CashFlowRE
Sign in Sign up
290 S Main St
C Composite 57.07
Why this score? — see what drove the C 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 +24.9/30.0
  • DSCR +8.1/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.6/10.0
  • Schools +3.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,900

290 S Main St · Winchester, KY 40391
6 bd · 2.0 ba · 3,008 sqft · Other · 40 Days on market
Built 1917

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

Listing remarks

Duplex 3/2 & Atilde; & mdash; 2.

Key facts

  • Built 1917
  • Listed 39 days

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 6-bed/2.0-bath other listed at $180k.

Deal economics

  • At list price, monthly cash flow is $388 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $180k).
  • Recommended offer: $175k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 4.0% in Winchester — 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 60/100 on livability (#393 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Clark County (town): math 28% / reading 41% proficiency, ranked #64 of 165 in KY (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: George Rogers Clark High School (math 28% / reading 34%, grade F, #118 of 254 statewide, top 47%, 1,645 students, 53% FRL) — zoned schools at 53% FRL track the district average.
  • Market conditions: 291 active listings in the ZIP; 160 units permitted in Clark County in 2024 (61 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($64k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • Clark County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 8y 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 $21k; list at $180k implies a 757% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1917 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $174,503 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1917 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.06%
Cap rate
8.88%
Cash-on-cash
9.24%
DSCR
1.41
GRM
7.9

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
-2.4%
Equity multiple
0.91×
Total profit
$-4,498
Equity at exit
$26,824
10-year hold
IRR
7.3%
Equity multiple
1.55×
Total profit
$27,688
Equity at exit
$15,554

Cash invested: $50,372 (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 40391

Home prices YoY
-17.0%
Active inventory
291
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,901 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$95 /mo · $1,142/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$399
Net cashflow
$388

Break-even live

Break-even rent $1,410
Max offer price $179,900
Occupancy floor 75%

Sensitivity live

Price -10% $490 -5% $439 +0% $388 +5% $337 +10% $286
Rent -10% $238 -5% $313 +0% $388 +5% $463 +10% $538
Rate -1.0pp $478 -0.5pp $434 base $388 +0.5pp $341 +1.0pp $294

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
$44,975
Closing costs
$5,397
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 27 events

  1. 2026-06-21
    days on market $179,900 Active 40 DOM
  2. 2026-06-18
    days on market $179,900 Active 37 DOM
  3. 2026-06-17
    days on market $179,900 Active 36 DOM
  4. 2026-06-16
    days on market $179,900 Active 35 DOM
  5. 2026-06-15
    days on market $179,900 Active 34 DOM
  6. 2026-06-14
    days on market $179,900 Active 32 DOM
  7. 2026-06-13
    days on market $179,900 Active 31 DOM
  8. 2026-06-10
    days on market $179,900 Active 29 DOM
  9. 2026-06-09
    days on market $179,900 Active 28 DOM
  10. 2026-06-08
    days on market $179,900 Active 27 DOM
  11. 2026-06-07
    days on market $179,900 Active 26 DOM
  12. 2026-06-05
    days on market $179,900 Active 23 DOM
  13. 2026-06-03
    days on market $179,900 Active 22 DOM
  14. 2026-06-02
    days on market $179,900 Active 21 DOM
  15. 2026-06-01
    days on market $179,900 Active 20 DOM
  16. 2026-05-31
    days on market $179,900 Active 19 DOM
  17. 2026-05-31
    days on market $179,900 Active 18 DOM
  18. 2026-05-12
    listed $179,900 Active
  19. 2022-07-24
    price $750
  20. 2019-04-29
    historical
  21. 2019-02-13
    status Active
  22. 2019-02-01
    status Pending
  23. 2019-01-23
    listed $85,000 Active
  24. 2018-08-12
    historical
  25. 2018-05-31
    price $111,500
  26. 2018-02-12
    listed $115,500 Active
  27. 1975-11-01
    soldstatus $21,000

ⓘ 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
$1,142 · $95/mo
Projected year-2 tax
$1,547 · $129/mo
Expected delta
+$405/yr (+$34/mo · 35.5%)

ⓘ 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 4/10 Moderate 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% 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
$22,806
− Mortgage interest
−$10,077
− Property taxes
−$1,142
− Insurance
−$900
− Repairs & maintenance
−$1,824
− Management
−$1,824
− Depreciation
−$5,233
Taxable income
$1,805
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$433
After-tax cash flow
$4,221/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
Clark County
NCES district ID
2101200
Math proficiency
28% ▼ -25.00%
Reading proficiency
41% ▼ -18.00%
Median HH income
$47,282
Composite
29.63/100
National rank
#6469
State rank
#64 of 165 in KY

Livability — Winchester

Score
60/100
State rank
#393
US rank
#18931

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Winchester, KY
County
Clark County · 36,796 people
City population
36,796
Metro
Lexington-Fayette, KY
Population (ZIP)
36,796
Household income
$64,144
Rent vs Own
29.4% rent · 70.6% own
Severe rent burden
854.0

Population outlook (Clark County) Hauer SSP2

Today (2025)
35,849 people
By 2030
35,616 · -0.6%
By 2040
34,727 · -3.1%
By 2050
33,195 · -7.4%
By 2075
29,439 · -17.9%
By 2100
24,744 · -31.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 4% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Slovak 3% Italian 2% Serbian 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Clark

2024 margin
Solid R (+35.3) · D 31.6% · R 66.9% · Other 1.6%
2008→2024 swing
-10.3pp toward R · 2008: -25.1pp · 2024: -35.3pp
All cycles
2024: R+35.3 2020: R+32.0 2016: R+37.1 2012: R+30.5 2008: R+25.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -58.24%
Current HPI
283.7839
Rent YoY
Metro
Lexington-Fayette, KY
State GDP YoY
▲ 1.81%
F500 in state
4

Industry mix (Fortune 500 HQ in KY)

Industry F500 HQs Revenue

Price history

+756.7% since first listed
10 events — show timeline
  • 2026-05-12 Listed $179,900 FSBO.com
  • 2022-07-24 Price Changed $750 RENT.
  • 2019-04-29 Listing Removed ImagineMLS
  • 2019-02-13 Relisted ImagineMLS
  • 2019-02-01 Pending ImagineMLS
  • 2019-01-23 Listed $85,000 ImagineMLS
  • 2018-08-12 Listing Removed ImagineMLS
  • 2018-05-31 Price Changed $111,500 ImagineMLS
  • 2018-02-12 Listed $115,500 ImagineMLS
  • 1975-11-01 Sold (Public Records) $21,000 Public Records

Property tax history

+3.8%/yr

Latest (2025): $1,142 · +45.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…