs & maintenance
−$1,082
− Management
−$1,082
− Depreciation
−$4,335
Taxable loss
−$4,302
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,032
After-tax cash flow
$-641/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
Carter County
NCES district ID
2101020
Math proficiency
27% ▼ -29.00%
Reading proficiency
43% ▼ -16.00%
Median HH income
$34,662
Composite
28.82/100
National rank
#6656
State rank
#70 of 165 in KY

Livability — Olive Hill

Score
70/100
State rank
#160
US rank
#8044

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
12,372

Population outlook (Carter County) Hauer SSP2

Today (2025)
25,627 people
By 2030
24,598 · -4.0%
By 2040
22,429 · -12.5%
By 2050
20,217 · -21.1%
By 2075
15,274 · -40.4%
By 2100
10,545 · -58.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Slovak 2% Serbian 1% Iranian 1%
Foreign-born
0%

Political lean MEDSL · Carter

2024 margin
Solid R (+58.5) · D 20.2% · R 78.6% · Other 1.2%
2008→2024 swing
-48.9pp toward R · 2008: -9.5pp · 2024: -58.5pp
All cycles
2024: R+58.5 2020: R+52.9 2016: R+51.7 2012: R+21.3 2008: R+9.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.98%
Current HPI
288.8744
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

1 event — show timeline
  • 2026-05-06 Listed $149,000 AABOR

Property tax history

+17.1%/yr

Latest (2024): $257 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…