CashFlowRE
Sign in Sign up
4426 Strickland Dr
D Composite 42.5
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 +14.0/30.0
  • ARV discount +9.4/15.0
  • DSCR +4.2/10.0
  • Livability +3.6/5.0
  • Schools +3.2/10.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$165,000

4426 Strickland Dr · Owensboro, KY 42301
3 bd · 2.0 ba · 1,001 sqft · SingleFamily public records · 1 Days on market
Built 1990 4,370 sqft lot Est $172k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great location on this patio home. Home features a replaced roof in 2016, freshly painted interior, and privacy fenced backyard with large storage building. This home has a very convenient location that gives you quick access to downtown Owensboro, South Frederica Street, and the growing Hwy 54 corridor.

Key facts

  • 4,370 sq ft lot
  • Built 1990

Property features AI

Finance

  • Other: Located in the WindSong subdivision
  • Financial info:
  • HOA & community:

Exterior

  • Parking:
  • Security:
  • Utilities: Natural gas available; Public sewer
  • Home design: Single-family residence; 1 story
  • Construction: Frame construction with vinyl siding; Slab foundation; Built area above grade approximately 1,000
  • Exterior features: Level lot

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms:
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Heating present
  • Interior features: Gas water heater; Vinyl flooring
  • Laundry & utility:

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 single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $21 ($256/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 $134k (19.0% below list).
  • Recommended offer: $134k (19.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% 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.
  • Daviess County (suburban): math 33% / reading 41% proficiency, ranked #43 of 165 in KY (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: F T Burns Elementary School (math 27% / reading 37%, grade F, #348 of 676 statewide, top 55%, 479 students, 74% FRL); F T Burns Middle School (math 23% / reading 40%, grade F, #125 of 217 statewide, top 63%, 710 students, 67% FRL); Apollo High School (math 33% / reading 34%, grade F, #92 of 254 statewide, top 36%, 1,440 students, 55% FRL) — zoned schools average 65% FRL vs 42% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 297 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $1k of loan paydown is wiped out by about $5k 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 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 13y ago 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 $91k; list at $165k implies a 81% 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 $133,689 (19.0% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  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
0.81%
Cap rate
6.45%
Cash-on-cash
0.55%
DSCR
1.02
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$172,172
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4406 Strickland Dr 0.04mi 3/2.0 968 (-3%) 8mo $165,000 $170 86
2500 Haviland Dr 0.08mi 2/2.0 (-1) 975 (-3%) 1mo $176,000 $181 86
2422 Haviland Dr 0.13mi 2/2.0 (-1) 975 (-3%) 2mo $175,000 $179 83
2427 Latrobe Ave 0.27mi 3/2.0 1,028 (+3%) 1mo $200,000 $195 82
4555 Cove Pointe 0.30mi 3/1.0 1,015 (+1%) 6mo $160,000 $158 75
2517 Latrobe Ave 0.28mi 3/1.5 1,044 (+4%) 4mo $180,000 $172 74
2436 Strickland Dr 0.18mi 3/1.5 1,044 (+4%) 10mo $171,500 $164 74
4410 Strickland Dr 0.03mi 2/2.0 (-1) 888 (-11%) 9mo $165,000 $186 67
4321 Mcintire Xing 0.26mi 2/1.0 (-1) 960 (-4%) 7mo $155,500 $162 66
2501 Strickland Dr 0.20mi 3/1.0 1,126 (+12%) 8mo $190,000 $169 59
4474 Strickland Dr 0.09mi 2/1.0 (-1) 873 (-13%) 10mo $145,000 $166 57
3838 Rudy Martin Dr 0.61mi 3/1.0 925 (-8%) 9mo $166,000 $179 48

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
-15.5%
Equity multiple
0.45×
Total profit
$-25,421
Equity at exit
$24,602
10-year hold
IRR
-7.0%
Equity multiple
0.55×
Total profit
$-20,566
Equity at exit
$14,266

Cash invested: $46,200 (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
297
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,337 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$101 /mo · $1,209/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$281
Net cashflow
$21

Break-even live

Break-even rent $1,310
Max offer price $165,000
Occupancy floor 93%

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
$41,250
Closing costs
$4,950
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2100 Tamarack Rd Unit 4A Owensboro, KY 2.0 1.0 800 $795 $0.99 44d 1 1.11mi

Listing history 2 events

  1. 2026-06-07
    status $165,000 Pending 1 DOM
  2. 2026-06-05
    listed $165,000 Active 1 DOM

ⓘ 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
$1,209 · $101/mo
Projected year-2 tax
$1,419 · $118/mo
Expected delta
+$210/yr (+$17/mo · 17.4%)

ⓘ 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 5/10 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 · 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
$16,043
− Mortgage interest
−$9,243
− Property taxes
−$1,209
− Insurance
−$825
− Repairs & maintenance
−$1,283
− Management
−$1,283
− Depreciation
−$4,800
Taxable loss
−$2,601
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$624
After-tax cash flow
$880/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
Daviess County
NCES district ID
2101470
Math proficiency
33% ▼ -17.00%
Reading proficiency
41% ▼ -16.00%
Median HH income
$52,303
Composite
32.2/100
National rank
#5778
State rank
#43 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

+106.5% since first listed
6 events — show timeline
  • 2026-06-04 Listed $165,000 GORAMLS
  • 2018-12-04 Sold (Public Records) $91,000 Public Records
  • 2018-12-04 Sold (MLS) $91,000 GORAMLS
  • 2018-09-22 Listed $94,900 GORAMLS
  • 2013-07-17 Sold (MLS) $74,450 GORAMLS
  • 2013-04-03 Listed $79,900 GORAMLS

Property tax history

-5.3%/yr

Latest (2025): $1,209 · -2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…