CashFlowRE
Sign in Sign up
1350 Eagle View Dr
D+ Composite 46.27
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

1350 Eagle View Dr · Francisville, KY 41048
4 bd · 2.5 ba · 2,602 sqft · SingleFamily public records · 4 Days on market
Built 1998 0.33 ac lot Est $455k · 10% under

🖨 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

2 LEVEL ENTRYHARDWOOD FLOORSOFFICE WITH DOORSGAS FIREPLACETREE LINED BACKYARDPATIO

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

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 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.
Recommended offer $333,338 (18.7% 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. 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?
  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
6.50%
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

5-year hold
IRR
-15.1%
Equity multiple
0.46×
Total profit
$-61,965
Equity at exit
$61,132
10-year hold
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
7-day pay-or-quit (URLTA cities); generally landlord-friendly.

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

Break-even rent $3,242
Max offer price $410,000
Occupancy floor 93%

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

AddressBedsBaths SqftRent$/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

  1. 2026-05-22
    listed $410,000 Active
  2. 1998-03-05
    soldstatus $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
combined federal + state — saved on this device
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

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

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
12.4% rent · 87.6% 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

Price history

+1051.7% since first listed
2 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%/yr

Latest (2025): $2,885 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…