CashFlowRE
Sign in Sign up
1357 State Highway 1050
D Composite 41.93
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).

  • Cash flow +9.6/30.0
  • Appreciation +8.3/10.0
  • ARV discount +7.5/15.0
  • Livability +3.1/5.0
  • 1% rule +2.9/10.0
  • Schools +2.8/10.0
  • DSCR +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$189,000

1357 State Highway 1050 · Jeffersonville, KY 40337
3 bd · 2.0 ba · 1,232 sqft · Manufactured public records · 21 Days on market
Built 1999 1.00 ac lot

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

Listing remarks MLS

Welcome to this charming 3-bedroom, 2-bathroom home located at 1357 Kentucky Highway 1050. This cozy residence offers over 1,200 square feet of comfortable living space, perfect for families or anyone seeking a peaceful retreat. Situated on a generous 1 acre lot, the property provides ample outdoor space for gardening, play, or relaxation. Outside you'll find a LARGE detached 32X40 garage, 2 buildings measuring 12X14 & 12X12 and an 18X21 carport. With beautiful views and plenty of shade trees, this home is the perfect spot to get away from the noise of town but conveniently located just a short drive from shopping, restaurants and entertainment. Don't miss the opportunity to make this delightful property your own! Professional photos coming soon

Key facts

  • Remodeled
  • New sinks
  • Wooded setting

Tags

REMODELEDWOODED SETTINGNEW LVP FLOORINGUPDATED CABINETRYNEW VANITIESNEW SINKS

Property features AI

Exterior

  • Parking: Detached carport; Detached garage; Driveway
  • Utilities: Public water; Septic tank
  • Home design: Manufactured house; One story
  • Construction: Vinyl siding; Metal roof; Block foundation; Built as manufactured construction
  • Exterior features: Ramped access; Shed(s); Workshop; Wooded lot

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator; Range; Vented exhaust fan
  • Bedrooms: Total rooms: 8
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Central air; Ceiling fan(s)
  • Interior features: Ceiling fan(s); Screens; Accessible approach with ramp
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 manufactured listed at $189k.

Deal economics

  • At list price, monthly cash flow is $-128 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $170k (9.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $149k (21.1% below list).
  • Recommended offer: $149k (21.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 3.7% in Jeffersonville — 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 61/100 on livability (#382 in KY) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing B; Watch: health & safety D+, amenities F, commute F.
  • Montgomery County (rural): math 24% / reading 44% proficiency, ranked #76 of 165 in KY (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Camargo Elementary School (math 19% / reading 40%, grade F, #393 of 676 statewide, top 63%, 576 students, 64% FRL); Mcnabb Middle School (math 19% / reading 47%, grade F, #112 of 217 statewide, top 53%, 1,018 students, 55% FRL); Montgomery County High School (math 29% / reading 39%, grade F, #89 of 254 statewide, top 36%, 1,279 students, 47% FRL) — zoned schools at 55% FRL track the district average.
  • Market conditions: 42 active listings in the ZIP; 56 units permitted in Montgomery County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $14k of equity ($1k loan paydown + $13k appreciation (6.7% local appreciation)).
  • Montgomery County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 3, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($186k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 18y 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 $154k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,138 (21.1% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.79%
Cap rate
5.48%
Cash-on-cash
-2.90%
DSCR
0.87
GRM
10.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

6.7% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
14.7%
Equity multiple
2.03×
Total profit
$54,352
Equity at exit
$127,228
10-year hold
IRR
14.8%
Equity multiple
4.11×
Total profit
$164,549
Equity at exit
$238,358

Cash invested: $52,920 (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 40337

Home prices YoY
2.9%
Active inventory
42
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,491 medium interval (Pro) →
Mortgage (P&I)
$991
Tax est. 1.5%
$236 /mo · $2,835/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$313
Net cashflow
$-128

Break-even live

Break-even rent $1,653
Max offer price $170,486
Occupancy floor

Sensitivity live

Price -10% $3 -5% $-63 +0% $-128 +5% $-193 +10% $-259
Rent -10% $-246 -5% $-187 +0% $-128 +5% $-69 +10% $-10
Rate -1.0pp $-33 -0.5pp $-80 base $-128 +0.5pp $-177 +1.0pp $-227

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
$47,250
Closing costs
$5,670
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 27 events

  1. 2026-04-29
    status Pending
  2. 2026-04-16
    price $189,000
  3. 2026-04-03
    listed $195,000 Active
  4. 2025-06-11
    soldstatus $154,000 Closed 762-char remark
    Show marketing remark (762 chars)

    Welcome to this charming 3-bedroom, 2-bathroom home located at 1357 Kentucky Highway 1050. This cozy residence offers over 1,200 square feet of comfortable living space, perfect for families or anyone seeking a peaceful retreat. Situated on a generous 1 acre lot, the property provides ample outdoor space for gardening, play, or relaxation. Outside you'll find a LARGE detached 32X40 garage, 2 buildings measuring 12X14 & 12X12 and an 18X21 carport. With beautiful views and plenty of shade trees, this home is the perfect spot to get away from the noise of town but conveniently located just a short drive from shopping, restaurants and entertainment. Don't miss the opportunity to make this delightful property your own! Professional photos coming soon

  5. 2025-06-11
    soldstatus $154,000
    Show marketing remark (762 chars)

    Welcome to this charming 3-bedroom, 2-bathroom home located at 1357 Kentucky Highway 1050. This cozy residence offers over 1,200 square feet of comfortable living space, perfect for families or anyone seeking a peaceful retreat. Situated on a generous 1 acre lot, the property provides ample outdoor space for gardening, play, or relaxation. Outside you'll find a LARGE detached 32X40 garage, 2 buildings measuring 12X14 & 12X12 and an 18X21 carport. With beautiful views and plenty of shade trees, this home is the perfect spot to get away from the noise of town but conveniently located just a short drive from shopping, restaurants and entertainment. Don't miss the opportunity to make this delightful property your own! Professional photos coming soon

  6. 2025-05-14
    status Pending 762-char remark
    Show marketing remark (762 chars)

    Welcome to this charming 3-bedroom, 2-bathroom home located at 1357 Kentucky Highway 1050. This cozy residence offers over 1,200 square feet of comfortable living space, perfect for families or anyone seeking a peaceful retreat. Situated on a generous 1 acre lot, the property provides ample outdoor space for gardening, play, or relaxation. Outside you'll find a LARGE detached 32X40 garage, 2 buildings measuring 12X14 & 12X12 and an 18X21 carport. With beautiful views and plenty of shade trees, this home is the perfect spot to get away from the noise of town but conveniently located just a short drive from shopping, restaurants and entertainment. Don't miss the opportunity to make this delightful property your own! Professional photos coming soon

  7. 2025-04-29
    price $169,900 762-char remark
    Show marketing remark (762 chars)

    Welcome to this charming 3-bedroom, 2-bathroom home located at 1357 Kentucky Highway 1050. This cozy residence offers over 1,200 square feet of comfortable living space, perfect for families or anyone seeking a peaceful retreat. Situated on a generous 1 acre lot, the property provides ample outdoor space for gardening, play, or relaxation. Outside you'll find a LARGE detached 32X40 garage, 2 buildings measuring 12X14 & 12X12 and an 18X21 carport. With beautiful views and plenty of shade trees, this home is the perfect spot to get away from the noise of town but conveniently located just a short drive from shopping, restaurants and entertainment. Don't miss the opportunity to make this delightful property your own! Professional photos coming soon

  8. 2025-04-23
    price $174,999 762-char remark
    Show marketing remark (762 chars)

    Welcome to this charming 3-bedroom, 2-bathroom home located at 1357 Kentucky Highway 1050. This cozy residence offers over 1,200 square feet of comfortable living space, perfect for families or anyone seeking a peaceful retreat. Situated on a generous 1 acre lot, the property provides ample outdoor space for gardening, play, or relaxation. Outside you'll find a LARGE detached 32X40 garage, 2 buildings measuring 12X14 & 12X12 and an 18X21 carport. With beautiful views and plenty of shade trees, this home is the perfect spot to get away from the noise of town but conveniently located just a short drive from shopping, restaurants and entertainment. Don't miss the opportunity to make this delightful property your own! Professional photos coming soon

  9. 2025-04-16
    price $175,000 762-char remark
    Show marketing remark (762 chars)

    Welcome to this charming 3-bedroom, 2-bathroom home located at 1357 Kentucky Highway 1050. This cozy residence offers over 1,200 square feet of comfortable living space, perfect for families or anyone seeking a peaceful retreat. Situated on a generous 1 acre lot, the property provides ample outdoor space for gardening, play, or relaxation. Outside you'll find a LARGE detached 32X40 garage, 2 buildings measuring 12X14 & 12X12 and an 18X21 carport. With beautiful views and plenty of shade trees, this home is the perfect spot to get away from the noise of town but conveniently located just a short drive from shopping, restaurants and entertainment. Don't miss the opportunity to make this delightful property your own! Professional photos coming soon

  10. 2025-04-13
    listed $185,000 Active 762-char remark
    Show marketing remark (762 chars)

    Welcome to this charming 3-bedroom, 2-bathroom home located at 1357 Kentucky Highway 1050. This cozy residence offers over 1,200 square feet of comfortable living space, perfect for families or anyone seeking a peaceful retreat. Situated on a generous 1 acre lot, the property provides ample outdoor space for gardening, play, or relaxation. Outside you'll find a LARGE detached 32X40 garage, 2 buildings measuring 12X14 & 12X12 and an 18X21 carport. With beautiful views and plenty of shade trees, this home is the perfect spot to get away from the noise of town but conveniently located just a short drive from shopping, restaurants and entertainment. Don't miss the opportunity to make this delightful property your own! Professional photos coming soon

  11. 2017-07-03
    soldstatus $35,000
  12. 2017-06-23
    soldstatus $35,001 Sold 321-char remark
    Show marketing remark (321 chars)

    3 bedroom, 2 bath Manufactured home that is handicap accessible on the front and back entry of this property. 2 storage buildings very private with lots of trees. Property is sold AS IS/WHERE IS. Buyer to verify all property information. Case #201-381895 EQUAL HOUSING OPPORTUNITY. Property is listed UI(Uninsured Escrow)

  13. 2017-05-30
    status Pending 321-char remark
    Show marketing remark (321 chars)

    3 bedroom, 2 bath Manufactured home that is handicap accessible on the front and back entry of this property. 2 storage buildings very private with lots of trees. Property is sold AS IS/WHERE IS. Buyer to verify all property information. Case #201-381895 EQUAL HOUSING OPPORTUNITY. Property is listed UI(Uninsured Escrow)

  14. 2017-05-16
    listed $29,000 Active 321-char remark
    Show marketing remark (321 chars)

    3 bedroom, 2 bath Manufactured home that is handicap accessible on the front and back entry of this property. 2 storage buildings very private with lots of trees. Property is sold AS IS/WHERE IS. Buyer to verify all property information. Case #201-381895 EQUAL HOUSING OPPORTUNITY. Property is listed UI(Uninsured Escrow)

  15. 2012-10-16
    historical
  16. 2012-10-16
    historical
  17. 2012-04-17
    listed $67,000
  18. 2012-04-17
    listed $67,000
  19. 2011-10-30
    historical
  20. 2010-06-01
    historical
  21. 2010-05-29
    listed $69,500
  22. 2009-06-15
    listed $74,000
  23. 2008-12-12
    historical
  24. 2008-09-12
    listed $82,500
  25. 2008-09-11
    historical
  26. 2008-06-11
    listed $78,500
  27. 2008-03-10
    soldstatus $66,000

ⓘ 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 6/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥102°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 6% 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
$17,897
− Mortgage interest
−$10,587
− Property taxes
−$2,835
− Insurance
−$945
− Repairs & maintenance
−$1,432
− Management
−$1,432
− Depreciation
−$5,498
Taxable loss
−$4,832
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,160
After-tax cash flow
$-376/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
Montgomery County
NCES district ID
2104250
Math proficiency
24% ▼ -21.00%
Reading proficiency
44% ▼ -14.00%
Median HH income
$38,262
Composite
28.32/100
National rank
#6782
State rank
#76 of 165 in KY

Livability — Jeffersonville

Score
61/100
State rank
#382
US rank
#18158

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jeffersonville, KY
Population (ZIP)
5,461

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
29,814 people
By 2030
30,705 · +3.0%
By 2040
32,189 · +8.0%
By 2050
33,131 · +11.1%
By 2075
33,991 · +14.0%
By 2100
32,097 · +7.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 2% Hispanic / Latino 1%
Common ancestry
Slovak 3% Lithuanian 2% Italian 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Montgomery

2024 margin
Solid R (+46.6) · D 26.0% · R 72.6% · Other 1.5%
2008→2024 swing
-30.0pp toward R · 2008: -16.6pp · 2024: -46.6pp
All cycles
2024: R+46.6 2020: R+41.8 2016: R+41.1 2012: R+26.3 2008: R+16.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.70%
Current HPI
241.3612
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

+186.4% since first listed
27 events — show timeline
  • 2026-04-29 Pending ImagineMLS
  • 2026-04-16 Price Changed $189,000 ImagineMLS
  • 2026-04-03 Listed $195,000 ImagineMLS
  • 2025-06-11 Sold (Public Records) $154,000 Public Records
  • 2025-06-11 Sold (MLS) $154,000 ImagineMLS
  • 2025-05-14 Pending ImagineMLS
  • 2025-04-29 Price Changed $169,900 ImagineMLS
  • 2025-04-23 Price Changed $174,999 ImagineMLS
  • 2025-04-16 Price Changed $175,000 ImagineMLS
  • 2025-04-13 Listed $185,000 ImagineMLS
  • 2017-07-03 Sold (Public Records) $35,000 Public Records
  • 2017-06-23 Sold (MLS) $35,001 ImagineMLS
  • 2017-05-30 Pending ImagineMLS
  • 2017-05-16 Listed $29,000 ImagineMLS
  • 2012-10-16 Listing Removed ImagineMLS
  • 2012-10-16 Listing Removed ImagineMLS
  • 2012-04-17 Listed $67,000 ImagineMLS
  • 2012-04-17 Listed $67,000 ImagineMLS
  • 2011-10-30 Listing Removed ImagineMLS
  • 2010-06-01 Listing Removed ImagineMLS
  • 2010-05-29 Listed $69,500 ImagineMLS
  • 2009-06-15 Listed $74,000 ImagineMLS
  • 2008-12-12 Listing Removed ImagineMLS
  • 2008-09-12 Listed $82,500 ImagineMLS
  • 2008-09-11 Listing Removed ImagineMLS
  • 2008-06-11 Listed $78,500 ImagineMLS
  • 2008-03-10 Sold (Public Records) $66,000 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…