CashFlowRE
Sign in Sign up
3007 S Kentucky Ave
C+ Composite 62.07
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 +21.2/30.0
  • ARV discount +10.4/15.0
  • DSCR +6.8/10.0
  • Appreciation +5.9/10.0
  • 1% rule +5.6/10.0
  • Schools +3.8/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$130,000

3007 S Kentucky Ave · Corbin, KY 40701
3 bd · 1.0 ba · 1,560 sqft · SingleFamily public records · 38 Days on market
10,018 sqft lot Est $139k · 6% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming 3-bedroom, 1-bath home situated on 2 lots offering plenty of space inside and out! Features include large rooms, a garage, and 3 additional outbuildings for storage, hobbies, or workshop space. Conveniently located near shopping, schools, downtown, the bypass, and I-75. Perfect opportunity for first-time home buyers, downsizers, or investors looking to add to their portfolio. Home is being sold as-is.

Key facts

  • 0.23 acre lot
  • Garage
  • Listed 38 days

Property features AI

Finance

  • Other: Lot approximately 0.23 acre (public records); Building area approximately 1,560

Exterior

  • Parking: Detached garage; Has garage
  • Utilities: Electricity connected; Natural gas connected; Sewer connected; Water connected; Public sewer
  • Home design: House; One story
  • Construction: Brick veneer construction; Metal roof; Block foundation
  • Exterior features: Brick veneer exterior; Metal roof; Block foundation; Public water; Not on waterfront

Interior

  • Kitchen: Refrigerator; Range
  • Bedrooms: 2 total rooms
  • Flooring: Carpet; Hardwood; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Heat pump cooling
  • Interior features: Fireplace; Refrigerator; Range
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $188 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Recommended offer: $126k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 3.3% in Corbin — 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 69/100 on livability (#179 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: amenities F, commute F, employment F.
  • Corbin Independent (town): math 42% / reading 50% proficiency, ranked #20 of 165 in KY (top 12%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Corbin Primary (math 42% / reading 32%, grade F, #255 of 676 statewide, top 42%, 769 students, 60% FRL); Corbin Middle School (math 46% / reading 56%, grade C, #20 of 217 statewide, top 10%, 646 students, 58% FRL); Corbin High School (math 22% / reading 42%, grade F, #97 of 254 statewide, top 46%, 829 students, 53% FRL).
  • Market conditions: 332 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 65 units permitted in Whitley County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($899 loan paydown + $2k appreciation (1.8% local appreciation)).
  • Whitley County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (1.8% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major 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 $126,100 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.06%
Cap rate
8.03%
Cash-on-cash
6.19%
DSCR
1.28
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$138,840
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3007 S Kentucky Ave 0.00mi 3/1.0 1,560 (0%) 0mo $100,500 $64 100
1508 Palmer St 0.67mi 3/2.0 1,580 (+1%) 7mo $239,000 $151 57
1912 Goodwin St 0.30mi 3/1.0 1,456 (-7%) 23mo $129,900 $89 56
206 14th St 0.54mi 3/1.0 1,444 (-7%) 14mo $99,900 $69 51
117 15th St 0.47mi 3/2.0 1,692 (+8%) 11mo $205,000 $121 51
1407 Spruce St 0.54mi 3/2.5 1,368 (-12%) 18mo $120,000 $88 33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.82% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.2%
Equity multiple
1.54×
Total profit
$19,741
Equity at exit
$50,045
10-year hold
IRR
13.3%
Equity multiple
2.75×
Total profit
$63,882
Equity at exit
$71,132

Cash invested: $36,400 (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 40701

Home prices YoY
0.6%
Active inventory
332
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,375 medium interval (Pro) →
Mortgage (P&I)
$682
Tax est. 1.5%
$162 /mo · $1,950/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$188

Break-even live

Break-even rent $1,137
Max offer price $130,000
Occupancy floor 81%

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
$32,500
Closing costs
$3,900
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
1003 W 5th St Corbin, KY 3.0 1.0 1186 $1,375 $1.16 43d 1 1.27mi

Listing history 7 events

  1. 2026-06-07
    statusdays on market $130,000 Pending 38 DOM
  2. 2026-06-04
    days on market $130,000 Active 36 DOM
  3. 2026-06-02
    days on market $130,000 Active 35 DOM
  4. 2026-06-01
    days on market $130,000 Active 34 DOM
  5. 2026-05-31
    days on market $130,000 Active 33 DOM
  6. 2026-05-31
    days on market $130,000 Active 32 DOM
  7. 2026-04-28
    listed $130,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 67% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 21 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
$16,500
− Mortgage interest
−$7,282
− Property taxes
−$1,950
− Insurance
−$650
− Repairs & maintenance
−$1,320
− Management
−$1,320
− Depreciation
−$3,782
Taxable income
$196
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$47
After-tax cash flow
$2,207/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
Corbin Independent
NCES district ID
2101320
Math proficiency
42% ▼ -19.00%
Reading proficiency
50% ▼ -13.00%
Median HH income
$36,928
Composite
38.19/100
National rank
#4259
State rank
#20 of 165 in KY

Livability — Corbin

Score
69/100
State rank
#179
US rank
#8891

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Corbin, KY
Population (ZIP)
29,767

Population outlook (Whitley County) Hauer SSP2

Today (2025)
35,362 people
By 2030
34,807 · -1.6%
By 2040
33,525 · -5.2%
By 2050
32,550 · -8.0%
By 2075
29,555 · -16.4%
By 2100
24,308 · -31.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Serbian 2% Slovak 2% Italian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Whitley

2024 margin
Solid R (+69.3) · D 14.8% · R 84.2% · Other 1.0%
2008→2024 swing
-21.7pp toward R · 2008: -47.7pp · 2024: -69.3pp
All cycles
2024: R+69.3 2020: R+65.2 2016: R+67.2 2012: R+57.8 2008: R+47.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.82%
Current HPI
294.7961
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

1 event — show timeline
  • 2026-04-28 Listed $130,000 ImagineMLS

Property tax history

-6.6%/yr

Latest (2024): $38 · -36.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…