CashFlowRE
Sign in Sign up
1380 State Highway 472
C- Composite 54.09
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 +17.2/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.3/10.0
  • 1% rule +3.6/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$109,900

1380 State Highway 472 · Manchester, KY 40962
3 bd · 2.0 ba · 910 sqft · Other public records · 13 Days on market
Built 2016 1.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Escape to peaceful living in this charming 2016 single wide mobile home, nestled on a generous 1-acre lot at 1380 State Highway 472 Manchester, KY, in the Burning Springs community. Offering approximately 1,200 square feet, this home features a thoughtful split floor plan that places the primary bedroom on one side for extra privacy, and the other two bedrooms and second bath on the other. You'll love the large primary bathroom with the modern walk-in shower. The home is located in the sought-after Burning Springs Elementary School district. Best of all, you'll enjoy a serene setting that is just about 8 miles outside of downtown Manchester, along with easy access to neighboring Laurel Coun

Key facts

  • 1 acre lot
  • Built 2016
  • Listed 13 days

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Septic tank; Electricity connected; Cable available; Phone available
  • Home design: Manufactured home; One level
  • Construction: Vinyl siding; Metal roof; Pillar/post/pier foundation; Built area approximately 1,216
  • Exterior features: Wooded lot

Interior

  • Kitchen: Dishwasher; Refrigerator; Range; Vented exhaust fan
  • Bedrooms: Primary on main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric forced-air heating; Central air conditioning (electric)
  • Interior features: Eat-in kitchen; Primary bedroom on the first floor; Walk-in closet(s); Ceiling fan(s); Soaking tub
  • Laundry & utility: Washer hookup; Electric dryer hookup (main level)

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 $110k.

Deal economics

  • At list price, monthly cash flow is $77 ($930/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 $95k (13.8% below list).
  • Recommended offer: $95k (13.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 2.6% in Manchester — 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 64/100 on livability (#299 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A-, health & safety A-; Watch: amenities F, commute F, employment F.
  • Clay County (rural): math 21% / reading 37% proficiency, ranked #130 of 165 in KY (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Burning Springs Elementary (math 17% / reading 37%, grade F, #434 of 676 statewide, top 69%, 303 students, 79% FRL); Clay County Middle School (math 21% / reading 38%, grade F, #151 of 217 statewide, top 71%, 407 students, 74% FRL); Clay County High School (math 17% / reading 27%, grade F, #202 of 254 statewide, top 82%, 717 students, 70% FRL).
  • Market conditions: 84 active listings in the ZIP.

Forward outlook

  • In year one you build about $12k of equity ($760 loan paydown + $11k appreciation (10.0% local appreciation)).
  • Clay County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$42k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $6k; list at $110k implies a 1732% gain — meaningful room to come down on a strong offer.
Recommended offer $94,729 (13.8% 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. 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. 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
0.86%
Cap rate
7.14%
Cash-on-cash
3.02%
DSCR
1.13
GRM
9.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.4%
Equity multiple
3.10×
Total profit
$64,749
Equity at exit
$99,007
10-year hold
IRR
23.2%
Equity multiple
7.07×
Total profit
$186,715
Equity at exit
$213,512

Cash invested: $30,772 (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 40962

Home prices YoY
21.0%
Active inventory
84
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$947 medium interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$49 /mo · $585/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$199
Net cashflow
$77

Break-even live

Break-even rent $849
Max offer price $109,900
Occupancy floor 87%

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
$27,475
Closing costs
$3,297
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 11 events

  1. 2026-06-18
    days on market $109,900 Active 13 DOM
  2. 2026-06-17
    days on market $109,900 Active 12 DOM
  3. 2026-06-16
    days on market $109,900 Active 11 DOM
  4. 2026-06-15
    days on market $109,900 Active 10 DOM
  5. 2026-06-13
    days on market $109,900 Active 8 DOM
  6. 2026-06-12
    days on market $109,900 Active 7 DOM
  7. 2026-06-09
    days on market $109,900 Active 4 DOM
  8. 2026-06-08
    days on market $109,900 Active 3 DOM
  9. 2026-06-07
    days on market $109,900 Active 2 DOM
  10. 2026-06-07
    remarks 699-char remark
  11. 2026-06-07
    listed $109,900 Active 1 DOM

ⓘ 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
$585 · $49/mo
Projected year-2 tax
$945 · $79/mo
Expected delta
+$360/yr (+$30/mo · 61.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$11,367
− Mortgage interest
−$6,156
− Property taxes
−$585
− Insurance
−$550
− Repairs & maintenance
−$909
− Management
−$909
− Depreciation
−$3,197
Taxable loss
−$939
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$225
After-tax cash flow
$1,155/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
Clay County
NCES district ID
2101230
Math proficiency
21% ▼ -30.00%
Reading proficiency
37% ▼ -20.00%
Median HH income
$23,180
Composite
22.75/100
National rank
#8031
State rank
#130 of 165 in KY

Livability — Manchester

Score
64/100
State rank
#299
US rank
#14340

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
17,390

Population outlook (Clay County) Hauer SSP2

Today (2025)
20,004 people
By 2030
19,285 · -3.6%
By 2040
17,619 · -11.9%
By 2050
15,782 · -21.1%
By 2075
11,489 · -42.6%
By 2100
7,949 · -60.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Black 5% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Slovak 2% Italian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Clay

2024 margin
Solid R (+80.3) · D 9.2% · R 89.5% · Other 1.3%
2008→2024 swing
-23.9pp toward R · 2008: -56.5pp · 2024: -80.3pp
All cycles
2024: R+80.3 2020: R+77.0 2016: R+75.6 2012: R+68.6 2008: R+56.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 50.40%
Current HPI
290.0025
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

+1731.7% since first listed
2 events — show timeline
  • 2026-06-05 Listed $109,900 ImagineMLS
  • 1995-02-01 Sold (Public Records) $6,000 Public Records

Property tax history

+24.8%/yr

Latest (2025): $585 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…