CashFlowRE
Sign in Sign up
1119 Stanley Allen Dr
D+ Composite 49.82
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 +19.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.0/10.0
  • 1% rule +5.1/10.0
  • Schools +3.8/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

1119 Stanley Allen Dr · Fort Knox, KY 40175
4 bd · 2.0 ba · 1,568 sqft · Other · 6 Days on market
Built 2018 3.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Available again and ready for showings. Attractive home in a convenient location with easy access for buyers. Looking for a home that gives you space, comfort, and a layout that actually works? Welcome to 1119 Stanley Allen Dr in Vine Grove, KY. This 4-bedroom, 2-bath home is built for everyday living with two separate living areas, giving you the flexibility to spread out, entertain, or create a second family room, playroom, or home office. The main living space is bright and open, flowing right into a well-appointed kitchen featuring rich espresso cabinetry, a center island, stone-look countertops, stainless appliances, and durable wood-look LVP flooring. The split-bedroom layout offers p

Key facts

  • Stainless appliances
  • Center island
  • 3 acre lot

Tags

TWO SEPARATE LIVING AREASWELL-APPOINTED KITCHENCENTER ISLANDSTONE-LOOK COUNTERTOPSSTAINLESS APPLIANCESWOOD-LOOK LVP FLOORING

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 4-bed/2.0-bath other listed at $200k.

Deal economics

  • At list price, monthly cash flow is $210 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).

Location & tenants

  • Location reads 68/100 on livability (#184 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A, health & safety A-; Watch: amenities F, commute F.
  • Meade County (rural): math 41% / reading 48% proficiency, ranked #21 of 165 in KY (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Meade County High School (math 30% / reading 42%, grade F, #71 of 254 statewide, top 28%, 1,515 students, 50% FRL).
  • Market conditions: 155 active listings in the ZIP; 124 units permitted in Meade County in 2024 (0 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.
  • Meade County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.
  • Current owner paid $126k; list at $200k implies a 59% gain — meaningful room to come down on a strong offer.
Recommended offer $199,900

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. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.01%
Cap rate
7.55%
Cash-on-cash
4.49%
DSCR
1.20
GRM
8.3

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
-9.3%
Equity multiple
0.66×
Total profit
$-19,014
Equity at exit
$29,806
10-year hold
IRR
0.2%
Equity multiple
1.01×
Total profit
$755
Equity at exit
$17,284

Cash invested: $55,972 (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 40175

Home prices YoY
-6.3%
Active inventory
155
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$2,014 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax est. 1.5%
$250 /mo · $2,998/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$423
Net cashflow
$210

Break-even live

Break-even rent $1,749
Max offer price $199,900
Occupancy floor 85%

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
$49,975
Closing costs
$5,997
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 6 events

  1. 2026-04-28
    status Pending
  2. 2026-04-24
    status Active
  3. 2026-04-14
    status Pending
  4. 2026-04-12
    listed $199,900 Active
  5. 2025-10-30
    soldstatus $126,000
  6. 2018-10-24
    soldstatus $25,100

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$24,168
− Mortgage interest
−$11,198
− Property taxes
−$2,998
− Insurance
−$1,000
− Repairs & maintenance
−$1,933
− Management
−$1,933
− Depreciation
−$5,815
Taxable loss
−$710
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$170
After-tax cash flow
$2,685/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
Meade County
NCES district ID
2104050
Math proficiency
41% ▼ -15.00%
Reading proficiency
48% ▼ -12.00%
Median HH income
$49,628
Composite
38.17/100
National rank
#4265
State rank
#21 of 165 in KY

Livability — Fort Knox

Score
68/100
State rank
#184
US rank
#9091

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
16,283

Population outlook (Meade County) Hauer SSP2

Today (2025)
26,977 people
By 2030
26,162 · -3.0%
By 2040
24,029 · -10.9%
By 2050
21,658 · -19.7%
By 2075
16,994 · -37.0%
By 2100
15,586 · -42.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Black 9% Two or more races 7% Hispanic / Latino 2% Asian 2%
Common ancestry
Italian 2% Slovak 2% Serbian 1%
Foreign-born
3% · South Korea, Canada
Languages at home
95% English-only · Spanish 2% Tagalog/Filipino 1% German/W. Germanic 1%

Political lean MEDSL · Meade

2024 margin
Solid R (+52.1) · D 23.2% · R 75.3% · Other 1.5%
2008→2024 swing
-31.1pp toward R · 2008: -20.9pp · 2024: -52.1pp
All cycles
2024: R+52.1 2020: R+46.4 2016: R+46.1 2012: R+22.8 2008: R+20.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -16.55%
Current HPI
246.3715
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

+696.4% since first listed
6 events — show timeline
  • 2026-04-28 Pending ImagineMLS
  • 2026-04-24 Relisted ImagineMLS
  • 2026-04-14 Pending ImagineMLS
  • 2026-04-12 Listed $199,900 ImagineMLS
  • 2025-10-30 Sold (Public Records) $126,000 Public Records
  • 2018-10-24 Sold (Public Records) $25,100 Public Records

Property tax history

+6.5%/yr

Latest (2025): $93 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…