CashFlowRE
Sign in Sign up
244 Hall St
B Composite 72.84
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 +28.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.6/10.0
  • Livability +3.6/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,900

244 Hall St · Madisonville, KY 42431
4 bd · 2.0 ba · 1,904 sqft · SingleFamily public records · 57 Days on market
Built 1919 10,454 sqft lot Est $188k · 42% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

4 Bedrooms 2 bath craftsman style home. Potential for 5 bedrooms/ office. Perfect for a large family! Conveniently located 3 blocks from downtown Madisonville. To tour this property please call Josh Parish at (270) 871-4126.

Key facts

  • 0.24 acre lot
  • Built 1919
  • Listed 57 days

Property features AI

Exterior

  • Parking: Gravel parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; 2 stories
  • Construction: Frame construction
  • Exterior features: Composition roof; 0.24-acre lot

Interior

  • Bedrooms: 1 bedroom on the main level
  • Bathrooms: 2 full bathrooms (1 on the main level)
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Gas water heater; Partial, unfinished basement
  • Laundry & utility: Main-level laundry

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 single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $366 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.3% vs local median 4.0% in Madisonville — 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 72/100 on livability (#132 in KY) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Hopkins County (town): math 27% / reading 43% proficiency, ranked #65 of 165 in KY (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 192 active listings in the ZIP; 122 units permitted in Hopkins County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Hopkins County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1919 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $106,603 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1919 — 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. 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
1.26%
Cap rate
10.29%
Cash-on-cash
14.28%
DSCR
1.64
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$188,496
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
468 S Scott St 0.15mi 3/2.0 (-1) 1,930 (+1%) 4mo $110,000 $57 82
243 Hall St 0.03mi 4/2.0 1,620 (-15%) 5mo $160,000 $99 70
350 S Caroline St 0.39mi 3/2.0 (-1) 1,999 (+5%) 1mo $120,000 $60 68
252 S Madison Ave 0.53mi 3/2.0 (-1) 1,948 (+2%) 0mo $170,000 $87 66
230 S Seminary St 0.45mi 3/2.0 (-1) 1,862 (-2%) 6mo $185,000 $99 65
1207 Nobility Dr 0.39mi 3/2.0 (-1) 2,000 (+5%) 7mo $338,000 $169 62
750 Wilson Dr 0.70mi 4/2.0 1,880 (-1%) 7mo $110,000 $59 60
159 W Broadway St 0.44mi 5/3.0 (+1) 2,028 (+6%) 3mo $235,000 $116 57
110 Oates 0.65mi 4/3.0 1,876 (-2%) 10mo $295,000 $157 54
301 Montrose Dr 0.56mi 3/2.0 (-1) 1,780 (-6%) 9mo $175,000 $98 50
120 Oates St 0.64mi 4/3.0 2,104 (+10%) 10mo $316,000 $150 40
990 Mcpherson Dr 0.71mi 3/2.0 (-1) 1,626 (-15%) 0mo $165,000 $101 37

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
4.6%
Equity multiple
1.18×
Total profit
$5,518
Equity at exit
$16,386
10-year hold
IRR
14.1%
Equity multiple
2.13×
Total profit
$34,841
Equity at exit
$9,502

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 42431

Home prices YoY
-15.2%
Active inventory
192
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,382 medium interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$103 /mo · $1,241/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$366

Break-even live

Break-even rent $918
Max offer price $109,900
Occupancy floor 68%

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 29 events

  1. 2026-06-18
    days on market $109,900 Active 57 DOM
  2. 2026-06-17
    days on market $109,900 Active 56 DOM
  3. 2026-06-16
    days on market $109,900 Active 55 DOM
  4. 2026-06-15
    days on market $109,900 Active 54 DOM
  5. 2026-06-13
    days on market $109,900 Active 52 DOM
  6. 2026-06-12
    days on market $109,900 Active 51 DOM
  7. 2026-06-09
    days on market $109,900 Active 48 DOM
  8. 2026-06-08
    days on market $109,900 Active 47 DOM
  9. 2026-06-07
    days on market $109,900 Active 46 DOM
  10. 2026-06-07
    days on market $109,900 Active 45 DOM
  11. 2026-06-04
    days on market $109,900 Active 42 DOM
  12. 2026-06-02
    days on market $109,900 Active 41 DOM
  13. 2026-06-01
    days on market $109,900 Active 40 DOM
  14. 2026-05-31
    days on market $109,900 Active 39 DOM
  15. 2026-05-31
    days on market $109,900 Active 38 DOM
  16. 2026-04-22
    listed $119,900 Active
  17. 2023-11-20
    soldstatus $125,000
  18. 2023-11-15
    soldstatus $125,000 Closed 224-char remark
    Show marketing remark (224 chars)

    4 Bedrooms 2 bath craftsman style home. Potential for 5 bedrooms/ office. Perfect for a large family! Conveniently located 3 blocks from downtown Madisonville. To tour this property please call Josh Parish at (270) 871-4126.

  19. 2023-09-12
    status Pending 224-char remark
    Show marketing remark (224 chars)

    4 Bedrooms 2 bath craftsman style home. Potential for 5 bedrooms/ office. Perfect for a large family! Conveniently located 3 blocks from downtown Madisonville. To tour this property please call Josh Parish at (270) 871-4126.

  20. 2023-09-07
    status Active 224-char remark
    Show marketing remark (224 chars)

    4 Bedrooms 2 bath craftsman style home. Potential for 5 bedrooms/ office. Perfect for a large family! Conveniently located 3 blocks from downtown Madisonville. To tour this property please call Josh Parish at (270) 871-4126.

  21. 2023-08-26
    status Pending 224-char remark
    Show marketing remark (224 chars)

    4 Bedrooms 2 bath craftsman style home. Potential for 5 bedrooms/ office. Perfect for a large family! Conveniently located 3 blocks from downtown Madisonville. To tour this property please call Josh Parish at (270) 871-4126.

  22. 2023-08-22
    listed $134,900 Active 224-char remark
    Show marketing remark (224 chars)

    4 Bedrooms 2 bath craftsman style home. Potential for 5 bedrooms/ office. Perfect for a large family! Conveniently located 3 blocks from downtown Madisonville. To tour this property please call Josh Parish at (270) 871-4126.

  23. 2018-02-06
    soldstatus $90,000
  24. 2018-02-05
    soldstatus $90,000 282-char remark
    Show marketing remark (282 chars)

    New kitchen cabinets and nice walk-in Pantry. Lots of space in this 4 bedroom home. 2 living rooms (1 up and 1 down). 1 Ornamental fireplace. Covered front porch and screened in back porch. Quiet area of Hall Street. Freshly painted. Clean, new bathroom. 1,900 square feet of space!

  25. 2017-11-17
    listed $104,900 282-char remark
    Show marketing remark (282 chars)

    New kitchen cabinets and nice walk-in Pantry. Lots of space in this 4 bedroom home. 2 living rooms (1 up and 1 down). 1 Ornamental fireplace. Covered front porch and screened in back porch. Quiet area of Hall Street. Freshly painted. Clean, new bathroom. 1,900 square feet of space!

  26. 2007-01-29
    soldstatus $28,000
  27. 2006-11-30
    soldstatus $31,000
  28. 1999-08-18
    soldstatus $48,000
  29. 1995-10-01
    soldstatus $48,900

ⓘ 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
$1,241 · $103/mo
Projected year-2 tax
$1,241 · $103/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 5/10 Major 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$16,584
− Mortgage interest
−$6,156
− Property taxes
−$1,241
− Insurance
−$550
− Repairs & maintenance
−$1,327
− Management
−$1,327
− Depreciation
−$3,197
Taxable income
$2,787
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$669
After-tax cash flow
$3,726/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
Hopkins County
NCES district ID
2102860
Math proficiency
27% ▼ -23.00%
Reading proficiency
43% ▼ -17.00%
Median HH income
$42,436
Composite
29.56/100
National rank
#6488
State rank
#65 of 165 in KY

Livability — Madisonville

Score
72/100
State rank
#132
US rank
#6200

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Madisonville, KY
City population
27,095
Population (ZIP)
27,095

Population outlook (Hopkins County) Hauer SSP2

Today (2025)
45,164 people
By 2030
44,083 · -2.4%
By 2040
41,650 · -7.8%
By 2050
39,303 · -13.0%
By 2075
34,567 · -23.5%
By 2100
29,476 · -34.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Black 8% Two or more races 6% Hispanic / Latino 3% Native American 1%
Common ancestry
Lithuanian 2% Slovak 1% Serbian 1%
Foreign-born
2% · Canada, China
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Hopkins

2024 margin
Solid R (+50.9) · D 23.9% · R 74.8% · Other 1.2%
2008→2024 swing
-26.0pp toward R · 2008: -24.9pp · 2024: -50.9pp
All cycles
2024: R+50.9 2020: R+48.0 2016: R+54.0 2012: R+39.9 2008: R+24.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -39.52%
Current HPI
220.2269
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

+145.2% since first listed
14 events — show timeline
  • 2026-04-22 Listed $119,900 MHCBOR
  • 2023-11-20 Sold (Public Records) $125,000 Public Records
  • 2023-11-15 Sold (MLS) $125,000 MHCBOR
  • 2023-09-12 Pending MHCBOR
  • 2023-09-07 Relisted MHCBOR
  • 2023-08-26 Pending MHCBOR
  • 2023-08-22 Listed $134,900 MHCBOR
  • 2018-02-06 Sold (Public Records) $90,000 Public Records
  • 2018-02-05 Sold (MLS) $90,000 MHCBOR
  • 2017-11-17 Listed $104,900 MHCBOR
  • 2007-01-29 Sold (Public Records) $28,000 Public Records
  • 2006-11-30 Sold (Public Records) $31,000 Public Records
  • 1999-08-18 Sold (Public Records) $48,000 Public Records
  • 1995-10-01 Sold (Public Records) $48,900 Public Records

Property tax history

+5.2%/yr

Latest (2025): $1,241 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…