CashFlowRE
Sign in Sign up
303 Pearl St
D Composite 43.96
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 +13.6/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.1/10.0
  • DSCR +4.1/10.0
  • Livability +3.4/5.0
  • Schools +2.7/10.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$160,000

303 Pearl St · Fulton, KY 42041
3 bd · 2.0 ba · 1,600 sqft · Other public records · 154 Days on market
Built 1940 10,454 sqft lot

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

Listing remarks MLS

This stunning home graces a prime corner lot, offering limitless potential. Nestled on an expansive half-acre lot adjacent to the property, there is opportunity to build, enhance, or fence for more privacy. Boasting a beautiful interior transformation, every facet of this home has been updated and is ready for the new owner to move right in and make it their own. A few of the high end renovations include an energy-efficient central heating and air conditioning system, ensuring both comfort and cost-effectiveness in monthly utilities, a thoughtfully designed open floor plan, and modern updates to both full bathrooms. You don't want to miss the opportunity to see this property for yourself! * 2 photos have been virtually staged

Key facts

  • 0.24 acre lot
  • Built 1940
  • Listed 153 days

Property features AI

Finance

  • Other: Lot dimensions approximately 75 x 141 (0.24 acre)
  • Financial info: No financial details provided
  • HOA & community: No HOA details provided

Exterior

  • Parking: No parking details provided
  • Security: No security details provided
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; One story
  • Construction: Brick construction; Shingle roof; Built on crawl space
  • Exterior features: Paved road access

Interior

  • Kitchen: Range; Dishwasher; Refrigerator
  • Bedrooms: Total rooms: 7
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Ceiling fan(s); Central air conditioning; Central heating; Fireplace (1)
  • Laundry & utility: Washer; Dryer; 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 3-bed/2.0-bath other listed at $160k.

Deal economics

  • At list price, monthly cash flow is $9 ($109/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 $121k (24.5% below list).
  • Recommended offer: $121k (24.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 5.3% in Fulton — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 68/100 on livability (#204 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+; Watch: housing D+, amenities D, schools F.
  • Fulton Independent (town): math 25% / reading 35% proficiency, ranked #170 of 173 in KY (top 98%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 45 active listings in the ZIP.

Forward outlook

  • In year one you build about $1k of equity ($1k loan paydown + $283 appreciation (0.2% local appreciation)).
  • Fulton County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 154 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $120,747 (24.5% below list)

Questions for the listing agent

  1. It's been on market 154 days. Have you received any prior offers? Is the seller open to a 25% 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. 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?
  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
0.75%
Cap rate
6.36%
Cash-on-cash
0.24%
DSCR
1.01
GRM
11.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-1.3%
Equity multiple
0.94×
Total profit
$-2,849
Equity at exit
$47,879
10-year hold
IRR
4.1%
Equity multiple
1.46×
Total profit
$20,443
Equity at exit
$58,699

Cash invested: $44,800 (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 42041

Home prices YoY
0.1%
Active inventory
45
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$1,207 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$39 /mo · $469/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$9

Break-even live

Break-even rent $1,196
Max offer price $160,000
Occupancy floor 94%

Sensitivity live

Price -10% $100 -5% $54 +0% $9 +5% $-36 +10% $-82
Rent -10% $-86 -5% $-39 +0% $9 +5% $57 +10% $104
Rate -1.0pp $90 -0.5pp $50 base $9 +0.5pp $-32 +1.0pp $-75

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
$40,000
Closing costs
$4,800
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 30 events

  1. 2026-06-22
    days on market $160,000 Active 154 DOM
  2. 2026-06-21
    days on market $160,000 Active 153 DOM
  3. 2026-06-21
    days on market $160,000 Active 152 DOM
  4. 2026-06-18
    days on market $160,000 Active 150 DOM
  5. 2026-06-17
    days on market $160,000 Active 149 DOM
  6. 2026-06-16
    days on market $160,000 Active 148 DOM
  7. 2026-06-15
    days on market $160,000 Active 147 DOM
  8. 2026-06-13
    days on market $160,000 Active 145 DOM
  9. 2026-06-12
    days on market $160,000 Active 144 DOM
  10. 2026-06-09
    days on market $160,000 Active 141 DOM
  11. 2026-06-08
    days on market $160,000 Active 140 DOM
  12. 2026-06-07
    days on market $160,000 Active 139 DOM
  13. 2026-06-05
    days on market $160,000 Active 137 DOM
  14. 2026-06-04
    days on market $160,000 Active 135 DOM
  15. 2026-06-02
    days on market $160,000 Active 134 DOM
  16. 2026-06-01
    days on market $160,000 Active 133 DOM
  17. 2026-05-31
    days on market $160,000 Active 132 DOM
  18. 2026-05-31
    days on market $160,000 Active 131 DOM
  19. 2026-04-13
    price $160,000
  20. 2026-01-19
    listed $165,000 Active
  21. 2024-04-29
    soldstatus $149,900
  22. 2024-04-25
    soldstatus $149,900 Closed 737-char remark
    Show marketing remark (737 chars)

    This stunning home graces a prime corner lot, offering limitless potential. Nestled on an expansive half-acre lot adjacent to the property, there is opportunity to build, enhance, or fence for more privacy. Boasting a beautiful interior transformation, every facet of this home has been updated and is ready for the new owner to move right in and make it their own. A few of the high end renovations include an energy-efficient central heating and air conditioning system, ensuring both comfort and cost-effectiveness in monthly utilities, a thoughtfully designed open floor plan, and modern updates to both full bathrooms. You don't want to miss the opportunity to see this property for yourself! * 2 photos have been virtually staged

  23. 2024-03-27
    price $149,900 737-char remark
    Show marketing remark (737 chars)

    This stunning home graces a prime corner lot, offering limitless potential. Nestled on an expansive half-acre lot adjacent to the property, there is opportunity to build, enhance, or fence for more privacy. Boasting a beautiful interior transformation, every facet of this home has been updated and is ready for the new owner to move right in and make it their own. A few of the high end renovations include an energy-efficient central heating and air conditioning system, ensuring both comfort and cost-effectiveness in monthly utilities, a thoughtfully designed open floor plan, and modern updates to both full bathrooms. You don't want to miss the opportunity to see this property for yourself! * 2 photos have been virtually staged

  24. 2024-02-24
    price $159,900 737-char remark
    Show marketing remark (737 chars)

    This stunning home graces a prime corner lot, offering limitless potential. Nestled on an expansive half-acre lot adjacent to the property, there is opportunity to build, enhance, or fence for more privacy. Boasting a beautiful interior transformation, every facet of this home has been updated and is ready for the new owner to move right in and make it their own. A few of the high end renovations include an energy-efficient central heating and air conditioning system, ensuring both comfort and cost-effectiveness in monthly utilities, a thoughtfully designed open floor plan, and modern updates to both full bathrooms. You don't want to miss the opportunity to see this property for yourself! * 2 photos have been virtually staged

  25. 2024-01-30
    listed $161,900 Active 737-char remark
    Show marketing remark (737 chars)

    This stunning home graces a prime corner lot, offering limitless potential. Nestled on an expansive half-acre lot adjacent to the property, there is opportunity to build, enhance, or fence for more privacy. Boasting a beautiful interior transformation, every facet of this home has been updated and is ready for the new owner to move right in and make it their own. A few of the high end renovations include an energy-efficient central heating and air conditioning system, ensuring both comfort and cost-effectiveness in monthly utilities, a thoughtfully designed open floor plan, and modern updates to both full bathrooms. You don't want to miss the opportunity to see this property for yourself! * 2 photos have been virtually staged

  26. 2023-12-16
    status Active
  27. 2023-10-28
    status Pending
  28. 2023-09-05
    listed $165,000 Active
  29. 2022-08-01
    soldstatus $10,000
  30. 1999-10-01
    soldstatus $32,500

ⓘ 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
$469 · $39/mo
Projected year-2 tax
$1,376 · $115/mo
Expected delta
+$907/yr (+$76/mo · 193.1%)

ⓘ 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 6/10 Major 7 d/yr ≥107°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$14,490
− Mortgage interest
−$8,962
− Property taxes
−$469
− Insurance
−$800
− Repairs & maintenance
−$1,159
− Management
−$1,159
− Depreciation
−$4,655
Taxable loss
−$2,715
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$652
After-tax cash flow
$760/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
Fulton Independent
NCES district ID
2102070
Math proficiency
25% ▬ 0.00%
Reading proficiency
35% ▬ 0.00%
Median HH income
$29,755
Composite
27.09/100
National rank
#12479
State rank
#170 of 173 in KY

Livability — Fulton

Score
68/100
State rank
#204
US rank
#10052

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fulton, KY
Population (ZIP)
4,584

Population outlook (Fulton County) Hauer SSP2

Today (2025)
5,425 people
By 2030
5,042 · -7.1%
By 2040
4,456 · -17.9%
By 2050
4,120 · -24.1%
By 2075
4,003 · -26.2%
By 2100
4,258 · -21.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 18% Two or more races 8% Hispanic / Latino 3% Pacific Islander 1%
Common ancestry
Portuguese 2% Serbian 2% Scandinavian 2%
Foreign-born
1%
Languages at home
97% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Fulton

2024 margin
Solid R (+39.9) · D 29.6% · R 69.5%
2008→2024 swing
-29.5pp toward R · 2008: -10.3pp · 2024: -39.9pp
All cycles
2024: R+39.9 2020: R+33.5 2016: R+32.5 2012: R+16.2 2008: R+10.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.18%
Current HPI
174.9435
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

+392.3% since first listed
12 events — show timeline
  • 2026-04-13 Price Changed $160,000 RRAR as distributed by MLS GRID
  • 2026-01-19 Listed $165,000 RRAR as distributed by MLS GRID
  • 2024-04-29 Sold (Public Records) $149,900 Public Records
  • 2024-04-25 Sold (MLS) $149,900 WKRMLS
  • 2024-03-27 Price Changed $149,900 WKRMLS
  • 2024-02-24 Price Changed $159,900 WKRMLS
  • 2024-01-30 Listed $161,900 WKRMLS
  • 2023-12-16 Relisted WKRMLS
  • 2023-10-28 Pending WKRMLS
  • 2023-09-05 Listed $165,000 WKRMLS
  • 2022-08-01 Sold (Public Records) $10,000 Public Records
  • 1999-10-01 Sold (Public Records) $32,500 Public Records

Property tax history

+13.9%/yr

Latest (2025): $469 · -71.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…