CashFlowRE
Sign in Sign up
752 H C Mathis Dr
B- Composite 67.99
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Schools +2.3/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$50,000

752 H C Mathis Dr · Paducah, KY 42001
2 bd · 1.0 ba · 960 sqft · SingleFamily · 21 Days on market
Built 1952 Fair condition 7,841 sqft lot $52/sqft · 52% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

EXPONENTIAL POTENTIAL! This 2 bedroom, 1 bath house has charm, great access within the city to restaurants, shopping, downtown, recreational venues, medical facilities, and directly across from Bob Noble Park! Private parking is available off of the back alley, with a large storage shed also situated in back. The enclosed front porch is very spacious, as is the living room & dining area, and the utility room! Both bedrooms have the original hardwood flooring. This property is a great find for an investor, flipper or DIY-er!

Key facts

  • Private parking
  • Large storage shed
  • Enclosed front porch

Tags

PRIVATE PARKINGLARGE STORAGE SHEDENCLOSED FRONT PORCHORIGINAL HARDWOOD FLOORING

Property features AI

Exterior

  • Parking: Alley access for rear parking
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single-family residence; One story
  • Construction: Frame construction; Vinyl siding
  • Exterior features: Level lot; Outbuilding

Interior

  • Flooring: Carpet; Laminate; Vinyl; Wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Central air; Ceiling fans
  • Interior features: Gas water heater; Crawl space basement

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/1.0-bath single-family listed at $50k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $437 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($990 rent vs $50k).
  • Recommended offer: $49k (1.5% below list) — sets the bar for market timing.
  • Cap rate 16.8% 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-, employment D, amenities F.
  • 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.
  • Zoned schools: Mcnabb Elementary School (math 8% / reading 17%, grade F, #630 of 676 statewide, top 95%, 322 students, 91% FRL); Paducah Middle School (math 19% / reading 36%, grade F, #168 of 217 statewide, top 78%, 652 students, 69% FRL); Paducah Tilghman High School (math 22% / reading 42%, grade F, #97 of 254 statewide, top 46%, 878 students, 64% FRL).
  • Market conditions: 248 active listings in the ZIP; 5 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).
  • This rent is only 17% of the median local income ($71k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $346 of loan paydown is wiped out by about $2k 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 $14k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($49k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $49,250 (1.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.98%
Cap rate
16.77%
Cash-on-cash
37.42%
DSCR
2.67
GRM
4.2

CMA / ARV

ARV (median comp)
$104,959
List price
$50,000
Delta
-52.36%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
752 H C Mathis Dr 0.00mi 2/1.0 960 (0%) 1mo $51,000 $53 99
733 N 26th St 0.05mi 2/1.0 952 (-1%) 1mo $106,000 $111 96
806 H C Mathis Dr 0.04mi 2/1.0 978 (+2%) 2mo $87,000 $89 93
751 N 22nd St 0.32mi 2/1.0 980 (+2%) 6mo $28,000 $29 77
906 N 26th St 0.15mi 3/1.0 (+1) 864 (-10%) 0mo $78,000 $90 71
706 N 23rd St 0.29mi 3/1.0 (+1) 1,006 (+5%) 3mo $28,000 $28 71
725 N 24th St 0.18mi 2/1.0 1,082 (+13%) 3mo $120,000 $111 68
915 N 25th St 0.18mi 3/1.0 (+1) 864 (-10%) 4mo $105,000 $122 67
2948 Trimble St 0.57mi 3/1.0 (+1) 980 (+2%) 5mo $130,000 $133 61
1900 Harrison St 0.64mi 1/1.0 (-1) 984 (+2%) 1mo $130,000 $132 60
2600 Monroe St 0.63mi 2/1.0 899 (-6%) 4mo $127,500 $142 56
1920 Harrison St 0.59mi 2/1.0 1,100 (+15%) 3mo $19,900 $18 46

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
33.4%
Equity multiple
2.41×
Total profit
$19,720
Equity at exit
$7,455
10-year hold
IRR
40.3%
Equity multiple
4.79×
Total profit
$53,039
Equity at exit
$4,323

Cash invested: $14,000 (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 42001

Home prices YoY
-24.8%
Active inventory
248
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$990 high interval (Pro) →
Mortgage (P&I)
$262
Tax est. 1.5%
$62 /mo · $750/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$208
Net cashflow
$437

Break-even live

Break-even rent $437
Max offer price $50,000
Occupancy floor 51%

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
$12,500
Closing costs
$1,500
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2741 Trimble St Unit 27195 Paducah, KY 2.0 1.0 850 $725 $0.85 43d 1 0.37mi
2991 Clay St Unit 06 Paducah, KY 2.0 1.0 974 $715 $0.73 43d 1 0.64mi
2967 Harrison St Paducah, KY 1.0–2.0 1.0 725 $915 $1.26 43d 1 0.67mi
1900 Jefferson St Paducah, KY 2.0 1.0 800 $1,400 $1.75 43d 1 0.83mi
922 S 27th St Unit A Paducah, KY 2.0 1.0 600 $875 $1.46 43d 1 1.46mi

Listing history 1 events

  1. 2026-04-28
    listed $50,000 Active 535-char remark

ⓘ 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 3/10 Moderate FEMA zone X · 20% 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 6% 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
$11,881
− Mortgage interest
−$2,801
− Property taxes
−$750
− Insurance
−$250
− Repairs & maintenance
−$950
− Management
−$950
− Depreciation
−$1,455
Taxable income
$4,724
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,134
After-tax cash flow
$4,105/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 · 1 photo

Fair 45/100 Moderate rehab

This 2-bedroom, 1-bath home has potential for significant value increase with moderate renovations, including painting and siding repair.

Repairs flagged

  • Major siding — Significant wear and tear
  • Major paint — Peeling and faded paint

Value-add opportunities

  • Both painting — Fresh paint enhances curb appeal and interior aesthetics
  • Both siding repair — New siding improves curb appeal and potential for energy efficiency

Renovation cost estimate screening

Repair itemSeverityEst. cost
siding · Significant wear and tear Major $15,000–50,000
paint · Peeling and faded paint Major $15,000–50,000
Total estimated repair cost · 2 items $30,000–100,000

Value-add ROI direction

  • Both painting — Fresh paint enhances curb appeal and interior aesthetics
  • Both siding repair — New siding improves curb appeal and potential for energy efficiency

ⓘ 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
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
County
McCracken County · 30,856 people
City population
30,856
Metro
Paducah, KY-IL
Population (ZIP)
30,856
Household income
$71,365
Rent vs Own
36.5% rent · 63.5% own
Severe rent burden
1001.0

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 (78%)
Race & ethnicity
White 78% Black 13% Two or more races 6% Hispanic / Latino 2% Asian 1%
Common ancestry
Lithuanian 2% Italian 2% Serbian 2%
Foreign-born
2% · Canada, China
Languages at home
97% English-only · Spanish 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
▼ -85.23%
Current HPI
258.1706
Rent YoY
Metro
Paducah, KY-IL
State GDP YoY
▲ 1.81%
F500 in state
4

Industry mix (Fortune 500 HQ in KY)

Industry F500 HQs Revenue

Price history

+2.0% since first listed
3 events — show timeline
  • 2026-05-21 Sold (MLS) $51,000 WKRMLS
  • 2026-05-19 Pending WKRMLS
  • 2026-04-28 Listed $50,000 WKRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…