1350 Eagle View Dr · Francisville, KY
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $839 – $1,559
Heat risk 4/10 · Minor
- Hot days now (above 101°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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 +14.3/30.0
- ARV discount +12.0/15.0
- DSCR +4.3/10.0
- Schools +4.1/10.0
- Livability +3.5/5.0
- 1% rule +3.1/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$410,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
OPEN HOUSE IS CANCELLED! Spacious and bright 4 bedroom Jefferson floor plan home in desirable Tree Top subdivision in Hebron. This home boasts a 2 level entry with hardwood floors, closet, office with doors, 1/2 bath, and living room. The living room flows into the dining room with light streaming through the house. Open kitchen features a center island, 42'' wood cabinets, pantry, and flows into the breakfast room with bay window and unfolds into the huge high ceiling family room with a gas fireplace. The two car side entry garage opens into the laundry room. The family room has direct access to the tree-lined backyard. Have a cup of coffee on the patio while enjoying nature in the backya
Key facts
- Office with doors
- Tree lined backyard
- Gas fireplace
Tags
Property features AI
Exterior
- Parking: 6 parking spaces total; Attached garage; 2-car garage; Driveway; Garage door opener; Garage faces side; Off-street parking; On-street parking
- Security: Smoke detectors
- Utilities: Public water; Public sewer; Cable available; Natural gas available
- Home design: Single family house; Three or more levels; Built in 1998; Shingle roof; Vinyl window frames
- Construction: Brick construction; Poured concrete foundation
- Exterior features: Patio; Private yard; Lot on a cul-de-sac; Level and wooded lot; Paved road access
Interior
- Kitchen: Electric oven; Electric range; Dishwasher; Microwave; Refrigerator; Kitchen with island and eat-in area
- Bedrooms: Primary bedroom (16 x 13); Bedroom 2 (12 x 11); Bedroom 3 (12 x 13); Bedroom 4 (10 x 11)
- Bathrooms: 2 full bathrooms; 1 half bathroom; Primary bath (12 x 12); Bathroom 2 (8 x 5)
- Heating & cooling: Central air conditioning; Forced air heating; Gas fireplace with brick surround
- Interior features: Kitchen island; Walk-in closets; Pantry; Open floor plan; Entrance foyer; Eat-in kitchen; Coffered ceilings; Chandelier; Attic storage; Cathedral ceilings; Ceiling fans; High ceilings; Vaulted ceilings; Storage
- Laundry & utility: Laundry room on main level; Washer; Dryer
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.5-bath single-family listed at $410k.
Deal economics
- At list price, monthly cash flow is $72 ($865/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 $333k (18.7% below list).
- Recommended offer: $333k (18.7% below list) — sets the bar for 1% rule.
- Cap rate 6.5% vs local median 2.6% in Francisville — 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 (#170 in KY) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, health & safety F.
- Boone County (suburban): math 43% / reading 49% proficiency, ranked #12 of 165 in KY (top 7%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Thornwilde Elementary School (math 57% / reading 59%, grade C+, #43 of 676 statewide, top 6%, 624 students, 28% FRL); Conner Middle School (math 50% / reading 62%, grade B-, #6 of 217 statewide, top 2%, 896 students, 35% FRL); Conner High School (math 47% / reading 51%, grade D, #15 of 254 statewide, top 6%, 1,443 students, 33% FRL) — zoned schools at 32% FRL track the district average.
- Market conditions: 202 active listings in the ZIP; 2 comparable units currently listed for rent nearby; high-income renter base; 1,430 units permitted in Boone County in 2024 (928 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
- Boone County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
- Current owner paid $36k; list at $410k implies a 1052% gain — meaningful room to come down on a strong offer.
Questions for the listing agent
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 6.50%
- Cash-on-cash
- 0.75%
- DSCR
- 1.03
- GRM
- 10.2
CMA / ARV
- ARV (on-the-fly)
- $455,350
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2147 Treetop Ln | 0.19mi | 4/2.5 | 2,638 (+1%) | 9mo | $485,000 | $184 | 81 |
| 1545 Backwood Ct | 0.16mi | 4/3.5 | 2,467 (-5%) | 3mo | $484,900 | $197 | 77 |
| 2402 Wernz Dr | 0.65mi | 4/3.0 | 2,595 (-0%) | 2mo | $435,000 | $168 | 66 |
| 1095 Rivermeade Dr | 0.58mi | 4/2.5 | 2,488 (-4%) | 6mo | $435,000 | $175 | 60 |
| 2194 Treetop Ln | 0.20mi | 4/3.0 | 2,938 (+13%) | 8mo | $495,000 | $168 | 60 |
| 2244 Forest Pond Dr | 0.39mi | 4/2.5 | 2,936 (+13%) | 1mo | $470,000 | $160 | 60 |
| 2214 Parkrun Ct | 0.09mi | 5/3.5 (+1) | 2,938 (+13%) | 9mo | $485,000 | $165 | 58 |
| 2013 Wyndemere Ct | 0.42mi | 4/3.0 | 2,904 (+12%) | 4mo | $503,500 | $173 | 56 |
| 1243 Crosspointe Dr | 0.41mi | 5/3.5 (+1) | 2,802 (+8%) | 9mo | $515,000 | $184 | 52 |
| 1547 Jolee Dr | 0.71mi | 4/4.0 | 2,718 (+4%) | 8mo | $580,000 | $213 | 47 |
| 1043 Rivermeade Dr | 0.72mi | 4/3.5 | 2,770 (+6%) | 8mo | $456,000 | $165 | 45 |
| 2429 Rivers Pointe Dr | 0.54mi | 4/4.0 | 2,892 (+11%) | 8mo | $894,358 | $309 | 44 |
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
- IRR
- -15.1%
- Equity multiple
- 0.46×
- Total profit
- $-61,965
- Equity at exit
- $61,132
- IRR
- -6.6%
- Equity multiple
- 0.58×
- Total profit
- $-48,524
- Equity at exit
- $35,449
Cash invested: $114,800 (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
ZIP-level market 41048
- Home prices YoY
- -31.1%
- Active inventory
- 202
- Price-to-rent
- 10.2×
Monthly cashflow live
- Estimated rent
- $3,333 medium interval (Pro) →
- Mortgage (P&I)
- −$2,150
- Tax from tax record
- −$240 /mo · $2,885/yr
- Insurance
- −$171
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$700
- Net cashflow
- $72
Break-even live
Sensitivity live
| Price | -10% $304 | -5% $188 | +0% $72 | +5% $-44 | +10% $-160 |
|---|---|---|---|---|---|
| Rent | -10% $-191 | -5% $-60 | +0% $72 | +5% $204 | +10% $335 |
| Rate | -1.0pp $279 | -0.5pp $176 | base $72 | +0.5pp $-34 | +1.0pp $-142 |
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
- $102,500
- Closing costs
- $12,300
- 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 2 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2638 Hazelnut Ct Hebron, KY | 4.0 | 3.0 | 2856 | $3,000 | $1.05 | 25d | 1 | 0.51mi |
| 1281 Rivermeade Dr Hebron, KY | 5.0 | 4.5 | 3396 | $4,495 | $1.32 | 45d | 1 | 0.63mi |
Listing history 2 events
-
2026-05-22$410,000 Active
-
1998-03-05soldstatus $35,600
ⓘ 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
- $2,885 · $240/mo
- Projected year-2 tax
- $3,526 · $294/mo
- Expected delta
- +$641/yr (+$53/mo · 22.2%)
ⓘ 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 4/10 Moderate 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
- Wind 2/10 Low 100% 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
- $40,001
- − Mortgage interest
- −$22,966
- − Property taxes
- −$2,885
- − Insurance
- −$2,050
- − Repairs & maintenance
- −$3,200
- − Management
- −$3,200
- − Depreciation
- −$11,927
- Taxable loss
- −$6,228
- Est. tax savings @ 24.0%
- +$1,495
- After-tax cash flow
- $2,359/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
- Boone County
- NCES district ID
- 2100510
- Math proficiency
- 43% ▼ -10.00%
- Reading proficiency
- 49% ▼ -12.00%
- Median HH income
- $68,096
- Composite
- 41.18/100
- National rank
- #3550
- State rank
- #12 of 165 in KY
Livability — Francisville
- Score
- 69/100
- State rank
- #170
- US rank
- #8634
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Francisville, KY
- County
- Boone County · 99,563 people
- City population
- 16,262
- Metro
- Cincinnati, OH-KY-IN
- Population (ZIP)
- 16,211
- Household income
- $137,398
- Rent vs Own
- Severe rent burden
- 169.0
Population outlook (Boone County) Hauer SSP2
- Today (2025)
- 144,066 people
- By 2030
- 152,005 · +5.5%
- By 2040
- 166,776 · +15.8%
- By 2050
- 178,974 · +24.2%
- By 2075
- 204,515 · +42.0%
- By 2100
- 215,306 · +49.4%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (86%)
- Race & ethnicity
- White 86% Hispanic / Latino 7% Two or more races 6% Asian 2% Black 2%
- Hispanic origin (detail)
- Mexican 3% Puerto Rican 2%
- Common ancestry
- Slovak 2% Lithuanian 2% Scottish 2%
- Foreign-born
- 6% · Canada
- Languages at home
- 91% English-only · Spanish 5% Other Indo-European 1% German/W. Germanic 1%
Political lean MEDSL · Boone
- 2024 margin
- Solid R (+37.2) · D 30.6% · R 67.8% · Other 1.7%
- 2008→2024 swing
- -2.7pp toward R · 2008: -34.5pp · 2024: -37.2pp
- All cycles
- 2024: R+37.2 2020: R+35.7 2016: R+41.8 2012: R+38.7 2008: R+34.5
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -85.70%
- Current HPI
- 189.8568
- Rent YoY
- —
- Metro
- Cincinnati, OH-KY-IN
- State GDP YoY
- ▲ 1.81%
- F500 in state
- 4
Industry mix (Fortune 500 HQ in KY)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Healthcare | 1 | $118B |
|
||
| Food / Beverage | 1 | $7B |
|
||
Price history
+1051.7% since first listed2 events — show timeline
- 2026-05-22 Listed $410,000 NKMLS
- 1998-03-05 Sold (Public Records) $35,600 Public Records
Property tax history
+3.0%/yrLatest (2025): $2,885 · +0.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…