CashFlowRE
Sign in Sign up
2232 Mcconnell Ave
F Composite 33.71
Why this score? — see what drove the F 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 +13.8/30.0
  • DSCR +4.2/10.0
  • Livability +3.6/5.0
  • 1% rule +2.6/10.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.0/15.0
  • Appreciation +0.0/10.0

$189,900

2232 Mcconnell Ave · Owensboro, KY 42303
3 bd · 1.0 ba · 1,392 sqft · SingleFamily public records · 68 Days on market
Built 1940 8,280 sqft lot $136/sqft · 31% above area Est $169k · 12% over

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

Listing remarks MLS

Quality Built in 1940, this 4-bedroom 1.5-bath home with basement offers an enchanting English cottage-inspired exterior. But inside modern amenities merge effortlessly with the home's original craftsmanship. Fireplace in family room. Formal dining room flows into the updated Kitchen. with New granite countertops, new tile backsplash, refinished cabinets , new undermount sink, all appliances included. Main floor offers a 1st floor bedroom, with 3 more bedrooms upstairs. Unfinished Basement with storage galore, plus garage. Nestled on a corner lot near quiet dead-end streets. .. Tall trees define the area: Hidden and quiet, this home is simply beautiful. Live happily ever after and have peace of mind regarding the exceptional value!

Key facts

  • Arched walkways
  • Updated kitchen
  • Sparkling windows

Tags

ARCHED WALKWAYSORIGINAL HARDWOOD FLOORSSPARKLING WINDOWSOLD WORLD QUALITY DOORSFIREPLACEUPDATED KITCHEN

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 $190k.

Deal economics

  • At list price, monthly cash flow is $16 ($198/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 $144k (24.0% below list).
  • Recommended offer: $144k (24.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.1% in Owensboro — 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 (#148 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B; Watch: employment D+, crime D-, amenities F.
  • Owensboro Independent (urban): math 27% / reading 36% proficiency, ranked #100 of 165 in KY (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 360 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 226 units permitted in Daviess County in 2024 (6 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.
  • Daviess County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 68 days — a 6% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • 3 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

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $144,314 (24.0% below list)

Questions for the listing agent

  1. It's been on market 68 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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 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
0.76%
Cap rate
6.40%
Cash-on-cash
0.37%
DSCR
1.02
GRM
11.0

CMA / ARV

ARV (median comp)
$169,374
List price
$189,900
Delta
12.12%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2100 Prince Ave 0.16mi 2/1.0 (-1) 1,296 (-7%) 2mo $159,900 $123 74
2541 Strawbridge Pl 0.23mi 3/2.0 1,301 (-6%) 2mo $86,000 $66 72
1901 Prince Ave 0.29mi 3/2.0 1,464 (+5%) 4mo $115,000 $79 71
1331 Gilbert Ln 0.54mi 3/2.0 1,409 (+1%) 1mo $190,000 $135 68
725 E 21st St 0.64mi 3/2.0 1,411 (+1%) 0mo $135,000 $96 64
2000 Meadow Grass Crk 0.59mi 3/2.0 1,380 (-1%) 5mo $245,000 $178 63
2636 Landing Terrace (heartlands) Ter 0.34mi 3/2.0 1,244 (-11%) 2mo $245,000 $197 61
2838 Strawbridge Pl 0.56mi 3/1.5 1,488 (+7%) 5mo $199,900 $134 56
1704 Mcconnell Ave 0.38mi 2/1.0 (-1) 1,229 (-12%) 4mo $79,900 $65 54
2613 Central Park Ct 0.30mi 2/2.0 (-1) 1,210 (-13%) 1mo $225,000 $186 54
2608 Central Park Ct 0.31mi 2/2.0 (-1) 1,205 (-13%) 3mo $220,000 $183 52
2650 Wisteria Gdns 0.46mi 2/2.0 (-1) 1,197 (-14%) 2mo $225,000 $188 44

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
-15.8%
Equity multiple
0.44×
Total profit
$-29,818
Equity at exit
$28,315
10-year hold
IRR
-7.4%
Equity multiple
0.53×
Total profit
$-24,997
Equity at exit
$16,419

Cash invested: $53,172 (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 42303

Home prices YoY
-29.1%
Active inventory
360
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$1,443 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$49 /mo · $584/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$303
Net cashflow
$16

Break-even live

Break-even rent $1,422
Max offer price $189,900
Occupancy floor 94%

Sensitivity live

Price -10% $124 -5% $70 +0% $16 +5% $-37 +10% $-91
Rent -10% $-98 -5% $-41 +0% $16 +5% $73 +10% $130
Rate -1.0pp $112 -0.5pp $65 base $16 +0.5pp $-33 +1.0pp $-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
$47,475
Closing costs
$5,697
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
636 W Highland Ave Owensboro, KY 2.0 1.0 920 $1,250 $1.36 22d 1 1.14mi
1302 Daviess St Owensboro, KY 3.0 1.0 1008 $1,200 $1.19 22d 1 1.19mi

Listing history 8 events

  1. 2026-04-23
    price $189,900 741-char remark
    Show marketing remark (741 chars)

    Quality Built in 1940, this 4-bedroom 1.5-bath home with basement offers an enchanting English cottage-inspired exterior. But inside modern amenities merge effortlessly with the home's original craftsmanship. Fireplace in family room. Formal dining room flows into the updated Kitchen. with New granite countertops, new tile backsplash, refinished cabinets , new undermount sink, all appliances included. Main floor offers a 1st floor bedroom, with 3 more bedrooms upstairs. Unfinished Basement with storage galore, plus garage. Nestled on a corner lot near quiet dead-end streets. .. Tall trees define the area: Hidden and quiet, this home is simply beautiful. Live happily ever after and have peace of mind regarding the exceptional value!

  2. 2026-03-19
    listed $194,000 Active 741-char remark
    Show marketing remark (741 chars)

    Quality Built in 1940, this 4-bedroom 1.5-bath home with basement offers an enchanting English cottage-inspired exterior. But inside modern amenities merge effortlessly with the home's original craftsmanship. Fireplace in family room. Formal dining room flows into the updated Kitchen. with New granite countertops, new tile backsplash, refinished cabinets , new undermount sink, all appliances included. Main floor offers a 1st floor bedroom, with 3 more bedrooms upstairs. Unfinished Basement with storage galore, plus garage. Nestled on a corner lot near quiet dead-end streets. .. Tall trees define the area: Hidden and quiet, this home is simply beautiful. Live happily ever after and have peace of mind regarding the exceptional value!

  3. 2025-10-20
    listed $189,900 Active
  4. 2024-03-04
    soldstatus $179,000
  5. 2024-02-29
    soldstatus $179,000 Closed
  6. 2024-01-17
    status Pending
  7. 2024-01-04
    listed $179,000 Active
  8. 2023-10-04
    soldstatus $92,000

ⓘ 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
$584 · $49/mo
Projected year-2 tax
$1,633 · $136/mo
Expected delta
+$1,050/yr (+$87/mo · 179.8%)

ⓘ 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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% 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
$17,318
− Mortgage interest
−$10,637
− Property taxes
−$584
− Insurance
−$950
− Repairs & maintenance
−$1,385
− Management
−$1,385
− Depreciation
−$5,524
Taxable loss
−$3,148
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$756
After-tax cash flow
$953/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
Owensboro Independent
NCES district ID
2104590
Math proficiency
27% ▼ -16.00%
Reading proficiency
36% ▼ -14.00%
Median HH income
$33,020
Composite
25.79/100
National rank
#7364
State rank
#100 of 165 in KY

Livability — Owensboro

Score
71/100
State rank
#148
US rank
#7153

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Owensboro, KY
County
Daviess County · 87,564 people
City population
87,564
Metro
Owensboro, KY
Population (ZIP)
42,119
Household income
$64,773
Rent vs Own
34.2% rent · 65.8% own
Severe rent burden
983.0

Population outlook (Daviess County) Hauer SSP2

Today (2025)
103,810 people
By 2030
105,722 · +1.8%
By 2040
108,731 · +4.7%
By 2050
110,295 · +6.2%
By 2075
113,056 · +8.9%
By 2100
106,257 · +2.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 5% Two or more races 5% Black 3% Asian 2%
Common ancestry
Italian 2% Slovak 1% Lithuanian 1%
Foreign-born
4% · Canada, Philippines
Languages at home
94% English-only · Spanish 3% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Daviess

2024 margin
Solid R (+31.9) · D 33.3% · R 65.2% · Other 1.5%
2008→2024 swing
-21.8pp toward R · 2008: -10.1pp · 2024: -31.9pp
All cycles
2024: R+31.9 2020: R+27.9 2016: R+32.2 2012: R+21.1 2008: R+10.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -89.55%
Current HPI
217.7128
Rent YoY
Metro
Owensboro, KY
State GDP YoY
▲ 1.81%
F500 in state
4

Industry mix (Fortune 500 HQ in KY)

Industry F500 HQs Revenue

Price history

+106.4% since first listed
8 events — show timeline
  • 2026-04-23 Price Changed $189,900 GORAMLS
  • 2026-03-19 Listed $194,000 GORAMLS
  • 2025-10-20 Listed $189,900 GORAMLS
  • 2024-03-04 Sold (Public Records) $179,000 Public Records
  • 2024-02-29 Sold (MLS) $179,000 HKARMLS
  • 2024-01-17 Pending HKARMLS
  • 2024-01-04 Listed $179,000 HKARMLS
  • 2023-10-04 Sold (Public Records) $92,000 Public Records

Property tax history

+16.3%/yr

Latest (2025): $584 · +88.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…