CashFlowRE
Sign in Sign up
1000 New Cut Rd
C Composite 58.25
Why this score? — see what drove the C 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 +17.7/30.0
  • ARV discount +11.0/15.0
  • Appreciation +8.3/10.0
  • DSCR +5.5/10.0
  • 1% rule +4.8/10.0
  • Livability +3.1/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$154,000

1000 New Cut Rd · Jeffersonville, KY 40337
3 bd · 2.0 ba · 1,320 sqft · Manufactured public records · 85 Days on market
Built 1985 2.00 ac lot $117/sqft · 10% below area Est $167k · 8% under ↓ 14% since listing

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

Listing remarks MLS

Welcome to 1000 New Cut Rd in Jeffersonville! Situated on 2 acres, this 3 bedroom, 2 bath home offers 1,286 sq ft of space with a functional layout and room to make it your own. Inside, you'll find a spacious living area with a fireplace, a large kitchen with ample cabinet space, and a dedicated dining area perfect for everyday living. The split-bedroom style layout provides privacy, while multiple living spaces give flexibility for a growing household or entertaining. The home features a generously sized laundry area, good storage throughout, and plenty of natural light. Outside, enjoy the open acreage with room for outdoor activities, gardening, or simply relaxing in a quiet setting. A detached garage provides excellent space for parking, storage, or a workshop setup.

Key facts

  • Spacious living area
  • Large kitchen
  • 1.52 acres

Tags

1.52 ACRESSPACIOUS LIVING AREAFIREPLACELARGE KITCHENAMPLE CABINET SPACEDEDICATED DINING AREA

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 manufactured listed at $154k.

Deal economics

  • At list price, monthly cash flow is $125 ($2k/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 $151k (2.2% below list).
  • Recommended offer: $145k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% 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 $11k of equity ($1k loan paydown + $10k 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 $43k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$39k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
Recommended offer $144,760 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% 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
0.98%
Cap rate
7.27%
Cash-on-cash
3.48%
DSCR
1.15
GRM
8.5

CMA / ARV

ARV (median comp)
$166,813
List price
$154,000
Delta
-7.68%
Verdict
FAIR
Comps
12 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
19.8%
Equity multiple
2.37×
Total profit
$58,898
Equity at exit
$103,667
10-year hold
IRR
18.8%
Equity multiple
4.84×
Total profit
$165,627
Equity at exit
$194,217

Cash invested: $43,120 (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
8.5×

Monthly cashflow live

Estimated rent
$1,506 medium interval (Pro) →
Mortgage (P&I)
$808
Tax est. 1.5%
$192 /mo · $2,310/yr
Insurance
$64
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$125

Break-even live

Break-even rent $1,347
Max offer price $154,000
Occupancy floor 87%

Sensitivity live

Price -10% $232 -5% $178 +0% $125 +5% $72 +10% $19
Rent -10% $6 -5% $66 +0% $125 +5% $185 +10% $244
Rate -1.0pp $203 -0.5pp $164 base $125 +0.5pp $85 +1.0pp $45

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
$38,500
Closing costs
$4,620
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 22 events

  1. 2026-06-18
    days on market $154,000 Active 85 DOM
  2. 2026-06-17
    days on market $154,000 Active 84 DOM
  3. 2026-06-16
    days on market $154,000 Active 83 DOM
  4. 2026-06-15
    days on market $154,000 Active 82 DOM
  5. 2026-06-14
    days on market $154,000 Active 80 DOM
  6. 2026-06-13
    days on market $154,000 Active 79 DOM
  7. 2026-06-10
    days on market $154,000 Active 77 DOM
  8. 2026-06-09
    days on market $154,000 Active 76 DOM
  9. 2026-06-08
    days on market $154,000 Active 75 DOM
  10. 2026-06-07
    days on market $154,000 Active 74 DOM
  11. 2026-06-03
    days on market $154,000 Active 70 DOM
  12. 2026-06-02
    days on market $154,000 Active 69 DOM
  13. 2026-06-01
    days on market $154,000 Active 68 DOM
  14. 2026-05-31
    days on market $154,000 Active 67 DOM
  15. 2026-05-31
    days on market $154,000 Active 66 DOM
  16. 2026-05-02
    price $154,000 782-char remark
    Show marketing remark (782 chars)

    Welcome to 1000 New Cut Rd in Jeffersonville! Situated on 2 acres, this 3 bedroom, 2 bath home offers 1,286 sq ft of space with a functional layout and room to make it your own. Inside, you'll find a spacious living area with a fireplace, a large kitchen with ample cabinet space, and a dedicated dining area perfect for everyday living. The split-bedroom style layout provides privacy, while multiple living spaces give flexibility for a growing household or entertaining. The home features a generously sized laundry area, good storage throughout, and plenty of natural light. Outside, enjoy the open acreage with room for outdoor activities, gardening, or simply relaxing in a quiet setting. A detached garage provides excellent space for parking, storage, or a workshop setup.

  17. 2026-03-16
    listed $159,000 Active 782-char remark
    Show marketing remark (782 chars)

    Welcome to 1000 New Cut Rd in Jeffersonville! Situated on 2 acres, this 3 bedroom, 2 bath home offers 1,286 sq ft of space with a functional layout and room to make it your own. Inside, you'll find a spacious living area with a fireplace, a large kitchen with ample cabinet space, and a dedicated dining area perfect for everyday living. The split-bedroom style layout provides privacy, while multiple living spaces give flexibility for a growing household or entertaining. The home features a generously sized laundry area, good storage throughout, and plenty of natural light. Outside, enjoy the open acreage with room for outdoor activities, gardening, or simply relaxing in a quiet setting. A detached garage provides excellent space for parking, storage, or a workshop setup.

  18. 2026-03-16
    historical
    Show marketing remark (782 chars)

    Welcome to 1000 New Cut Rd in Jeffersonville! Situated on 2 acres, this 3 bedroom, 2 bath home offers 1,286 sq ft of space with a functional layout and room to make it your own. Inside, you'll find a spacious living area with a fireplace, a large kitchen with ample cabinet space, and a dedicated dining area perfect for everyday living. The split-bedroom style layout provides privacy, while multiple living spaces give flexibility for a growing household or entertaining. The home features a generously sized laundry area, good storage throughout, and plenty of natural light. Outside, enjoy the open acreage with room for outdoor activities, gardening, or simply relaxing in a quiet setting. A detached garage provides excellent space for parking, storage, or a workshop setup.

  19. 2026-03-09
    price $160,000
  20. 2025-12-01
    price $165,000
  21. 2025-10-27
    price $175,000
  22. 2025-10-04
    listed $180,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,066
− Mortgage interest
−$8,626
− Property taxes
−$2,310
− Insurance
−$770
− Repairs & maintenance
−$1,445
− Management
−$1,445
− Depreciation
−$4,480
Taxable loss
−$1,011
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$243
After-tax cash flow
$1,744/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

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

-14.4% since first listed
7 events — show timeline
  • 2026-05-02 Price Changed $154,000 ImagineMLS
  • 2026-03-16 Listing Removed ImagineMLS
  • 2026-03-16 Listed $159,000 ImagineMLS
  • 2026-03-09 Price Changed $160,000 ImagineMLS
  • 2025-12-01 Price Changed $165,000 ImagineMLS
  • 2025-10-27 Price Changed $175,000 ImagineMLS
  • 2025-10-04 Listed $180,000 ImagineMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…