CashFlowRE
Sign in Sign up
679 Ridgewood St
C+ Composite 64.86
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 +25.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.3/10.0
  • 1% rule +5.3/10.0
  • Livability +3.6/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$110,000

679 Ridgewood St · Owensboro, KY 42301
3 bd · 1.0 ba · 1,247 sqft · SingleFamily public records · 14 Days on market
Built 1960 6,600 sqft lot $88/sqft · 33% below area Est $165k · 33% under ↓ 18% since listing

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

Listing remarks

ATTENTION INVESTORS, CA$H BUYERS & HOUSE FLIPPERS: This 3 bedroom, 1 bath home is your next project! This west Owensboro home has over 1,000 sq. ft. with a fenced yard. Now's the time to invest in real estate and this home is ready for your personal touch.

Key facts

  • Fenced yard
  • 6,600 sq ft lot
  • Built 1960

Tags

FENCED YARD

Property features AI

Finance

  • Other: Located in the Scottish Heights subdivision

Exterior

  • Parking: Concrete parking
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Slab foundation; Built as of 1,247 above-grade finished area
  • Exterior features: Fenced yard; Level lot

Interior

  • Kitchen: Range
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Eat-in kitchen
  • 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/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $246 ($3k/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 9.0% 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.
  • Owensboro Independent (urban): math 27% / reading 36% proficiency, ranked #100 of 165 in KY (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Cravens Elementary School (math 17% / reading 22%, grade F, #572 of 676 statewide, top 88%, 370 students, 92% FRL); Owensboro Middle School (math 25% / reading 34%, grade F, #151 of 217 statewide, top 71%, 807 students, 74% FRL); Owensboro High School (math 30% / reading 40%, grade F, #74 of 254 statewide, top 29%, 1,334 students, 58% FRL).
  • Market conditions: 301 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $761 of loan paydown is wiped out by about $3k 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 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $90k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $110,000

Questions for the listing agent

  1. Built in 1960 — 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. 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?
  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
1.03%
Cap rate
8.98%
Cash-on-cash
9.60%
DSCR
1.43
GRM
8.1

CMA / ARV

ARV (median comp)
$165,292
List price
$110,000
Delta
-33.45%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
679 Ridgewood St 0.00mi 3/1.0 1,247 (0%) 0mo $90,000 $72 100
918 Marianna Dr 0.33mi 3/1.0 1,262 (+1%) 3mo $149,500 $118 80
615 Fargo St 0.16mi 3/2.0 1,280 (+3%) 8mo $179,900 $141 77
738 Dornell St 0.21mi 2/1.0 (-1) 1,134 (-9%) 2mo $136,000 $120 68
1002 Piedmont Dr 0.31mi 3/1.0 1,392 (+12%) 6mo $184,700 $133 61
3430 Deer Trl 0.69mi 3/2.0 1,266 (+2%) 2mo $256,000 $202 59
237 Edwards St 0.69mi 3/1.0 1,327 (+6%) 2mo $30,000 $23 56
918 Gardenside Dr 0.45mi 3/1.0 1,392 (+12%) 12mo $149,900 $108 50
193 Martin Way 0.63mi 3/1.5 1,392 (+12%) 12mo $203,400 $146 39
113 Partridge Loop 0.48mi 2/2.0 (-1) 1,411 (+13%) 10mo $168,900 $120 39
177 Hummingbird Lp Loop E 0.61mi 3/2.0 1,392 (+12%) 13mo $190,000 $136 38
2416 W 5th St 0.71mi 2/1.0 (-1) 1,080 (-13%) 11mo $33,000 $31 30

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
-1.9%
Equity multiple
0.93×
Total profit
$-2,184
Equity at exit
$16,401
10-year hold
IRR
7.8%
Equity multiple
1.59×
Total profit
$18,090
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 42301

Home prices YoY
-31.0%
Active inventory
301
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,129 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$23 /mo · $271/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$237
Net cashflow
$246

Break-even live

Break-even rent $817
Max offer price $110,000
Occupancy floor 73%

Sensitivity live

Price -10% $309 -5% $278 +0% $246 +5% $215 +10% $184
Rent -10% $157 -5% $202 +0% $246 +5% $291 +10% $336
Rate -1.0pp $302 -0.5pp $274 base $246 +0.5pp $218 +1.0pp $189

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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1202 Hutch Ln Unit A Owensboro, KY 2.0 1.0 989 $825 $0.83 15d 1 0.72mi
200 Heartwood Ct Unit 8 Owensboro, KY 2.0 1.0 700 $925 $1.32 23d 1 0.78mi
225 Heartwood Ct Unit 11 Owensboro, KY 2.0 1.0 700 $945 $1.35 23d 1 0.78mi
225 Heartwood Ct Unit 3 Owensboro, KY 2.0 1.0 700 $925 $1.32 23d 1 0.78mi
225 Heartwood Ct Apt 7 Owensboro, KY 2.0 1.0 700 $925 $1.32 45d 1 0.79mi

Listing history 1 events

  1. 2026-05-13
    listed $110,000 Active 262-char remark

ⓘ 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
$271 · $23/mo
Projected year-2 tax
$946 · $79/mo
Expected delta
+$675/yr (+$56/mo · 248.7%)

ⓘ 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 6/10 Major 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$13,545
− Mortgage interest
−$6,162
− Property taxes
−$271
− Insurance
−$550
− Repairs & maintenance
−$1,084
− Management
−$1,084
− Depreciation
−$3,200
Taxable income
$1,195
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$287
After-tax cash flow
$2,670/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
Owensboro Independent
NCES district ID
2104590
Math proficiency
27% ▼ -16.00%
Reading proficiency
36% ▼ -14.00%
Median HH income
$33,020
Composite
25.79/100
National rank
#7364
State rank
#100 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)
45,445
Household income
$66,885
Rent vs Own
37.0% rent · 63.0% own
Severe rent burden
1228.0

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 (82%)
Race & ethnicity
White 82% Black 6% Two or more races 5% Hispanic / Latino 4% Asian 3%
Common ancestry
Slovak 3% Italian 1% Romanian 1%
Foreign-born
5% · Canada, Philippines
Languages at home
92% English-only · Spanish 4% Other Asian/Pacific 2%

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
▼ -106.96%
Current HPI
238.2395
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

-18.2% since first listed
3 events — show timeline
  • 2026-06-11 Sold (MLS) $90,000 GORAMLS
  • 2026-05-27 Pending GORAMLS
  • 2026-05-13 Listed $110,000 GORAMLS

Property tax history

-0.4%/yr

Latest (2025): $271 · -3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…