CashFlowRE
Sign in Sign up
101 Cherry St
B- Composite 66.1
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 +30.0/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.4/10.0
  • Livability +3.4/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,900

101 Cherry St · Caneyville, KY 42721
3 bd · 1.0 ba · 1,032 sqft · Other · 73 Days on market
Built 1965 10,018 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great starter home or rental unit!! This three bedroom home has central heat and air, city sewers and would be perfect to start out in.

Key facts

  • Ample deck
  • Side porch
  • 0.23 acre lot

Tags

ORIGINAL HARDWOOD FLOORSAMPLE DECKSIDE PORCH

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Parking: Driveway
  • Utilities: Electricity connected
  • Home design: Single-family residence; One story
  • Construction: Built in 1965; Aluminum siding; Shingle roof; Above-grade finished area reported as 1,032
  • Exterior features: Lot approximately 0.23 acres; Subdivision: None

Interior

  • Kitchen: Kitchen on the first floor
  • Bedrooms: 3 bedrooms total; 2 bedrooms on the first floor
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Heat pump
  • Interior features: No basement; Total of 4 rooms; Living room on the first floor; First-floor primary bedroom
  • Laundry & utility: First-floor laundry

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 other listed at $90k.

Deal economics

  • At list price, monthly cash flow is $289 ($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: $85k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.0% 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: schools D-, amenities F, commute 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.
  • Market conditions: 28 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 $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • 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 73 days — a 6% lower offer ($85k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 13y ago; this cycle's ask has dropped $10k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $25k; list at $90k implies a 260% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $84,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 73 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.24%
Cap rate
11.03%
Cash-on-cash
16.93%
DSCR
1.75
GRM
6.7

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
3.9%
Equity multiple
1.15×
Total profit
$3,820
Equity at exit
$13,404
10-year hold
IRR
13.4%
Equity multiple
2.07×
Total profit
$27,006
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 42721

Home prices YoY
-3.9%
Active inventory
28
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,119 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$20 /mo · $237/yr
Insurance
$37
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$235
Net cashflow
$289

Break-even live

Break-even rent $753
Max offer price $89,900
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
$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 11 events

  1. 2026-05-04
    status Pending
  2. 2026-04-28
    price $89,900
  3. 2026-02-20
    listed $99,900 Active
  4. 2026-02-15
    historical
  5. 2025-09-24
    price $114,900
  6. 2025-08-15
    listed $119,900 Active
  7. 2017-02-23
    soldstatus $25,000
  8. 2014-03-31
    soldstatus $22,000 135-char remark
    Show marketing remark (135 chars)

    Great starter home or rental unit!! This three bedroom home has central heat and air, city sewers and would be perfect to start out in.

  9. 2014-03-31
    soldstatus $22,000
    Show marketing remark (135 chars)

    Great starter home or rental unit!! This three bedroom home has central heat and air, city sewers and would be perfect to start out in.

  10. 2013-11-15
    listed $27,500 135-char remark
    Show marketing remark (135 chars)

    Great starter home or rental unit!! This three bedroom home has central heat and air, city sewers and would be perfect to start out in.

  11. 2011-10-01
    soldstatus $42,853

ⓘ 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
$237 · $20/mo
Projected year-2 tax
$773 · $64/mo
Expected delta
+$536/yr (+$45/mo · 225.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$13,425
− Mortgage interest
−$5,036
− Property taxes
−$237
− Insurance
−$1,247
− Repairs & maintenance
−$1,074
− Management
−$1,074
− Depreciation
−$2,615
Taxable income
$2,142
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$514
After-tax cash flow
$2,950/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

Census place
Caneyville, KY
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

+109.8% since first listed
11 events — show timeline
  • 2026-05-04 Pending Metro Search MLS
  • 2026-04-28 Price Changed $89,900 Metro Search MLS
  • 2026-02-20 Listed $99,900 Metro Search MLS
  • 2026-02-15 Listing Removed Metro Search MLS
  • 2025-09-24 Price Changed $114,900 Metro Search MLS
  • 2025-08-15 Listed $119,900 Metro Search MLS
  • 2017-02-23 Sold (Public Records) $25,000 Public Records
  • 2014-03-31 Sold (Public Records) $22,000 Public Records
  • 2014-03-31 Sold (MLS) $22,000 Metro Search MLS
  • 2013-11-15 Listed $27,500 Metro Search MLS
  • 2011-10-01 Sold (Public Records) $42,853 Public Records

Property tax history

-2.7%/yr

Latest (2025): $237 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…