CashFlowRE
Sign in Sign up
1316 S 9th St
B- Composite 67.2
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 +9.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$109,900

1316 S 9th St · Paducah, KY 42003
2 bd · 2.0 ba · 1,120 sqft · Other · 56 Days on market
Built 2006 0.29 ac lot $98/sqft · 83% above area

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

Listing remarks

Welcome home to this well-maintained 2-bedroom, 2-bathroom home in Paducah, KY. This property features an open floor plan with a comfortable living area offering carpet flooring and a ceiling fan, flowing seamlessly into the kitchen and dining space for easy everyday living. The kitchen includes oak cabinetry, recessed lighting, black appliances (refrigerator and range), and wood-look flooring. A pass-through opening to the living area enhances the functional layout. Both bedrooms are nicely sized with carpet flooring, ceiling fans, and natural light. The primary suite includes a private bath with a soaking tub, separate shower, and a walk-in closet with built-in shelving. A second full bat

Key facts

  • Black appliances
  • Wood-look flooring
  • Open floor plan

Tags

OPEN FLOOR PLANOAK CABINETRYRECESSED LIGHTINGBLACK APPLIANCESWOOD-LOOK FLOORINGPASS-THROUGH OPENING

Property features AI

Finance

  • Other: Lot size approximately 0.29 acres (public records); Parcel number 112-24-11-021

Exterior

  • Parking: Carport
  • Utilities: Public water; Public sewer; Electricity connected; Water connected
  • Home design: Manufactured house; One story
  • Construction: Vinyl siding; Block foundation; Shingle roof; Built area: 1,120
  • Exterior features: Neighborhood view; Not waterfront

Interior

  • Kitchen: Dishwasher; Refrigerator; Range
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Electric cooling
  • Interior features: Eat-in kitchen; Blinds on windows
  • Laundry & utility: Laundry on main level

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/2.0-bath other listed at $110k.

Deal economics

  • At list price, monthly cash flow is $453 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.2% vs local median 4.5% in Paducah — 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 68/100 on livability (#197 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, schools D+, employment D.
  • Paducah Independent (town): math 22% / reading 36% proficiency, ranked #122 of 165 in KY (top 74%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 268 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 187 units permitted in McCracken County in 2024 (104 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • McCracken County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $9k; list at $110k implies a 1121% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $106,603 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.40%
Cap rate
11.24%
Cash-on-cash
17.65%
DSCR
1.79
GRM
6.0

CMA / ARV

ARV (median comp)
$60,059
List price
$109,900
Delta
82.99%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
9.1%
Equity multiple
1.36×
Total profit
$11,046
Equity at exit
$16,386
10-year hold
IRR
18.3%
Equity multiple
2.52×
Total profit
$46,837
Equity at exit
$9,502

Cash invested: $30,772 (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 42003

Home prices YoY
-19.8%
Active inventory
268
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,534 medium interval (Pro) →
Mortgage (P&I)
$576
Tax est. 1.5%
$137 /mo · $1,648/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$322
Net cashflow
$453

Break-even live

Break-even rent $961
Max offer price $109,900
Occupancy floor 66%

Sensitivity live

Price -10% $529 -5% $491 +0% $453 +5% $415 +10% $377
Rent -10% $331 -5% $392 +0% $453 +5% $513 +10% $574
Rate -1.0pp $508 -0.5pp $481 base $453 +0.5pp $424 +1.0pp $395

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
$27,475
Closing costs
$3,297
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
415 N 6th St #100 Paducah, KY 2.0 2.0 1500 $2,000 $1.33 44d 1 1.31mi
1643 Monroe St Apt A Paducah, KY 2.0 1.0 1127 $1,250 $1.11 44d 1 1.42mi
1900 Jefferson St Paducah, KY 2.0 1.0 800 $1,400 $1.75 44d 1 1.44mi

Listing history 19 events

  1. 2026-06-19
    days on market $109,900 Active 56 DOM
  2. 2026-06-18
    days on market $109,900 Active 55 DOM
  3. 2026-06-17
    days on market $109,900 Active 54 DOM
  4. 2026-06-16
    days on market $109,900 Active 53 DOM
  5. 2026-06-15
    days on market $109,900 Active 52 DOM
  6. 2026-06-14
    days on market $109,900 Active 50 DOM
  7. 2026-06-12
    days on market $109,900 Active 49 DOM
  8. 2026-06-09
    days on market $109,900 Active 46 DOM
  9. 2026-06-09
    price $109,900 Active 45 DOM
  10. 2026-06-08
    days on market $115,000 Active 45 DOM
  11. 2026-06-07
    days on market $115,000 Active 44 DOM
  12. 2026-06-03
    days on market $115,000 Active 40 DOM
  13. 2026-06-02
    days on market $115,000 Active 39 DOM
  14. 2026-06-01
    days on market $115,000 Active 38 DOM
  15. 2026-05-31
    days on market $115,000 Active 37 DOM
  16. 2026-05-30
    days on market $115,000 Active 36 DOM
  17. 2026-05-04
    price $125,000 1082-char remark
  18. 2026-04-24
    listed $130,000 Active 1082-char remark
  19. 1991-12-01
    soldstatus $9,000

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 1 unhealthy d/yr today · 4 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
$18,413
− Mortgage interest
−$6,156
− Property taxes
−$1,648
− Insurance
−$550
− Repairs & maintenance
−$1,473
− Management
−$1,473
− Depreciation
−$3,197
Taxable income
$3,915
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$940
After-tax cash flow
$4,492/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
Paducah Independent
NCES district ID
2104650
Math proficiency
22% ▼ -14.00%
Reading proficiency
36% ▼ -17.00%
Median HH income
$30,067
Composite
23.41/100
National rank
#7896
State rank
#122 of 165 in KY

Livability — Paducah

Score
68/100
State rank
#197
US rank
#9780

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Paducah, KY
City population
30,856
Population (ZIP)
29,384

Population outlook (McCracken County) Hauer SSP2

Today (2025)
64,237 people
By 2030
63,468 · -1.2%
By 2040
61,221 · -4.7%
By 2050
58,432 · -9.0%
By 2075
52,668 · -18.0%
By 2100
44,517 · -30.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Black 9% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Slovak 2% Lithuanian 1% Serbian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Other Asian/Pacific 1%

Political lean MEDSL · McCracken

2024 margin
Solid R (+34.9) · D 31.9% · R 66.8% · Other 1.2%
2008→2024 swing
-9.7pp toward R · 2008: -25.2pp · 2024: -34.9pp
All cycles
2024: R+34.9 2020: R+31.7 2016: R+37.2 2012: R+32.5 2008: R+25.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -58.31%
Current HPI
236.3013
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

+1121.1% since first listed
5 events — show timeline
  • 2026-06-08 Price Changed $109,900 ImagineMLS
  • 2026-05-27 Price Changed $115,000 ImagineMLS
  • 2026-05-04 Price Changed $125,000 ImagineMLS
  • 2026-04-24 Listed $130,000 ImagineMLS
  • 1991-12-01 Sold (Public Records) $9,000 Public Records

Property tax history

-24.4%/yr

Latest (2025): $120 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…