CashFlowRE
Sign in Sign up
340 Sandy Ct Duplex
D Composite 44.25
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 +15.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.7/10.0
  • 1% rule +4.2/10.0
  • Condition / age +3.8/5.0
  • Schools +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.6/5.0
  • Appreciation +0.0/10.0

$264,900

340 Sandy Ct · Bowling Green, KY 42101
4 bd · 4.0 ba · 2,006 sqft · MultiFamily · 31 Days on market
Built 2006 Good condition 2.18 ac lot ↓ 10% since listing

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Rare duplex opportunity on 2.18 acres with endless potential! Each unit offers 2 bedrooms, 2 bathrooms, and a 1-car garage, making this a perfect option for investors or buyers looking to house hack like the current owner. One side is owner occupied and features brand new appliances, while there is still room to increase rents for added cash flow. Whether you’re looking for immediate income, owner-occupant flexibility, or future opportunities with the acreage, this property is full of potential!

Key facts

  • 2.18 acre lot
  • Garage
  • Built 2006

Property features AI

Finance

  • Other: Approximately 2.18-acre lot; Subdivision: Kelly Heights

Exterior

  • Parking: Has garage
  • Utilities: Public water; Public sewer
  • Home design: Residential income duplex (multi-family)
  • Construction: Metal roof
  • Exterior features: Patio

Interior

  • Bathrooms: 4 full bathrooms
  • Heating & cooling: Electric heating
  • Interior features: Electric water heater; Accessible full bathroom

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 × 2-bed/2.0-bath units multifamily listed at $265k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $91 ($1k/yr) — positive. Per door: $46/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $243k (8.2% below list).
  • Recommended offer: $243k (8.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 3.0% in Bowling Green — 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 65/100 on livability (#255 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, amenities F, commute F.
  • Warren County (rural): math 30% / reading 43% proficiency, ranked #48 of 165 in KY (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Oakland Elementary (math 8% / reading 17%, grade F, #630 of 676 statewide, top 95%, 380 students, 79% FRL); Warren East Middle School (math 23% / reading 40%, grade F, #125 of 217 statewide, top 63%, 487 students, 65% FRL); Warren East High School (math 22% / reading 31%, grade F, #174 of 254 statewide, top 69%, 1,031 students, 60% FRL) — zoned schools average 68% FRL vs 42% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 23% at this address vs 36% district-wide (-13 pts) — the specific schools serving this property underperform the Warren County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 639 active listings in the ZIP; 2,286 units permitted in Warren County in 2024 (1,410 in 5+ unit buildings).
  • At $2,433/mo this rent would consume 61% of the median local household income ($48k/yr) (locally 3855% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Warren County population projected at +41% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($257k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y 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.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $243,300 (8.2% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.92%
Cap rate
6.71%
Cash-on-cash
1.48%
DSCR
1.07
GRM
9.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.28% rent growth · sell at horizon

5-year hold
IRR
-17.0%
Equity multiple
0.41×
Total profit
$-43,549
Equity at exit
$39,497
10-year hold
IRR
-15.0%
Equity multiple
0.25×
Total profit
$-55,468
Equity at exit
$22,904

Cash invested: $74,172 (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 42101

Home prices YoY
-20.9%
Rents YoY
0.3%
Active inventory
639
Price-to-rent
18.1×

Monthly cashflow live

Estimated rent
$2,433 medium interval (Pro) →
Mortgage (P&I)
$1,389
Tax est. 1.5%
$331 /mo · $3,974/yr
Insurance
$110
HOA
$0
Vacancy / Maint / Mgmt
$511
Net cashflow
$91

Break-even live

Break-even rent $2,317
Max offer price $264,900
Occupancy floor 91%

Sensitivity live

Price -10% $274 -5% $183 +0% $91 +5% $0 +10% $-92
Rent -10% $-101 -5% $-5 +0% $91 +5% $188 +10% $284
Rate -1.0pp $225 -0.5pp $159 base $91 +0.5pp $23 +1.0pp $-47

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,433

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
$66,225
Closing costs
$7,947
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 20 events

  1. 2026-06-22
    days on market $264,900 Active 31 DOM
  2. 2026-06-19
    pricedays on market $264,900 Active 29 DOM
  3. 2026-06-18
    days on market $269,900 Active 28 DOM
  4. 2026-06-17
    days on market $269,900 Active 27 DOM
  5. 2026-06-16
    days on market $269,900 Active 26 DOM
  6. 2026-06-15
    days on market $269,900 Active 25 DOM
  7. 2026-06-14
    days on market $269,900 Active 23 DOM
  8. 2026-06-13
    days on market $269,900 Active 22 DOM
  9. 2026-06-10
    days on market $269,900 Active 20 DOM
  10. 2026-06-09
    days on market $269,900 Active 19 DOM
  11. 2026-06-08
    days on market $269,900 Active 18 DOM
  12. 2026-06-07
    days on market $269,900 Active 17 DOM
  13. 2026-06-05
    days on market $269,900 Active 14 DOM
  14. 2026-06-02
    days on market $269,900 Active 12 DOM
  15. 2026-06-01
    days on market $269,900 Active 11 DOM
  16. 2026-05-31
    days on market $269,900 Active 10 DOM
  17. 2026-05-30
    days on market $269,900 Active 9 DOM
  18. 2026-05-21
    listed $269,900 Active
  19. 2024-11-05
    price $294,900
  20. 2024-10-14
    listed $299,900 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$29,196
− Mortgage interest
−$14,839
− Property taxes
−$3,974
− Insurance
−$1,324
− Repairs & maintenance
−$2,336
− Management
−$2,336
− Depreciation
−$7,706
Taxable loss
−$3,318
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$796
After-tax cash flow
$1,893/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

Good 75/100 Cosmetic rehab

This property is a well-maintained, two-unit duplex with good condition and potential for increased value through landscaping, flooring, and painting improvements.

Repairs flagged

  • Minor Landscaping — The landscaping appears overgrown and could benefit from trimming and planting.
  • Minor Curb appeal — The lack of landscaping and curb appeal could be improved with some landscaping and curb appeal enhancements.
  • Minor Flooring — The carpeted flooring in the living room and kitchen could be replaced with hardwood or tile for a more modern look and increased value.

Value-add opportunities

  • Both Landscaping and curb appeal improvements — Improving the landscaping and curb appeal will increase the home's resale and rental value.
  • Both Flooring replacement in living room and kitchen — Replacing the carpet with hardwood or tile flooring will increase the home's resale and rental value.
  • Both Painting the exterior and interior walls — Painting the exterior and interior walls will improve the home's curb appeal and resale value.
  • Both Upgrading the HVAC and mechanical systems — Upgrading the HVAC and mechanical systems will improve the home's comfort and energy efficiency, increasing its resale and rental value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Landscaping · The landscaping appears overgrown and could benefit from trimming and planting. Minor $500–3,000
Curb appeal · The lack of landscaping and curb appeal could be improved with some landscaping and curb appeal enhancements. Minor $500–3,000
Flooring · The carpeted flooring in the living room and kitchen could be replaced with hardwood or tile for a more modern look and increased value. Minor $500–3,000
Total estimated repair cost · 3 items $1,500–9,000

Value-add ROI direction

  • Both Landscaping and curb appeal improvements — Improving the landscaping and curb appeal will increase the home's resale and rental value.
  • Both Flooring replacement in living room and kitchen — Replacing the carpet with hardwood or tile flooring will increase the home's resale and rental value.
  • Both Painting the exterior and interior walls — Painting the exterior and interior walls will improve the home's curb appeal and resale value.
  • Both Upgrading the HVAC and mechanical systems — Upgrading the HVAC and mechanical systems will improve the home's comfort and energy efficiency, increasing its resale and rental value.

ⓘ 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
Warren County
NCES district ID
2105730
Math proficiency
30% ▼ -18.00%
Reading proficiency
43% ▼ -16.00%
Median HH income
$50,092
Composite
31.55/100
National rank
#5958
State rank
#48 of 165 in KY

Livability — Bowling Green

Score
65/100
State rank
#255
US rank
#12782

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Warren County · 129,408 people
City population
129,408
Metro
Bowling Green, KY
Population (ZIP)
65,421
Household income
$48,217
Rent vs Own
55.3% rent · 44.7% own
Severe rent burden
3855.0

Population outlook (Warren County) Hauer SSP2

Today (2025)
144,620 people
By 2030
155,977 · +7.9%
By 2040
179,381 · +24.0%
By 2050
203,713 · +40.9%
By 2075
267,291 · +84.8%
By 2100
314,019 · +117.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Black 13% Hispanic / Latino 10% Two or more races 7% Asian 3%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% American 1% Italian 1%
Foreign-born
10% · Canada, Philippines
Languages at home
84% English-only · Spanish 8% Other Asian/Pacific 2% Russian/Polish/Slavic 2%

Political lean MEDSL · Warren

2024 margin
Strong R (+24.3) · D 37.0% · R 61.3% · Other 1.6%
2008→2024 swing
-5.4pp toward R · 2008: -18.9pp · 2024: -24.3pp
All cycles
2024: R+24.3 2020: R+16.8 2016: R+24.2 2012: R+21.8 2008: R+18.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -73.34%
Current HPI
277.6554
Rent YoY
▲ 0.28%
Metro
Bowling Green, KY
State GDP YoY
▲ 1.81%
F500 in state
4

Industry mix (Fortune 500 HQ in KY)

Industry F500 HQs Revenue

Price history

-10.0% since first listed
3 events — show timeline
  • 2026-05-21 Listed $269,900 RASKMLS
  • 2024-11-05 Price Changed $294,900 RASKMLS
  • 2024-10-14 Listed $299,900 RASKMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…