CashFlowRE
Sign in Sign up
208 Chandler St
C+ Composite 64.05
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 +23.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.6/10.0
  • 1% rule +5.4/10.0
  • 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

$110,000

208 Chandler St · Elizabethtown, KY 42701
2 bd · 1.0 ba · 744 sqft · SingleFamily public records · 7 Days on market
Built 1952 0.27 ac lot Est $161k · 32% under

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

Listing remarks MLS

Don't miss this adorable, cozy home located next to the American Legion Water Park. The covered back patio is a wonderful setting for this quiet neighborhood. Enjoy relaxing around the firepit and large patio are in the backyard. The storage building is equipped with electricity and air conditioning.

Key facts

  • Firepit
  • Large patio
  • Covered back patio

Tags

COVERED BACK PATIOFIREPITLARGE PATIO

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Parking: Driveway
  • Utilities: Electricity connected
  • Home design: Single-family ranch-style home; One story; Built in 1952
  • Construction: Vinyl siding; Shingle roof; Concrete block foundation
  • Exterior features: See remarks

Interior

  • Bedrooms: 1 bedroom on the first floor
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Central air conditioning; Electricity connected
  • Interior features: Two total rooms; No basement; No fireplaces
  • Laundry & utility: First-floor laundry; 1 HVAC unit

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 $110k.

Deal economics

  • At list price, monthly cash flow is $208 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Cap rate 8.6% vs local median 3.5% 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.
  • Zoned schools: Morningside Elementary School (math 21% / reading 38%, grade F, #393 of 676 statewide, top 63%, 452 students, 50% FRL); Talton K Stone Middle School (math 26% / reading 51%, grade F, #68 of 217 statewide, top 32%, 545 students, 42% FRL); Elizabethtown High School (math 35% / reading 45%, grade F, #39 of 254 statewide, top 15%, 824 students, 36% FRL) — zoned schools at 43% FRL track the district average.
  • Market conditions: Rents rising (+3.3%/yr); 548 active listings in the ZIP; 1 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 $761 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.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 5y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $69k; list at $110k implies a 59% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $110,000

Questions for the listing agent

  1. Built in 1952 — 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. 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.
  4. 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.
  5. 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
1.04%
Cap rate
8.56%
Cash-on-cash
8.11%
DSCR
1.36
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$160,704
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
213 Chandler St 0.03mi 2/1.0 720 (-3%) 8mo $131,500 $183 87
533 Lee Rd 0.53mi 2/1.0 750 (+1%) 8mo $172,500 $230 67
512 Village Dr 0.66mi 2/1.0 750 (+1%) 4mo $153,000 $204 64
513 Diecks Dr 0.57mi 2/1.0 750 (+1%) 10mo $120,000 $160 64
518 Village Dr 0.66mi 2/1.0 750 (+1%) 8mo $165,000 $220 61
528 Diecks Dr 0.61mi 2/1.0 750 (+1%) 14mo $150,000 $200 58
520 Village Dr 0.66mi 2/1.0 750 (+1%) 14mo $162,500 $217 56
532 Village Dr 0.67mi 2/1.0 768 (+3%) 19mo $197,000 $257 48
221 Mantle Ave 0.71mi 2/1.0 832 (+12%) 2mo $185,500 $223 46
506 Diecks Dr 0.60mi 2/1.0 846 (+14%) 8mo $153,000 $181 43
218 N Mantle Ave 0.74mi 2/1.0 832 (+12%) 10mo $179,900 $216 38
233 Henry St 0.72mi 2/1.0 665 (-11%) 18mo $96,000 $144 33

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
-3.6%
Equity multiple
0.86×
Total profit
$-4,217
Equity at exit
$16,401
10-year hold
IRR
6.4%
Equity multiple
1.48×
Total profit
$14,845
Equity at exit
$9,511

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 42701

Home prices YoY
-29.8%
Rents YoY
3.3%
Active inventory
548
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,147 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$76 /mo · $907/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$241
Net cashflow
$208

Break-even live

Break-even rent $884
Max offer price $110,000
Occupancy floor 77%

Sensitivity live

Price -10% $270 -5% $239 +0% $208 +5% $177 +10% $146
Rent -10% $118 -5% $163 +0% $208 +5% $253 +10% $299
Rate -1.0pp $264 -0.5pp $236 base $208 +0.5pp $180 +1.0pp $151

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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
900 David Ct Elizabethtown, KY 1.0–2.0 1.0–1.5 780 $985 $1.26 45d 15 0.45mi

Listing history 7 events

  1. 2026-05-04
    status Pending
  2. 2026-05-03
    status Pending 301-char remark
    Show marketing remark (301 chars)

    Don't miss this adorable, cozy home located next to the American Legion Water Park. The covered back patio is a wonderful setting for this quiet neighborhood. Enjoy relaxing around the firepit and large patio are in the backyard. The storage building is equipped with electricity and air conditioning.

  3. 2026-04-27
    listed $110,000 Active 301-char remark
    Show marketing remark (301 chars)

    Don't miss this adorable, cozy home located next to the American Legion Water Park. The covered back patio is a wonderful setting for this quiet neighborhood. Enjoy relaxing around the firepit and large patio are in the backyard. The storage building is equipped with electricity and air conditioning.

  4. 2026-04-27
    listed $110,000 Active
    Show marketing remark (301 chars)

    Don't miss this adorable, cozy home located next to the American Legion Water Park. The covered back patio is a wonderful setting for this quiet neighborhood. Enjoy relaxing around the firepit and large patio are in the backyard. The storage building is equipped with electricity and air conditioning.

  5. 2021-07-13
    soldstatus $69,000
  6. 2021-07-12
    soldstatus $68,000 414-char remark
    Show marketing remark (414 chars)

    Great Starter, Retirement or Investment Property. .. Newer Heat/Ac pump, remodeled open/expanded up the bedroom All appliances to stay (Washer, Dryer, Stove, Dishwasher and Refrigerator) House features a loft which the owner uses as another bedroom. close to the city park, golf course, pool. Back yard feature a covered porch to enjoy your mornings. Shed with has its own electric box, air, phone jack, usb cable.

  7. 2021-05-26
    listed $72,000 414-char remark
    Show marketing remark (414 chars)

    Great Starter, Retirement or Investment Property. .. Newer Heat/Ac pump, remodeled open/expanded up the bedroom All appliances to stay (Washer, Dryer, Stove, Dishwasher and Refrigerator) House features a loft which the owner uses as another bedroom. close to the city park, golf course, pool. Back yard feature a covered porch to enjoy your mornings. Shed with has its own electric box, air, phone jack, usb cable.

ⓘ 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
$907 · $76/mo
Projected year-2 tax
$946 · $79/mo
Expected delta
+$39/yr (+$3/mo · 4.3%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥104°F today · 18 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
$13,769
− Mortgage interest
−$6,162
− Property taxes
−$907
− Insurance
−$550
− Repairs & maintenance
−$1,102
− Management
−$1,102
− Depreciation
−$3,200
Taxable income
$747
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$179
After-tax cash flow
$2,319/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

+52.8% since first listed
7 events — show timeline
  • 2026-05-04 Pending Metro Search MLS
  • 2026-05-03 Pending HKARMLS
  • 2026-04-27 Listed $110,000 HKARMLS
  • 2026-04-27 Listed $110,000 Metro Search MLS
  • 2021-07-13 Sold (Public Records) $69,000 Public Records
  • 2021-07-12 Sold (MLS) $68,000 HKARMLS
  • 2021-05-26 Listed $72,000 HKARMLS

Property tax history

+7.2%/yr

Latest (2025): $907 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…