CashFlowRE
Sign in Sign up
144 Perry St
C- Composite 50.18
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.2/30.0
  • Schools +5.4/10.0
  • DSCR +4.3/10.0
  • Livability +3.6/5.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$130,000

144 Perry St · Pikeville, KY 41501
2 bd · 1.0 ba · 1,144 sqft · SingleFamily public records · 50 Days on market
Built 1946 9,583 sqft lot $114/sqft · at area comps Est $184k · 29% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

INVESTMENT OPPORTUNITY! Excellent multi-family unit OR single family home in downtown Pikeville. This property has many updates on main level including updated kitchen and bathroom with spacious two bedrooms (with a bonus space). Large living room with oversized windows showcasing beautiful city views. Back breezeway great place for entertaining.

Key facts

  • Large living room
  • Oversized windows
  • Guest suite

Tags

LARGE LIVING ROOMOVERSIZED WINDOWSFINISHED LOWER LEVELGUEST SUITE

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Residential property
  • Construction: Brick construction; Metal roof
  • Exterior features: Covered patio

Interior

  • Kitchen: Cooktop; Dishwasher; Microwave; Refrigerator; Oven
  • Bedrooms: 6 total rooms
  • Flooring: Carpet; Laminate; Tile
  • Heating & cooling: Heat pump heating; Central air conditioning; Ceiling fans
  • Interior features: Partial basement

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 2-bed/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $22 ($261/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 $100k (22.8% below list).
  • Recommended offer: $100k (22.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 2.7% in Pikeville — 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 71/100 on livability (#139 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime B+; Watch: amenities F, commute F, employment D-.
  • Pikeville Independent (rural): math 67% / reading 63% proficiency, ranked #3 of 165 in KY (top 2%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Pikeville Elementary School (math 69% / reading 65%, grade B+, #13 of 676 statewide, top 2%, 652 students, 37% FRL); Pikeville High School (math 64% / reading 59%, grade B-, #3 of 254 statewide, top 1%, 514 students, 31% FRL) — zoned schools at 34% FRL track the district average.
  • Market conditions: 129 active listings in the ZIP; 4 units permitted in Pike County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Pike County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 8y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $87k; 49% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $100,412 (22.8% below list)

Questions for the listing agent

  1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  2. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.77%
Cap rate
6.49%
Cash-on-cash
0.72%
DSCR
1.03
GRM
10.8

CMA / ARV

ARV (median comp)
$183,770
List price
$130,000
Delta
-29.26%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
112 Central Ave 0.24mi 2/2.0 1,152 (+1%) 22mo $150,000 $130 66
447 Hambley Blvd 0.18mi 2/1.0 1,230 (+8%) 19mo $186,268 $151 63
111 Eighth St 0.45mi 2/2.0 1,210 (+6%) 6mo $125,000 $103 60
144 W Keyser Heights Dr 0.59mi 3/1.0 (+1) 1,104 (-4%) 18mo $167,500 $152 47
155 W Keyser Hts 0.58mi 3/2.0 (+1) 1,010 (-12%) 14mo $193,000 $191 33
129 East Keyser Hts 0.58mi 3/1.5 (+1) 994 (-13%) 19mo $110,000 $111 28

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
-15.2%
Equity multiple
0.46×
Total profit
$-19,743
Equity at exit
$19,383
10-year hold
IRR
-6.7%
Equity multiple
0.57×
Total profit
$-15,663
Equity at exit
$11,240

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 41501

Home prices YoY
-5.2%
Active inventory
129
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,004 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$36 /mo · $427/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$211
Net cashflow
$22

Break-even live

Break-even rent $977
Max offer price $130,000
Occupancy floor 93%

Sensitivity live

Price -10% $95 -5% $59 +0% $22 +5% $-15 +10% $-52
Rent -10% $-58 -5% $-18 +0% $22 +5% $61 +10% $101
Rate -1.0pp $87 -0.5pp $55 base $22 +0.5pp $-12 +1.0pp $-46

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.

Listing history 26 events

  1. 2026-06-21
    days on market $130,000 Active 50 DOM
  2. 2026-06-18
    remarks 265-char remark
  3. 2026-06-18
    days on market $130,000 Active 48 DOM
  4. 2026-06-17
    days on market $130,000 Active 47 DOM
  5. 2026-06-16
    days on market $130,000 Active 46 DOM
  6. 2026-06-15
    days on market $130,000 Active 45 DOM
  7. 2026-06-13
    days on market $130,000 Active 43 DOM
  8. 2026-06-12
    days on market $130,000 Active 42 DOM
  9. 2026-06-09
    days on market $130,000 Active 39 DOM
  10. 2026-06-08
    days on market $130,000 Active 38 DOM
  11. 2026-06-07
    days on market $130,000 Active 37 DOM
  12. 2026-06-07
    days on market $130,000 Active 36 DOM
  13. 2026-06-04
    days on market $130,000 Active 33 DOM
  14. 2026-06-02
    days on market $130,000 Active 32 DOM
  15. 2026-06-01
    days on market $130,000 Active 31 DOM
  16. 2026-05-31
    days on market $130,000 Active 30 DOM
  17. 2026-05-31
    days on market $130,000 Active 29 DOM
  18. 2026-05-01
    listed $130,000 Active 250-char remark
  19. 2022-04-01
    soldstatus $87,000
  20. 2022-03-30
    soldstatus $87,000 348-char remark
    Show marketing remark (348 chars)

    INVESTMENT OPPORTUNITY! Excellent multi-family unit OR single family home in downtown Pikeville. This property has many updates on main level including updated kitchen and bathroom with spacious two bedrooms (with a bonus space). Large living room with oversized windows showcasing beautiful city views. Back breezeway great place for entertaining.

  21. 2021-11-18
    listed $115,000 348-char remark
    Show marketing remark (348 chars)

    INVESTMENT OPPORTUNITY! Excellent multi-family unit OR single family home in downtown Pikeville. This property has many updates on main level including updated kitchen and bathroom with spacious two bedrooms (with a bonus space). Large living room with oversized windows showcasing beautiful city views. Back breezeway great place for entertaining.

  22. 2018-06-06
    soldstatus $80,000
  23. 2018-05-28
    soldstatus $80,000
    Show marketing remark (458 chars)

    Great investment property or first time home buyer! Located close to UPike, shopping and downtown Pikeville! Updated 2 bedroom 1 bath home with finished below grade. Home features large windows overlooking Pikeville, covered back patio with outdoor fireplace/BBQ. Recent updates/upgrades include new heating/ cooling, new metal roof, new double pane windows, new bathrooms, updates in the kitchen areas, tile flooring, laminate flooring and more. A must see!

  24. 2018-03-26
    listed $89,000
    Show marketing remark (458 chars)

    Great investment property or first time home buyer! Located close to UPike, shopping and downtown Pikeville! Updated 2 bedroom 1 bath home with finished below grade. Home features large windows overlooking Pikeville, covered back patio with outdoor fireplace/BBQ. Recent updates/upgrades include new heating/ cooling, new metal roof, new double pane windows, new bathrooms, updates in the kitchen areas, tile flooring, laminate flooring and more. A must see!

  25. 2009-05-28
    soldstatus $76,000
  26. 2005-05-01
    soldstatus $68,000

ⓘ 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
$427 · $36/mo
Projected year-2 tax
$1,118 · $93/mo
Expected delta
+$691/yr (+$58/mo · 161.7%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥102°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$12,049
− Mortgage interest
−$7,282
− Property taxes
−$427
− Insurance
−$650
− Repairs & maintenance
−$964
− Management
−$964
− Depreciation
−$3,782
Taxable loss
−$2,019
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$485
After-tax cash flow
$746/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
Pikeville Independent
NCES district ID
2104830
Math proficiency
67% ▼ -1.00%
Reading proficiency
63% ▼ -9.00%
Median HH income
$33,735
Composite
53.69/100
National rank
#1426
State rank
#3 of 165 in KY

Livability — Pikeville

Score
71/100
State rank
#139
US rank
#6715

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pikeville, KY
Population (ZIP)
23,272

Population outlook (Pike County) Hauer SSP2

Today (2025)
55,108 people
By 2030
51,235 · -7.0%
By 2040
43,573 · -20.9%
By 2050
36,797 · -33.2%
By 2075
24,330 · -55.9%
By 2100
15,611 · -71.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 2% Asian 1%
Common ancestry
Serbian 2% Slovak 1% Lithuanian 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Pike

2024 margin
Solid R (+65.4) · D 16.8% · R 82.2%
2008→2024 swing
-51.6pp toward R · 2008: -13.8pp · 2024: -65.4pp
All cycles
2024: R+65.4 2020: R+60.7 2016: R+62.8 2012: R+50.5 2008: R+13.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -10.56%
Current HPI
193.2408
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

+91.2% since first listed
9 events — show timeline
  • 2026-05-01 Listed $130,000 EKAR
  • 2022-04-01 Sold (Public Records) $87,000 Public Records
  • 2022-03-30 Sold (MLS) $87,000 EKAR
  • 2021-11-18 Listed $115,000 EKAR
  • 2018-06-06 Sold (Public Records) $80,000 Public Records
  • 2018-05-28 Sold (MLS) $80,000 EKAR
  • 2018-03-26 Listed $89,000 EKAR
  • 2009-05-28 Sold (Public Records) $76,000 Public Records
  • 2005-05-01 Sold (Public Records) $68,000 Public Records

Property tax history

+2.3%/yr

Latest (2025): $427 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…