CashFlowRE
Sign in Sign up
340 Hyden Ln
D+ Composite 46.26
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).

  • ARV discount +15.0/15.0
  • Cash flow +12.9/30.0
  • Schools +4.0/10.0
  • DSCR +3.9/10.0
  • 1% rule +3.7/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$150,000

340 Hyden Ln · Somerset, KY 42501
3 bd · 1.0 ba · 1,462 sqft · SingleFamily public records · 3 Days on market
Built 1970 Poor condition 8.00 ac lot Est $260k · 42% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor special with endless potential! This 3 bedroom, 1 bath home sits on approximately 8 beautiful acres inside the city limits, offering the rare combination of convenience and privacy. Featuring a partial unfinished basement and a layout ready for your vision, this property offers great potential for a renovation or flip opportunity. Enjoy abundant wildlife, peaceful surroundings, and scenic creek views across the road while still being just minutes from shopping, dining, and schools. Whether you're looking for an investment property, fixer-upper, or private retreat with acreage, this one is full of opportunity!

Key facts

  • Scenic creek views
  • 8 acre lot
  • 2 parking spots

Tags

PARTIAL UNFINISHED BASEMENTSCENIC CREEK VIEWSPRIVATE RETREAT WITH ACREAGE

Property features AI

Finance

  • Other: Parcel number 062-0-0-02

Exterior

  • Parking: Carport
  • Utilities: Public sewer
  • Home design: Single building with 1,462 total building area
  • Construction: Built with asbestos construction materials; Block foundation; Shingle roof
  • Exterior features: 8-acre lot (public records); Public water; Not waterfront

Interior

  • Flooring: Vinyl flooring; Wood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (propane); Central air conditioning
  • Interior features: Partial unfinished basement; Fireplace; Vinyl and wood flooring

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 $150k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $-11 ($-126/yr) — negative.
  • To cash-flow at today's rent, offer at most $148k (1.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $130k (13.4% below list).
  • Recommended offer: $130k (13.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 3.2% in Somerset — 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 67/100 on livability (#208 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety B+, crime B; Watch: amenities F, commute F, employment F.
  • Pulaski County (town): math 43% / reading 53% proficiency, ranked #17 of 165 in KY (top 10%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Southern Elementary School (math 46% / reading 51%, grade D, #110 of 676 statewide, top 17%, 655 students, 74% FRL); Southern Middle School (math 41% / reading 50%, grade D+, #32 of 217 statewide, top 15%, 941 students, 68% FRL); Southwestern High School (math 33% / reading 43%, grade F, #55 of 254 statewide, top 22%, 1,265 students, 64% FRL).
  • Market conditions: 194 active listings in the ZIP; 117 units permitted in Pulaski County in 2024 (50 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 $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $129,883 (13.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.87%
Cap rate
6.21%
Cash-on-cash
-0.30%
DSCR
0.99
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$260,236
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
340 Hyden Ln 0.00mi 3/1.0 1,462 (0%) 0mo $150,000 $103 100
205 Shadow Hill Dr 0.65mi 3/2.0 1,630 (+12%) 16mo $290,000 $178 33

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
-16.8%
Equity multiple
0.41×
Total profit
$-24,958
Equity at exit
$22,365
10-year hold
IRR
-8.6%
Equity multiple
0.46×
Total profit
$-22,517
Equity at exit
$12,969

Cash invested: $42,000 (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 42501

Home prices YoY
-19.8%
Active inventory
194
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,299 medium interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$188 /mo · $2,250/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$-11

Break-even live

Break-even rent $1,312
Max offer price $148,476
Occupancy floor 96%

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
$37,500
Closing costs
$4,500
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 1 events

  1. 2026-05-21
    listed $150,000 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥103°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$15,586
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$750
− Repairs & maintenance
−$1,247
− Management
−$1,247
− Depreciation
−$4,364
Taxable loss
−$2,674
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$642
After-tax cash flow
$515/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.

Condition & rehab AI · 12 photos

Poor 20/100 Extensive rehab

This property requires extensive renovations to bring it up to modern standards and increase its value. Significant repairs and updates are needed to the exterior, interior, and landscaping to make it move-in ready.

Repairs flagged

  • Major exterior siding — Severe weathering
  • Major kitchen cabinets — Worn and outdated
  • Major bathroom fixtures — Outdated and worn
  • Major flooring — Worn hardwood
  • Major interior walls — Exposed wood and worn paint
  • Major landscaping — Overgrown lawn and debris

Value-add opportunities

  • Both exterior siding — Enhances curb appeal and value
  • Both kitchen cabinets — Modernizes and increases value
  • Both bathroom fixtures — Modernizes and increases value
  • Both flooring — Replaces worn hardwood with new flooring
  • Both interior walls — Repaints and updates interior walls
  • Both landscaping — Maintains and enhances curb appeal

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Severe weathering Major $15,000–50,000
kitchen cabinets · Worn and outdated Major $15,000–50,000
bathroom fixtures · Outdated and worn Major $15,000–50,000
flooring · Worn hardwood Major $15,000–50,000
interior walls · Exposed wood and worn paint Major $15,000–50,000
landscaping · Overgrown lawn and debris Major $15,000–50,000
Total estimated repair cost · 6 items $90,000–300,000

Value-add ROI direction

  • Both exterior siding — Enhances curb appeal and value
  • Both kitchen cabinets — Modernizes and increases value
  • Both bathroom fixtures — Modernizes and increases value
  • Both flooring — Replaces worn hardwood with new flooring
  • Both interior walls — Repaints and updates interior walls
  • Both landscaping — Maintains and enhances curb appeal

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Pulaski County
NCES district ID
2104950
Math proficiency
43% ▼ -18.00%
Reading proficiency
53% ▼ -13.00%
Median HH income
$35,366
Composite
39.69/100
National rank
#3906
State rank
#17 of 165 in KY

Livability — Somerset

Score
67/100
State rank
#208
US rank
#10207

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Somerset, KY
Population (ZIP)
17,441

Population outlook (Pulaski County) Hauer SSP2

Today (2025)
65,414 people
By 2030
65,828 · +0.6%
By 2040
65,972 · +0.9%
By 2050
65,108 · -0.5%
By 2075
61,647 · -5.8%
By 2100
53,613 · -18.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 3% Hispanic / Latino 3% Black 2%
Common ancestry
Slovak 3% Serbian 2% Italian 2%
Foreign-born
1%

Political lean MEDSL · Pulaski

2024 margin
Solid R (+65.2) · D 16.9% · R 82.1% · Other 1.0%
2008→2024 swing
-9.9pp toward R · 2008: -55.4pp · 2024: -65.2pp
All cycles
2024: R+65.2 2020: R+62.7 2016: R+66.7 2012: R+60.5 2008: R+55.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -70.04%
Current HPI
284.0445
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
  • 2026-05-21 Listed $150,000 ImagineMLS

Property tax history

-16.7%/yr

Latest (2025): $115 · -16.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…