CashFlowRE
Sign in Sign up
9 Mockingbird Dr
D Composite 40.17
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 +13.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.0/10.0
  • Schools +3.9/10.0
  • Livability +3.6/5.0
  • 1% rule +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$280,000

9 Mockingbird Dr · Taylorsville, KY 40071
3 bd · 2.0 ba · 1,277 sqft · Other · 14 Days on market
Built 2018 9,348 sqft lot

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

Listing remarks

Move-In Ready! This charming home offers comfort, convenience and a fantastic location! This split-bedroom floor plan features 3 bedrooms, 2 full bathrooms and 1,277 square feet. The kitchen is both stylish and practical, includes granite countertops and stainless-steel appliances. The large center island offers extra prep space, storage and seating space. Step outside to get the curb appeal you've always wanted with the decorative concrete curbing. The fully fenced back yard has a large deck for entertaining. Enjoy the convenience of the two-car attached garage plus an 8x12 storage shed which provides plenty of space for parking and storage. Ideally close to schools and Taylorsville Lake

Key facts

  • Large deck
  • Large center island
  • Granite countertops

Tags

GRANITE COUNTERTOPSSTAINLESS-STEEL APPLIANCESLARGE CENTER ISLANDFULLY FENCED BACK YARDLARGE DECKTWO-CAR ATTACHED GARAGE

Property features AI

Finance

  • Other: Located in the HIGHVIEW ESTATES subdivision
  • HOA & community: No association fee

Exterior

  • Parking: Attached driveway; Two-car garage
  • Utilities: Electricity connected
  • Home design: Single-family ranch-style home; One story; Built in 2018
  • Construction: Vinyl siding and brick exterior; Shingle roof; Crawl space foundation
  • Exterior features: Cleared lot; Chain link fencing

Interior

  • Kitchen: Kitchen located on the first floor
  • Bedrooms: Three bedrooms, all on the first floor; Primary bedroom located on the first floor
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Heat pump heating; Central air conditioning; One HVAC unit
  • Interior features: Six total rooms; Four closets; First-floor primary bedroom; No basement; Family room on the first floor
  • Laundry & utility: First-floor laundry

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/2.0-bath other listed at $280k.

Deal economics

  • At list price, monthly cash flow is $6 ($68/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 $218k (22.0% below list).
  • Recommended offer: $218k (22.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.9% in Taylorsville — 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 (#149 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, employment F.
  • Spencer County (rural): math 41% / reading 46% proficiency, ranked #18 of 165 in KY (top 11%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Taylorsville Elementary School (math 46% / reading 44%, grade D-, #143 of 676 statewide, top 22%, 628 students, 53% FRL); Spencer County Middle School (math 37% / reading 50%, grade D, #42 of 217 statewide, top 19%, 721 students, 39% FRL); Spencer County High School (math 35% / reading 43%, grade F, #51 of 254 statewide, top 21%, 992 students, 35% FRL) — zoned schools at 42% FRL track the district average.
  • Market conditions: 113 active listings in the ZIP; 126 units permitted in Spencer County in 2024 (0 in 5+ unit buildings).

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.
  • Spencer County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $168k; list at $280k implies a 67% gain — meaningful room to come down on a strong offer.
Recommended offer $218,455 (22.0% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.78%
Cap rate
6.32%
Cash-on-cash
0.09%
DSCR
1.00
GRM
10.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-16.2%
Equity multiple
0.42×
Total profit
$-45,110
Equity at exit
$41,749
10-year hold
IRR
-8.0%
Equity multiple
0.50×
Total profit
$-39,218
Equity at exit
$24,209

Cash invested: $78,400 (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 40071

Home prices YoY
-13.4%
Active inventory
113
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$2,185 medium interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$135 /mo · $1,621/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$459
Net cashflow
$6

Break-even live

Break-even rent $2,177
Max offer price $280,000
Occupancy floor 95%

Sensitivity live

Price -10% $164 -5% $85 +0% $6 +5% $-74 +10% $-153
Rent -10% $-167 -5% $-81 +0% $6 +5% $92 +10% $178
Rate -1.0pp $147 -0.5pp $77 base $6 +0.5pp $-67 +1.0pp $-141

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
$70,000
Closing costs
$8,400
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 7 events

  1. 2026-05-07
    status Pending
  2. 2026-05-07
    price $280,000
  3. 2026-04-25
    historical Active Under Contract
  4. 2026-04-23
    listed $265,000 Active
  5. 2018-09-18
    soldstatus $168,000
  6. 2015-06-25
    soldstatus $187,000
  7. 2003-09-05
    soldstatus $749,900

ⓘ 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
$1,621 · $135/mo
Projected year-2 tax
$2,408 · $201/mo
Expected delta
+$787/yr (+$66/mo · 48.5%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$26,215
− Mortgage interest
−$15,684
− Property taxes
−$1,621
− Insurance
−$1,400
− Repairs & maintenance
−$2,097
− Management
−$2,097
− Depreciation
−$8,145
Taxable loss
−$4,831
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,159
After-tax cash flow
$1,228/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
Spencer County
NCES district ID
2105490
Math proficiency
41% ▼ -14.00%
Reading proficiency
46% ▼ -19.00%
Median HH income
$64,167
Composite
38.74/100
National rank
#4125
State rank
#18 of 165 in KY

Livability — Taylorsville

Score
71/100
State rank
#149
US rank
#7189

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
16,702

Population outlook (Spencer County) Hauer SSP2

Today (2025)
20,077 people
By 2030
21,008 · +4.6%
By 2040
22,560 · +12.4%
By 2050
23,480 · +16.9%
By 2075
25,222 · +25.6%
By 2100
25,550 · +27.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 4% Hispanic / Latino 2% Black 1%
Common ancestry
Italian 4% Slovak 2% Lithuanian 1%
Foreign-born
1%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Spencer

2024 margin
Solid R (+56.7) · D 21.0% · R 77.8% · Other 1.2%
2008→2024 swing
-21.2pp toward R · 2008: -35.5pp · 2024: -56.7pp
All cycles
2024: R+56.7 2020: R+54.3 2016: R+55.5 2012: R+37.7 2008: R+35.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -42.62%
Current HPI
274.9283
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

-62.7% since first listed
7 events — show timeline
  • 2026-05-07 Pending Metro Search MLS
  • 2026-05-07 Price Changed $280,000 Metro Search MLS
  • 2026-04-25 Contingent Metro Search MLS
  • 2026-04-23 Listed $265,000 Metro Search MLS
  • 2018-09-18 Sold (Public Records) $168,000 Public Records
  • 2015-06-25 Sold (Public Records) $187,000 Public Records
  • 2003-09-05 Sold (Public Records) $749,900 Public Records

Property tax history

+29.4%/yr

Latest (2025): $1,621 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…