CashFlowRE
Sign in Sign up
150 Higgs Rd
D Composite 41.22
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.6/10.0
  • Livability +3.4/5.0
  • 1% rule +3.0/10.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$144,000

150 Higgs Rd · Caneyville, KY 42721
3 bd · 2.0 ba · 1,216 sqft · Manufactured · 54 Days on market
Built 2014 0.83 ac lot

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

Listing remarks

Welcome to peaceful country living at 150 Higgs Rd in Caneyville! This beautifully remodeled 3 bedroom, 2 bath mobile home offers 1,216 +/- sq ft of comfortable living space and is situated on approximately 0.83 +/- acres, providing the perfect blend of comfort, style, and scenic surroundings. Step inside to an immaculate interior featuring numerous updates, including new flooring, kitchen cabinets, countertops, vanities, and updated lighting throughout. The spacious kitchen boasts tons of cabinetry along with a convenient island, making it ideal for both everyday living and entertaining. Outside, you'll fall in love with the serene rural setting. The home sits on a hill, providing beautifu

Key facts

  • Immaculate interior
  • New flooring
  • Spacious kitchen

Tags

REMODELED MOBILE HOMEIMMACULATE INTERIORNEW FLOORINGKITCHEN CABINETSUPDATED LIGHTINGSPACIOUS KITCHEN

Property features AI

Finance

  • Other: Approximate living area reported as 1,216 (source: listing agent); Lot size about 0.83 acres
  • HOA & community: No association fee

Exterior

  • Parking: Driveway
  • Utilities: Electricity connected; Electric heating; Central air conditioning
  • Home design: Residential property; One story; Built in 2014; Other architectural style
  • Construction: Vinyl siding; Shingle roof; Built in 2014
  • Exterior features: Irregular lot; No fencing

Interior

  • Kitchen: Kitchen located on the first floor
  • Bedrooms: 3 bedrooms total, all on the first floor; Primary bedroom on the first floor
  • Bathrooms: 2 full bathrooms, including primary full bathroom on the first floor
  • Interior features: 5 total rooms; 3 closets; No basement; First-floor laundry
  • Laundry & utility: Laundry on the first floor

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 $144k.

Deal economics

  • At list price, monthly cash flow is $45 ($535/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $115k (20.2% below list).
  • Recommended offer: $115k (20.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 2.1% in Caneyville — 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 68/100 on livability (#182 in KY) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Grayson County (rural): math 27% / reading 40% proficiency, ranked #84 of 165 in KY (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Caneyville Elementary School (math 27% / reading 37%, grade F, #348 of 676 statewide, top 55%, 390 students, 71% FRL); Grayson County Middle School (math 23% / reading 38%, grade F, #143 of 217 statewide, top 67%, 839 students, 63% FRL); Grayson County High School (math 24% / reading 38%, grade F, #118 of 254 statewide, top 47%, 1,252 students, 61% FRL).
  • Market conditions: 27 active listings in the ZIP; 23 units permitted in Grayson County in 2024 (12 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $996 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($140k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $55k; list at $144k implies a 162% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $114,924 (20.2% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 20% 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 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?
  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
0.80%
Cap rate
6.66%
Cash-on-cash
1.33%
DSCR
1.06
GRM
10.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-14.2%
Equity multiple
0.49×
Total profit
$-20,558
Equity at exit
$21,471
10-year hold
IRR
-5.6%
Equity multiple
0.64×
Total profit
$-14,503
Equity at exit
$12,450

Cash invested: $40,320 (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 42721

Home prices YoY
-3.9%
Active inventory
27
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,149 medium interval (Pro) →
Mortgage (P&I)
$755
Tax from tax record
$48 /mo · $578/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$241
Net cashflow
$45

Break-even live

Break-even rent $1,093
Max offer price $144,000
Occupancy floor 91%

Sensitivity live

Price -10% $126 -5% $85 +0% $45 +5% $4 +10% $-37
Rent -10% $-46 -5% $-1 +0% $45 +5% $90 +10% $135
Rate -1.0pp $117 -0.5pp $81 base $45 +0.5pp $7 +1.0pp $-31

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
$36,000
Closing costs
$4,320
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 20 events

  1. 2026-06-21
    days on market $144,000 Active 54 DOM
  2. 2026-06-21
    days on market $144,000 Active 53 DOM
  3. 2026-06-18
    days on market $144,000 Active 51 DOM
  4. 2026-06-17
    days on market $144,000 Active 50 DOM
  5. 2026-06-16
    days on market $144,000 Active 49 DOM
  6. 2026-06-15
    days on market $144,000 Active 48 DOM
  7. 2026-06-13
    days on market $144,000 Active 46 DOM
  8. 2026-06-12
    days on market $144,000 Active 45 DOM
  9. 2026-06-09
    days on market $144,000 Active 42 DOM
  10. 2026-06-08
    days on market $144,000 Active 41 DOM
  11. 2026-06-07
    days on market $144,000 Active 40 DOM
  12. 2026-06-07
    pricedays on market $144,000 Active 39 DOM
  13. 2026-06-04
    days on market $154,000 Active 36 DOM
  14. 2026-06-02
    days on market $154,000 Active 35 DOM
  15. 2026-06-01
    days on market $154,000 Active 34 DOM
  16. 2026-05-31
    days on market $154,000 Active 33 DOM
  17. 2026-05-31
    days on market $154,000 Active 32 DOM
  18. 2026-05-21
    price $154,000
  19. 2026-04-25
    listed $159,000 Active
  20. 2021-07-30
    soldstatus $55,000

ⓘ 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
$578 · $48/mo
Projected year-2 tax
$1,238 · $103/mo
Expected delta
+$661/yr (+$55/mo · 114.3%)

ⓘ 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 5/10 Major 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$13,791
− Mortgage interest
−$8,066
− Property taxes
−$578
− Insurance
−$720
− Repairs & maintenance
−$1,103
− Management
−$1,103
− Depreciation
−$4,189
Taxable loss
−$1,969
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$473
After-tax cash flow
$1,008/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
Grayson County
NCES district ID
2102300
Math proficiency
27% ▼ -23.00%
Reading proficiency
40% ▼ -17.00%
Median HH income
$34,256
Composite
27.55/100
National rank
#6944
State rank
#84 of 165 in KY

Livability — Caneyville

Score
68/100
State rank
#182
US rank
#9075

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
4,302
Population (ZIP)
4,302

Population outlook (Grayson County) Hauer SSP2

Today (2025)
26,840 people
By 2030
27,032 · +0.7%
By 2040
27,236 · +1.5%
By 2050
27,076 · +0.9%
By 2075
26,565 · -1.0%
By 2100
24,007 · -10.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 1% Hispanic / Latino 1%
Common ancestry
Slovak 3% Italian 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · German/W. Germanic 4%

Political lean MEDSL · Grayson

2024 margin
Solid R (+61.8) · D 18.5% · R 80.3% · Other 1.2%
2008→2024 swing
-26.9pp toward R · 2008: -34.9pp · 2024: -61.8pp
All cycles
2024: R+61.8 2020: R+58.8 2016: R+59.3 2012: R+39.5 2008: R+34.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -13.73%
Current HPI
337.3074
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

+180.0% since first listed
3 events — show timeline
  • 2026-05-21 Price Changed $154,000 Metro Search MLS
  • 2026-04-25 Listed $159,000 Metro Search MLS
  • 2021-07-30 Sold (Public Records) $55,000 Public Records

Property tax history

+10.9%/yr

Latest (2025): $578 · -0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…