CashFlowRE
Sign in Sign up
2211 Dixie Ave
B Composite 71.78
Why this score? — see what drove the B 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 +28.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +6.6/10.0
  • Schools +4.0/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,900

2211 Dixie Ave · Farley, KY 42003
2 bd · 1.0 ba · 1,017 sqft · SingleFamily public records · 43 Days on market
0.62 ac lot $88/sqft · 10% below area Est $110k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Paducah Gem for Sale - $54,900! Nestled in the heart of Paducah, Kentucky, this delightful 1150 sf home on . 62 acres offers a cozy retreat with a touch of mid century appeal. Listed at an inviting $54,900, this home features a spacious layout, and shines with 1 bedroom plus office or hobby room, and 1 bathroom, perfect for a single dweller or a cozy couple. Situated in a residential area with central heating and cooling, ensuring year-round comfort. Enjoy the enclosed porch and patio deck, ideal for morning coffees or evening relaxation. This home is ready for your personal touches and a new owner! The ranch-style design adds a distinctive character, don’t miss out on this vibrant opportunity to own a slice of Paducah paradise.

Key facts

  • 0.62 acre lot
  • Listed 42 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer; Cable available; Natural gas available
  • Home design: Single-family residence; Single story
  • Construction: Frame construction; Vinyl siding
  • Exterior features: Metal roof; Outbuilding; Wooded lot; Gravel road access

Interior

  • Kitchen: Cooktop; Dishwasher; Refrigerator
  • Flooring: Carpet; Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air; Ceiling fan(s); Forced air heating; Natural gas heating
  • Interior features: Dishwasher; Refrigerator; Cooktop; 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 2-bed/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $283 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 62/100 on livability (#359 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A-, housing A-; Watch: employment D, amenities F, commute F.
  • Mccracken County (town): math 41% / reading 52% proficiency, ranked #16 of 165 in KY (top 10%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Reidland Elementary School (math 22% / reading 32%, grade F, #434 of 676 statewide, top 69%, 587 students, 70% FRL); Reidland Middle School (math 36% / reading 47%, grade F, #51 of 217 statewide, top 24%, 330 students, 64% FRL); Mccracken County High School (math 30% / reading 44%, grade F, #58 of 254 statewide, top 27%, 1,999 students, 43% FRL) — zoned schools average 59% FRL vs 41% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 268 active listings in the ZIP; 187 units permitted in McCracken County in 2024 (104 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • McCracken County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $48k; list at $90k implies a 85% gain — meaningful room to come down on a strong offer.

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 $87,203 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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. 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
1.16%
Cap rate
10.07%
Cash-on-cash
13.50%
DSCR
1.60
GRM
7.2

CMA / ARV

ARV (median comp)
$109,702
List price
$89,900
Delta
-18.05%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2243 Dixie Ave 0.14mi 2/1.0 1,000 (-2%) 7mo $54,000 $54 85
2140 Dixie Ave 0.10mi 2/1.0 1,000 (-2%) 15mo $138,000 $138 80
2135 Sunset Dr 0.22mi 3/1.0 (+1) 1,048 (+3%) 9mo $119,900 $114 72
1031 Vasseur Ave 0.25mi 3/1.5 (+1) 1,056 (+4%) 19mo $125,000 $118 59
1010 Yarbro Ln 0.58mi 3/1.0 (+1) 1,037 (+2%) 10mo $125,000 $121 56
289 Clements St 0.71mi 2/1.0 1,040 (+2%) 24mo $85,000 $82 43
290 Clements St 0.69mi 3/1.0 (+1) 1,140 (+12%) 5mo $106,000 $93 38
513 Thurman St 0.42mi 3/2.0 (+1) 1,158 (+14%) 17mo $143,000 $123 34
424 Kinkead St 0.67mi 1/1.0 (-1) 873 (-14%) 11mo $14,000 $16 31
1942 Hendricks St 0.54mi 3/2.0 (+1) 1,150 (+13%) 18mo $94,000 $82 29

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
3.5%
Equity multiple
1.14×
Total profit
$3,434
Equity at exit
$13,404
10-year hold
IRR
13.0%
Equity multiple
2.04×
Total profit
$26,072
Equity at exit
$7,773

Cash invested: $25,172 (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 42003

Home prices YoY
-19.8%
Active inventory
268
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,040 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$29 /mo · $353/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$218
Net cashflow
$283

Break-even live

Break-even rent $681
Max offer price $89,900
Occupancy floor 68%

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
$22,475
Closing costs
$2,697
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 21 events

  1. 2026-06-19
    days on market $89,900 Active 43 DOM
  2. 2026-06-18
    days on market $89,900 Active 42 DOM
  3. 2026-06-17
    days on market $89,900 Active 41 DOM
  4. 2026-06-16
    days on market $89,900 Active 40 DOM
  5. 2026-06-15
    days on market $89,900 Active 39 DOM
  6. 2026-06-14
    days on market $89,900 Active 37 DOM
  7. 2026-06-12
    days on market $89,900 Active 36 DOM
  8. 2026-06-09
    days on market $89,900 Active 33 DOM
  9. 2026-06-08
    days on market $89,900 Active 32 DOM
  10. 2026-06-07
    days on market $89,900 Active 31 DOM
  11. 2026-06-05
    days on market $89,900 Active 28 DOM
  12. 2026-06-03
    days on market $89,900 Active 27 DOM
  13. 2026-06-02
    days on market $89,900 Active 26 DOM
  14. 2026-06-01
    days on market $89,900 Active 25 DOM
  15. 2026-05-31
    days on market $89,900 Active 24 DOM
  16. 2026-05-30
    days on market $89,900 Active 23 DOM
  17. 2026-05-07
    listed $89,900 Active 531-char remark
  18. 2025-12-05
    soldstatus $48,500 Closed 745-char remark
    Show marketing remark (745 chars)

    Paducah Gem for Sale - $54,900! Nestled in the heart of Paducah, Kentucky, this delightful 1150 sf home on . 62 acres offers a cozy retreat with a touch of mid century appeal. Listed at an inviting $54,900, this home features a spacious layout, and shines with 1 bedroom plus office or hobby room, and 1 bathroom, perfect for a single dweller or a cozy couple. Situated in a residential area with central heating and cooling, ensuring year-round comfort. Enjoy the enclosed porch and patio deck, ideal for morning coffees or evening relaxation. This home is ready for your personal touches and a new owner! The ranch-style design adds a distinctive character, don’t miss out on this vibrant opportunity to own a slice of Paducah paradise.

  19. 2025-10-02
    listed $52,500 Active 745-char remark
    Show marketing remark (745 chars)

    Paducah Gem for Sale - $54,900! Nestled in the heart of Paducah, Kentucky, this delightful 1150 sf home on . 62 acres offers a cozy retreat with a touch of mid century appeal. Listed at an inviting $54,900, this home features a spacious layout, and shines with 1 bedroom plus office or hobby room, and 1 bathroom, perfect for a single dweller or a cozy couple. Situated in a residential area with central heating and cooling, ensuring year-round comfort. Enjoy the enclosed porch and patio deck, ideal for morning coffees or evening relaxation. This home is ready for your personal touches and a new owner! The ranch-style design adds a distinctive character, don’t miss out on this vibrant opportunity to own a slice of Paducah paradise.

  20. 2006-08-24
    soldstatus $23,000
  21. 2000-11-01
    soldstatus $15,510

ⓘ 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
$353 · $29/mo
Projected year-2 tax
$773 · $64/mo
Expected delta
+$420/yr (+$35/mo · 118.7%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 1 unhealthy d/yr today · 4 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
$12,479
− Mortgage interest
−$5,036
− Property taxes
−$353
− Insurance
−$450
− Repairs & maintenance
−$998
− Management
−$998
− Depreciation
−$2,615
Taxable income
$2,029
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$487
After-tax cash flow
$2,911/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
Mccracken County
NCES district ID
2103960
Math proficiency
41% ▼ -15.00%
Reading proficiency
52% ▼ -15.00%
Median HH income
$49,976
Composite
39.84/100
National rank
#3871
State rank
#16 of 165 in KY

Livability — Farley

Score
62/100
State rank
#359
US rank
#17178

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Farley, KY
Population (ZIP)
29,384

Population outlook (McCracken County) Hauer SSP2

Today (2025)
64,237 people
By 2030
63,468 · -1.2%
By 2040
61,221 · -4.7%
By 2050
58,432 · -9.0%
By 2075
52,668 · -18.0%
By 2100
44,517 · -30.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Black 9% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Slovak 2% Lithuanian 1% Serbian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Other Asian/Pacific 1%

Political lean MEDSL · McCracken

2024 margin
Solid R (+34.9) · D 31.9% · R 66.8% · Other 1.2%
2008→2024 swing
-9.7pp toward R · 2008: -25.2pp · 2024: -34.9pp
All cycles
2024: R+34.9 2020: R+31.7 2016: R+37.2 2012: R+32.5 2008: R+25.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -58.31%
Current HPI
236.3013
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

+479.6% since first listed
5 events — show timeline
  • 2026-05-07 Listed $89,900 WKRMLS
  • 2025-12-05 Sold (MLS) $48,500 WKRMLS
  • 2025-10-02 Listed $52,500 WKRMLS
  • 2006-08-24 Sold (Public Records) $23,000 Public Records
  • 2000-11-01 Sold (Public Records) $15,510 Public Records

Property tax history

-1.1%/yr

Latest (2025): $353 · -8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…