CashFlowRE
Sign in Sign up
709 Milliken Rd
B Composite 73.23
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 +28.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.6/10.0
  • 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

$98,000

709 Milliken Rd · Farley, KY 42003
3 bd · 1.5 ba · 1,552 sqft · SingleFamily · 310 Days on market
Built 1946 0.36 ac lot $63/sqft · 37% below area Est $157k · 37% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Property is being sold "As Is". The possibilities are endless! Privacy fenced around the backyard, covered porch, little storage rooms off porch and garage. This home needs a little TLC.

Key facts

  • Covered porch
  • Storage rooms
  • Privacy fenced

Tags

PRIVACY FENCEDCOVERED PORCHSTORAGE ROOMS

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/1.5-bath single-family listed at $98k.

Deal economics

  • At list price, monthly cash flow is $322 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $98k).
  • Recommended offer: $86k (12.0% 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, schools F, amenities 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.
  • 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 $678 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 $27k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 310 days — a 12% lower offer ($86k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $22k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $74k; 32% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $86,240 (12.0% below list)

Questions for the listing agent

  1. It's been on market 310 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.26%
Cap rate
10.24%
Cash-on-cash
14.09%
DSCR
1.63
GRM
6.6

CMA / ARV

ARV (median comp)
$156,559
List price
$98,000
Delta
-37.40%
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
517 Milliken Rd 0.25mi 3/2.0 1,647 (+6%) 10mo $59,000 $36 68
813 Oaks Rd 0.13mi 3/1.0 1,340 (-14%) 10mo $28,000 $21 61
1725 Evelyn Dr 0.65mi 3/1.5 1,537 (-1%) 10mo $180,000 $117 60
3024 Ramage Dr 0.53mi 3/2.0 1,423 (-8%) 2mo $179,900 $126 58
300 Valley St 0.54mi 3/1.5 1,369 (-12%) 1mo $154,000 $112 55
3520 Benton Rd 0.65mi 3/1.5 1,444 (-7%) 6mo $184,825 $128 53
1507 Meacham Ln 0.65mi 3/2.0 1,470 (-5%) 9mo $105,000 $71 52
1701 Meacham Ln 0.59mi 3/2.0 1,398 (-10%) 5mo $127,325 $91 50
3311 Alpha Dr 0.69mi 3/1.5 1,651 (+6%) 9mo $224,500 $136 50
1900 Debby Dr 0.73mi 3/2.0 1,734 (+12%) 4mo $293,500 $169 41
1820 Debby Dr 0.72mi 3/2.0 1,779 (+15%) 1mo $300,000 $169 40
1915 Evelyn Dr 0.70mi 3/2.0 1,738 (+12%) 10mo $289,000 $166 38

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
4.4%
Equity multiple
1.17×
Total profit
$4,637
Equity at exit
$14,612
10-year hold
IRR
13.9%
Equity multiple
2.11×
Total profit
$30,466
Equity at exit
$8,473

Cash invested: $27,440 (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
6.6×

Monthly cashflow live

Estimated rent
$1,233 medium interval (Pro) →
Mortgage (P&I)
$514
Tax from tax record
$97 /mo · $1,169/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$322

Break-even live

Break-even rent $826
Max offer price $98,000
Occupancy floor 69%

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
$24,500
Closing costs
$2,940
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 22 events

  1. 2026-06-16
    days on market $98,000 Active 310 DOM
  2. 2026-06-15
    days on market $98,000 Active 309 DOM
  3. 2026-06-14
    days on market $98,000 Active 307 DOM
  4. 2026-06-12
    days on market $98,000 Active 306 DOM
  5. 2026-06-09
    days on market $98,000 Active 303 DOM
  6. 2026-06-08
    days on market $98,000 Active 302 DOM
  7. 2026-06-07
    days on market $98,000 Active 301 DOM
  8. 2026-06-05
    days on market $98,000 Active 298 DOM
  9. 2026-06-03
    days on market $98,000 Active 297 DOM
  10. 2026-06-02
    days on market $98,000 Active 296 DOM
  11. 2026-06-01
    days on market $98,000 Active 295 DOM
  12. 2026-05-31
    days on market $98,000 Active 294 DOM
  13. 2026-05-30
    days on market $98,000 Active 293 DOM
  14. 2025-12-16
    status Active 197-char remark
    Show marketing remark (197 chars)

    Property is being sold "As Is". The possibilities are endless! Privacy fenced around the backyard, covered porch, little storage rooms off porch and garage. This home needs a little TLC.

  15. 2025-11-21
    price $98,000 197-char remark
    Show marketing remark (197 chars)

    Property is being sold "As Is". The possibilities are endless! Privacy fenced around the backyard, covered porch, little storage rooms off porch and garage. This home needs a little TLC.

  16. 2025-08-08
    listed $120,000 Active 197-char remark
    Show marketing remark (197 chars)

    Property is being sold "As Is". The possibilities are endless! Privacy fenced around the backyard, covered porch, little storage rooms off porch and garage. This home needs a little TLC.

  17. 2019-12-19
    soldstatus $74,000
  18. 2019-12-18
    soldstatus $74,000 740-char remark
    Show marketing remark (740 chars)

    PENDING CONTRACT ! CLOSING DEC 1, 2019 3 BEDROOM home on large lot with detached garage close to all conveniences ! Less than one mile to Super Walmart, Kroger Grocery, Lowe's & Great Restaurants ! Less than 2 miles to down town Paducah and I-24 ! Handicap accessible, large kitchen, all appliances stay plus washer and dryer. Formal dining room, Living room & beautiful laminate flooring ! Huge family room , covered back porch , extra room for storage. VERY LARGE Awesome back yard, beautiful trees, privacy fence on both sides & large detached garage ! SOLD AS IS . Everything stays that is on property now. Bring your fish, hamsters, dogs, cats, and Love to this Home ! PENDING CONTRACT ! CLOSING IS DEC 1, 2019

  19. 2019-08-27
    listed $75,500 740-char remark
    Show marketing remark (740 chars)

    PENDING CONTRACT ! CLOSING DEC 1, 2019 3 BEDROOM home on large lot with detached garage close to all conveniences ! Less than one mile to Super Walmart, Kroger Grocery, Lowe's & Great Restaurants ! Less than 2 miles to down town Paducah and I-24 ! Handicap accessible, large kitchen, all appliances stay plus washer and dryer. Formal dining room, Living room & beautiful laminate flooring ! Huge family room , covered back porch , extra room for storage. VERY LARGE Awesome back yard, beautiful trees, privacy fence on both sides & large detached garage ! SOLD AS IS . Everything stays that is on property now. Bring your fish, hamsters, dogs, cats, and Love to this Home ! PENDING CONTRACT ! CLOSING IS DEC 1, 2019

  20. 2011-07-08
    soldstatus $74,500
  21. 2010-12-12
    soldstatus $50,000
  22. 1993-06-01
    soldstatus $48,000

ⓘ 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
$1,169 · $97/mo
Projected year-2 tax
$1,169 · $97/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 20 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$14,799
− Mortgage interest
−$5,490
− Property taxes
−$1,169
− Insurance
−$490
− Repairs & maintenance
−$1,184
− Management
−$1,184
− Depreciation
−$2,851
Taxable income
$2,432
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$584
After-tax cash flow
$3,281/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

+104.2% since first listed
9 events — show timeline
  • 2025-12-16 Relisted WKRMLS
  • 2025-11-21 Price Changed $98,000 WKRMLS
  • 2025-08-08 Listed $120,000 WKRMLS
  • 2019-12-19 Sold (Public Records) $74,000 Public Records
  • 2019-12-18 Sold (MLS) $74,000 WKRMLS
  • 2019-08-27 Listed $75,500 WKRMLS
  • 2011-07-08 Sold (Public Records) $74,500 Public Records
  • 2010-12-12 Sold (Public Records) $50,000 Public Records
  • 1993-06-01 Sold (Public Records) $48,000 Public Records

Property tax history

+6.5%/yr

Latest (2025): $1,169 · -1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…