CashFlowRE
Sign in Sign up
100 Bedford Rd
B+ Composite 76.47
Why this score? — see what drove the B+ 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • Appreciation +8.3/10.0
  • ARV discount +7.5/15.0
  • Livability +3.1/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$99,500

100 Bedford Rd · Jeffersonville, KY 40337
3 bd · 1.0 ba · 1,200 sqft · SingleFamily public records · 201 Days on market
0.30 ac lot $83/sqft · 51% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If you've been dreaming of a place that feels peaceful and open, but still keeps you close to town, this home might be exactly what you've been waiting for. Tucked just outside the hustle, yet only about 10 minutes from Mt. Sterling, this 1½-story home offers that rare balance of country charm with everyday convenience. From the moment you step inside, you can feel the warmth and potential. The living room is cozy and welcoming, filled with natural light and just waiting for quiet evenings, family gatherings, or a fresh new look. The large eat-in kitchen is the heart of the home—big enough for shared meals, conversations, and weekend projects, with plenty of space to design the farmhouse or modern kitchen you've always wanted. One of the best surprises is the extra den or family room toward the back of the house. It's the kind of space that adapts to your life—home office, playroom, hobby space, or a second living area for movie nights and game days. With four bedrooms total, there's room to grow, host guests, or create dedicated spaces for work and creativity. The full bathroom is conveniently located on the main level, making everyday living easy. Outside is where this property truly shines. Sitting on a level, unrestricted lot, you'll have the freedom to make it your own—garden, fence, build a workshop or garage, or simply enjoy wide-open space and fresh air. No subdivision rules, no HOA—just room to breathe and the flexibility today's buyers are looking for. For investors, this home offers a strong opportunity. The layout, lot, and location make it a solid candidate for renovation, resale, or long-term rental. For homeowners, it's a blank canvas with character, space, and upside already built in. Homes like this—affordable, spacious, and close to town—don't come around often. With a little vision, this could be a place that builds equity while becoming something truly special. Whether you're ready to renovate or just want room to spread out, this home is full of promise and ready for its next chapter.

Key facts

  • Easy access
  • Not in a subdivision
  • Large eat-in kitchen

Tags

LARGE EAT-IN KITCHENFLEXIBLE DENLEVEL UNRESTRICTED LOTEASY ACCESSNOT IN A SUBDIVISIONPROXIMITY TO RESTAURANTS

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 $100k.

Deal economics

  • At list price, monthly cash flow is $471 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% vs local median 3.3% in Jeffersonville — 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 61/100 on livability (#382 in KY) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing B; Watch: health & safety D+, schools F, amenities F.
  • Montgomery County (rural): math 24% / reading 44% proficiency, ranked #76 of 165 in KY (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 43 active listings in the ZIP; 56 units permitted in Montgomery County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($688 loan paydown + $7k appreciation (6.7% local appreciation)).
  • Montgomery County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (6.7% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 201 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 15y ago; this cycle's ask has dropped $40k (29%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $87,560 (12.0% below list)

Questions for the listing agent

  1. It's been on market 201 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-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
1.47%
Cap rate
11.98%
Cash-on-cash
20.30%
DSCR
1.90
GRM
5.7

CMA / ARV

ARV (median comp)
$204,575
List price
$99,500
Delta
-51.36%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
135 Representative Dr 0.55mi 3/2.0 1,232 (+3%) 5mo $242,000 $196 62
131 Representative Dr 0.55mi 3/2.0 1,260 (+5%) 2mo $230,000 $183 60
8375 Main St 0.57mi 2/1.0 (-1) 1,020 (-15%) 8mo $134,000 $131 37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

6.7% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
33.7%
Equity multiple
3.26×
Total profit
$62,925
Equity at exit
$66,980
10-year hold
IRR
30.8%
Equity multiple
6.77×
Total profit
$160,716
Equity at exit
$125,485

Cash invested: $27,860 (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 40337

Home prices YoY
2.9%
Active inventory
43
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,467 medium interval (Pro) →
Mortgage (P&I)
$522
Tax est. 1.5%
$124 /mo · $1,492/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$308
Net cashflow
$471

Break-even live

Break-even rent $870
Max offer price $99,500
Occupancy floor 63%

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
$24,875
Closing costs
$2,985
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. 2026-06-13
    status $99,500 Pending 201 DOM
  2. 2026-06-10
    days on market $99,500 Active 201 DOM
  3. 2026-06-09
    days on market $99,500 Active 200 DOM
  4. 2026-06-08
    days on market $99,500 Active 199 DOM
  5. 2026-06-07
    days on market $99,500 Active 198 DOM
  6. 2026-06-03
    days on market $99,500 Active 194 DOM
  7. 2026-06-02
    days on market $99,500 Active 193 DOM
  8. 2026-06-01
    days on market $99,500 Active 192 DOM
  9. 2026-05-31
    days on market $99,500 Active 191 DOM
  10. 2026-05-31
    days on market $99,500 Active 190 DOM
  11. 2026-04-30
    price $109,000 2088-char remark
    Show marketing remark (2088 chars)

    If you've been dreaming of a place that feels peaceful and open, but still keeps you close to town, this home might be exactly what you've been waiting for. Tucked just outside the hustle, yet only about 10 minutes from Mt. Sterling, this 1½-story home offers that rare balance of country charm with everyday convenience. From the moment you step inside, you can feel the warmth and potential. The living room is cozy and welcoming, filled with natural light and just waiting for quiet evenings, family gatherings, or a fresh new look. The large eat-in kitchen is the heart of the home—big enough for shared meals, conversations, and weekend projects, with plenty of space to design the farmhouse or modern kitchen you've always wanted. One of the best surprises is the extra den or family room toward the back of the house. It's the kind of space that adapts to your life—home office, playroom, hobby space, or a second living area for movie nights and game days. With four bedrooms total, there's room to grow, host guests, or create dedicated spaces for work and creativity. The full bathroom is conveniently located on the main level, making everyday living easy. Outside is where this property truly shines. Sitting on a level, unrestricted lot, you'll have the freedom to make it your own—garden, fence, build a workshop or garage, or simply enjoy wide-open space and fresh air. No subdivision rules, no HOA—just room to breathe and the flexibility today's buyers are looking for. For investors, this home offers a strong opportunity. The layout, lot, and location make it a solid candidate for renovation, resale, or long-term rental. For homeowners, it's a blank canvas with character, space, and upside already built in. Homes like this—affordable, spacious, and close to town—don't come around often. With a little vision, this could be a place that builds equity while becoming something truly special. Whether you're ready to renovate or just want room to spread out, this home is full of promise and ready for its next chapter.

  12. 2026-03-05
    price $120,000 2088-char remark
    Show marketing remark (2088 chars)

    If you've been dreaming of a place that feels peaceful and open, but still keeps you close to town, this home might be exactly what you've been waiting for. Tucked just outside the hustle, yet only about 10 minutes from Mt. Sterling, this 1½-story home offers that rare balance of country charm with everyday convenience. From the moment you step inside, you can feel the warmth and potential. The living room is cozy and welcoming, filled with natural light and just waiting for quiet evenings, family gatherings, or a fresh new look. The large eat-in kitchen is the heart of the home—big enough for shared meals, conversations, and weekend projects, with plenty of space to design the farmhouse or modern kitchen you've always wanted. One of the best surprises is the extra den or family room toward the back of the house. It's the kind of space that adapts to your life—home office, playroom, hobby space, or a second living area for movie nights and game days. With four bedrooms total, there's room to grow, host guests, or create dedicated spaces for work and creativity. The full bathroom is conveniently located on the main level, making everyday living easy. Outside is where this property truly shines. Sitting on a level, unrestricted lot, you'll have the freedom to make it your own—garden, fence, build a workshop or garage, or simply enjoy wide-open space and fresh air. No subdivision rules, no HOA—just room to breathe and the flexibility today's buyers are looking for. For investors, this home offers a strong opportunity. The layout, lot, and location make it a solid candidate for renovation, resale, or long-term rental. For homeowners, it's a blank canvas with character, space, and upside already built in. Homes like this—affordable, spacious, and close to town—don't come around often. With a little vision, this could be a place that builds equity while becoming something truly special. Whether you're ready to renovate or just want room to spread out, this home is full of promise and ready for its next chapter.

  13. 2026-02-26
    status Active 2088-char remark
    Show marketing remark (2088 chars)

    If you've been dreaming of a place that feels peaceful and open, but still keeps you close to town, this home might be exactly what you've been waiting for. Tucked just outside the hustle, yet only about 10 minutes from Mt. Sterling, this 1½-story home offers that rare balance of country charm with everyday convenience. From the moment you step inside, you can feel the warmth and potential. The living room is cozy and welcoming, filled with natural light and just waiting for quiet evenings, family gatherings, or a fresh new look. The large eat-in kitchen is the heart of the home—big enough for shared meals, conversations, and weekend projects, with plenty of space to design the farmhouse or modern kitchen you've always wanted. One of the best surprises is the extra den or family room toward the back of the house. It's the kind of space that adapts to your life—home office, playroom, hobby space, or a second living area for movie nights and game days. With four bedrooms total, there's room to grow, host guests, or create dedicated spaces for work and creativity. The full bathroom is conveniently located on the main level, making everyday living easy. Outside is where this property truly shines. Sitting on a level, unrestricted lot, you'll have the freedom to make it your own—garden, fence, build a workshop or garage, or simply enjoy wide-open space and fresh air. No subdivision rules, no HOA—just room to breathe and the flexibility today's buyers are looking for. For investors, this home offers a strong opportunity. The layout, lot, and location make it a solid candidate for renovation, resale, or long-term rental. For homeowners, it's a blank canvas with character, space, and upside already built in. Homes like this—affordable, spacious, and close to town—don't come around often. With a little vision, this could be a place that builds equity while becoming something truly special. Whether you're ready to renovate or just want room to spread out, this home is full of promise and ready for its next chapter.

  14. 2026-02-04
    historical 2088-char remark
    Show marketing remark (2088 chars)

    If you've been dreaming of a place that feels peaceful and open, but still keeps you close to town, this home might be exactly what you've been waiting for. Tucked just outside the hustle, yet only about 10 minutes from Mt. Sterling, this 1½-story home offers that rare balance of country charm with everyday convenience. From the moment you step inside, you can feel the warmth and potential. The living room is cozy and welcoming, filled with natural light and just waiting for quiet evenings, family gatherings, or a fresh new look. The large eat-in kitchen is the heart of the home—big enough for shared meals, conversations, and weekend projects, with plenty of space to design the farmhouse or modern kitchen you've always wanted. One of the best surprises is the extra den or family room toward the back of the house. It's the kind of space that adapts to your life—home office, playroom, hobby space, or a second living area for movie nights and game days. With four bedrooms total, there's room to grow, host guests, or create dedicated spaces for work and creativity. The full bathroom is conveniently located on the main level, making everyday living easy. Outside is where this property truly shines. Sitting on a level, unrestricted lot, you'll have the freedom to make it your own—garden, fence, build a workshop or garage, or simply enjoy wide-open space and fresh air. No subdivision rules, no HOA—just room to breathe and the flexibility today's buyers are looking for. For investors, this home offers a strong opportunity. The layout, lot, and location make it a solid candidate for renovation, resale, or long-term rental. For homeowners, it's a blank canvas with character, space, and upside already built in. Homes like this—affordable, spacious, and close to town—don't come around often. With a little vision, this could be a place that builds equity while becoming something truly special. Whether you're ready to renovate or just want room to spread out, this home is full of promise and ready for its next chapter.

  15. 2025-12-02
    price $135,000 2088-char remark
    Show marketing remark (2088 chars)

    If you've been dreaming of a place that feels peaceful and open, but still keeps you close to town, this home might be exactly what you've been waiting for. Tucked just outside the hustle, yet only about 10 minutes from Mt. Sterling, this 1½-story home offers that rare balance of country charm with everyday convenience. From the moment you step inside, you can feel the warmth and potential. The living room is cozy and welcoming, filled with natural light and just waiting for quiet evenings, family gatherings, or a fresh new look. The large eat-in kitchen is the heart of the home—big enough for shared meals, conversations, and weekend projects, with plenty of space to design the farmhouse or modern kitchen you've always wanted. One of the best surprises is the extra den or family room toward the back of the house. It's the kind of space that adapts to your life—home office, playroom, hobby space, or a second living area for movie nights and game days. With four bedrooms total, there's room to grow, host guests, or create dedicated spaces for work and creativity. The full bathroom is conveniently located on the main level, making everyday living easy. Outside is where this property truly shines. Sitting on a level, unrestricted lot, you'll have the freedom to make it your own—garden, fence, build a workshop or garage, or simply enjoy wide-open space and fresh air. No subdivision rules, no HOA—just room to breathe and the flexibility today's buyers are looking for. For investors, this home offers a strong opportunity. The layout, lot, and location make it a solid candidate for renovation, resale, or long-term rental. For homeowners, it's a blank canvas with character, space, and upside already built in. Homes like this—affordable, spacious, and close to town—don't come around often. With a little vision, this could be a place that builds equity while becoming something truly special. Whether you're ready to renovate or just want room to spread out, this home is full of promise and ready for its next chapter.

  16. 2025-10-30
    historical
  17. 2025-10-30
    listed $140,000 Active
  18. 2025-10-21
    listed $140,000 Active 2088-char remark
    Show marketing remark (2088 chars)

    If you've been dreaming of a place that feels peaceful and open, but still keeps you close to town, this home might be exactly what you've been waiting for. Tucked just outside the hustle, yet only about 10 minutes from Mt. Sterling, this 1½-story home offers that rare balance of country charm with everyday convenience. From the moment you step inside, you can feel the warmth and potential. The living room is cozy and welcoming, filled with natural light and just waiting for quiet evenings, family gatherings, or a fresh new look. The large eat-in kitchen is the heart of the home—big enough for shared meals, conversations, and weekend projects, with plenty of space to design the farmhouse or modern kitchen you've always wanted. One of the best surprises is the extra den or family room toward the back of the house. It's the kind of space that adapts to your life—home office, playroom, hobby space, or a second living area for movie nights and game days. With four bedrooms total, there's room to grow, host guests, or create dedicated spaces for work and creativity. The full bathroom is conveniently located on the main level, making everyday living easy. Outside is where this property truly shines. Sitting on a level, unrestricted lot, you'll have the freedom to make it your own—garden, fence, build a workshop or garage, or simply enjoy wide-open space and fresh air. No subdivision rules, no HOA—just room to breathe and the flexibility today's buyers are looking for. For investors, this home offers a strong opportunity. The layout, lot, and location make it a solid candidate for renovation, resale, or long-term rental. For homeowners, it's a blank canvas with character, space, and upside already built in. Homes like this—affordable, spacious, and close to town—don't come around often. With a little vision, this could be a place that builds equity while becoming something truly special. Whether you're ready to renovate or just want room to spread out, this home is full of promise and ready for its next chapter.

  19. 2024-07-11
    soldstatus $110,000
  20. 2024-07-10
    soldstatus $110,000 Closed
  21. 2024-05-30
    historical Contingent
  22. 2024-05-14
    listed $120,000 Active
  23. 2011-10-26
    soldstatus $58,500
  24. 2011-10-20
    soldstatus $58,500
  25. 2011-08-27
    historical
  26. 2011-08-24
    listed $58,500

ⓘ 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 7/10 Severe
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥102°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 5% 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
$17,602
− Mortgage interest
−$5,574
− Property taxes
−$1,492
− Insurance
−$498
− Repairs & maintenance
−$1,408
− Management
−$1,408
− Depreciation
−$2,895
Taxable income
$4,328
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,039
After-tax cash flow
$4,616/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
Montgomery County
NCES district ID
2104250
Math proficiency
24% ▼ -21.00%
Reading proficiency
44% ▼ -14.00%
Median HH income
$38,262
Composite
28.32/100
National rank
#6782
State rank
#76 of 165 in KY

Livability — Jeffersonville

Score
61/100
State rank
#382
US rank
#18158

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jeffersonville, KY
Population (ZIP)
5,461

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
29,814 people
By 2030
30,705 · +3.0%
By 2040
32,189 · +8.0%
By 2050
33,131 · +11.1%
By 2075
33,991 · +14.0%
By 2100
32,097 · +7.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 2% Hispanic / Latino 1%
Common ancestry
Slovak 3% Lithuanian 2% Italian 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Montgomery

2024 margin
Solid R (+46.6) · D 26.0% · R 72.6% · Other 1.5%
2008→2024 swing
-30.0pp toward R · 2008: -16.6pp · 2024: -46.6pp
All cycles
2024: R+46.6 2020: R+41.8 2016: R+41.1 2012: R+26.3 2008: R+16.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.70%
Current HPI
241.3612
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

+86.3% since first listed
16 events — show timeline
  • 2026-04-30 Price Changed $109,000 ImagineMLS
  • 2026-03-05 Price Changed $120,000 ImagineMLS
  • 2026-02-26 Relisted ImagineMLS
  • 2026-02-04 Listing Removed ImagineMLS
  • 2025-12-02 Price Changed $135,000 ImagineMLS
  • 2025-10-30 Listed $140,000 ImagineMLS
  • 2025-10-30 Listing Removed ImagineMLS
  • 2025-10-21 Listed $140,000 ImagineMLS
  • 2024-07-11 Sold (Public Records) $110,000 Public Records
  • 2024-07-10 Sold (MLS) $110,000 ImagineMLS
  • 2024-05-30 Contingent ImagineMLS
  • 2024-05-14 Listed $120,000 ImagineMLS
  • 2011-10-26 Sold (Public Records) $58,500 Public Records
  • 2011-10-20 Sold (MLS) $58,500 ImagineMLS
  • 2011-08-27 Listing Removed ImagineMLS
  • 2011-08-24 Listed $58,500 ImagineMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…