CashFlowRE
Sign in Sign up
127 Clearview Dr
C+ Composite 60.02
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 +21.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.9/10.0
  • 1% rule +5.1/10.0
  • Livability +3.5/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,000

127 Clearview Dr · Mount Washington, KY 40047
3 bd · 2.0 ba · 1,326 sqft · SingleFamily public records · 9 Days on market
Built 1000 0.89 ac lot Est $288k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits on this private . 88-acre lot in an established Mount Washington neighborhood. Whether you're a homeowner looking to create your ideal space or an investor seeking your next project, this 3-bedroom, 2-bath home offers tremendous potential. The functional floor plan provides a solid foundation for updates and improvements, while the spacious lot delivers privacy, room to roam, and a peaceful creek just beyond the back deck. Enjoy the feeling of a secluded retreat with the convenience of nearby shopping, dining, and schools. Being sold as-is, this property presents an excellent chance to add value and make it your own. The home currently is not connected to electricity and

Key facts

  • Private lot
  • Creek
  • Back deck

Tags

PRIVATE LOTESTABLISHED NEIGHBORHOODCREEKBACK DECKFUNCTIONAL LAYOUTMOUNT WASHINGTON LOCATION

Property features AI

Finance

  • Other: Subdivision: CLEARVIEW ACRES
  • HOA & community: No association fee

Exterior

  • Parking: Driveway
  • Utilities: Electricity connected
  • Home design: Single-family Cape Cod; Two stories; Above-grade finished living area reported as 1,326
  • Construction: Vinyl siding; Shingle roof; Crawl space foundation; Year built reported as 1000
  • Exterior features: Corner lot; Waterfront property; No fencing

Interior

  • Kitchen: Kitchen on the first floor
  • Bedrooms: Three bedrooms total; One bedroom on the first floor; Two bedrooms on the second floor
  • Bathrooms: Two full bathrooms; Full bathrooms located on the second floor
  • Heating & cooling: Heat pump heating (electric); Central air conditioning
  • Interior features: Six total rooms; Five closets; No basement; Living room on the first floor
  • Laundry & utility: First-floor laundry

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/2.0-bath single-family listed at $199k.

Deal economics

  • At list price, monthly cash flow is $231 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $199k).
  • Cap rate 8.1% vs local median 3.1% in Mount Washington — 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 70/100 on livability (#158 in KY) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Bullitt County (suburban): math 29% / reading 41% proficiency, ranked #55 of 165 in KY (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 295 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 380 units permitted in Bullitt County in 2024 (8 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 $6k of value loss. Plan a longer hold.
  • Bullitt County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1000 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $199,000

Questions for the listing agent

  1. Built in 1000 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.01%
Cap rate
8.09%
Cash-on-cash
6.42%
DSCR
1.29
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$287,742
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
267 Louis Ln 0.21mi 3/2.0 1,305 (-2%) 1mo $276,500 $212 87
309 Meadowcrest Dr 0.26mi 3/2.0 1,270 (-4%) 1mo $275,000 $217 80
268 Spencer Ln 0.32mi 3/2.0 1,230 (-7%) 1mo $270,000 $220 72
188 Meadowcrest Dr 0.19mi 3/2.0 1,482 (+12%) 4mo $300,000 $202 68
137 Meadow Park Ct 0.03mi 2/2.0 (-1) 1,130 (-15%) 4mo $230,000 $204 66
186 Kevin Pl 0.63mi 3/2.0 1,360 (+3%) 2mo $291,000 $214 65
106 Willow Creek Dr 0.22mi 3/2.0 1,128 (-15%) 2mo $249,900 $222 63
819 Justin Trl 0.34mi 3/2.0 1,176 (-11%) 3mo $275,000 $234 63
214 Spencer Ln 0.36mi 3/2.0 1,171 (-12%) 3mo $305,000 $260 61
418 Oak Run Dr 0.40mi 3/2.0 1,178 (-11%) 4mo $276,400 $235 60
134 Lincoln Dr 0.56mi 3/1.0 1,200 (-10%) 1mo $245,000 $204 53
225 Adams Dr 0.58mi 3/1.0 1,209 (-9%) 3mo $250,000 $207 52

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
-8.5%
Equity multiple
0.69×
Total profit
$-17,487
Equity at exit
$29,672
10-year hold
IRR
1.0%
Equity multiple
1.07×
Total profit
$3,830
Equity at exit
$17,206

Cash invested: $55,720 (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 40047

Home prices YoY
-18.8%
Active inventory
295
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,011 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$164 /mo · $1,969/yr
Insurance
$83
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$422
Net cashflow
$231

Break-even live

Break-even rent $1,718
Max offer price $199,000
Occupancy floor 83%

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
$49,750
Closing costs
$5,970
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
235 Ables Way Mt Washington, KY 2.0 1.0 992 $1,190 $1.20 1d 5 0.62mi
9495 Highway 44 E Mount Washington, KY 3.0 1.5 1508 $2,998 $1.99 43d 1 0.94mi
113 Taylor Ct Mount Washington, KY 3.0 2.0 1448 $2,320 $1.60 1d 1 0.96mi
398 Deer Park Way Mount Washington, KY 3.0 2.0 1198 $1,800 $1.50 23d 1 1.26mi
202 Harvest Point Way Mount Washington, KY 3.0 2.5 1657 $2,275 $1.37 23d 1 1.31mi
189 Deer Park Way Mount Washington, KY 3.0 2.0 1300 $2,065 $1.59 1d 1 1.37mi

Listing history 9 events

  1. 2026-06-16
    status $199,000 Pending 9 DOM
  2. 2026-06-15
    days on market $199,000 Active 9 DOM
  3. 2026-06-13
    days on market $199,000 Active 7 DOM
  4. 2026-06-10
    days on market $199,000 Active 4 DOM
  5. 2026-06-09
    days on market $199,000 Active 3 DOM
  6. 2026-06-08
    days on market $199,000 Active 2 DOM
  7. 2026-06-08
    remarks 699-char remark
  8. 2026-06-07
    remarks 689-char remark
  9. 2026-06-07
    listed $199,000 Active 1 DOM

ⓘ 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
$1,969 · $164/mo
Projected year-2 tax
$1,969 · $164/mo
Expected delta
$0/yr ($0/mo · -0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$24,129
− Mortgage interest
−$11,147
− Property taxes
−$1,969
− Insurance
−$1,792
− Repairs & maintenance
−$1,930
− Management
−$1,930
− Depreciation
−$5,789
Taxable loss
−$430
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$103
After-tax cash flow
$2,880/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
Bullitt County
NCES district ID
2100750
Math proficiency
29% ▼ -15.00%
Reading proficiency
41% ▼ -14.00%
Median HH income
$55,009
Composite
30.78/100
National rank
#6151
State rank
#55 of 165 in KY

Livability — Mount Washington

Score
70/100
State rank
#158
US rank
#7984

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mount Washington, KY
County
Bullitt County · 62,065 people
City population
23,662
Metro
Louisville/Jefferson County, KY-IN
Population (ZIP)
23,662
Household income
$99,124
Rent vs Own
11.2% rent · 88.8% own
Severe rent burden
90.0

Population outlook (Bullitt County) Hauer SSP2

Today (2025)
89,555 people
By 2030
94,389 · +5.4%
By 2040
102,759 · +14.7%
By 2050
108,955 · +21.7%
By 2075
121,898 · +36.1%
By 2100
126,383 · +41.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Lithuanian 3% Slovak 2% Iranian 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Bullitt

2024 margin
Solid R (+51.0) · D 23.8% · R 74.8% · Other 1.4%
2008→2024 swing
-18.7pp toward R · 2008: -32.3pp · 2024: -51.0pp
All cycles
2024: R+51.0 2020: R+48.0 2016: R+49.8 2012: R+35.7 2008: R+32.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -61.20%
Current HPI
264.3563
Rent YoY
Metro
Louisville/Jefferson County, KY-IN
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
  • 2026-06-06 Listed $199,000 Metro Search MLS

Property tax history

+2.8%/yr

Latest (2025): $1,969 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…