CashFlowRE
Sign in Sign up
301 Lewis Ave
C+ Composite 60.42
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 +19.8/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.3/10.0
  • 1% rule +5.2/10.0
  • Livability +3.4/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$95,000

301 Lewis Ave · Liberty, KY 42539
3 bd · 2.0 ba · 1,120 sqft · Other · 46 Days on market
Built 1991 1.02 ac lot

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

Listing remarks

Investment opportunity in Liberty, KY! This 3-bedroom, 2-bath 1991 mobile home sits on 1.02 acres. Property would be ideal for investors, flippers, or buyers looking for a project. One bedroom is currently unfinished, offering the opportunity to add value with improvements. Spacious lot provides room for outdoor use, expansion, or rental potential. Located in a residential area with easy access to town. Seller will remove the pool prior to closing. Priced at $95,000 great potential for the right buyer!

Key facts

  • Outdoor use
  • Easy access to town
  • Spacious lot

Tags

UNFINISHED BEDROOMSPACIOUS LOTOUTDOOR USEEASY ACCESS TO TOWN

Property features AI

Finance

  • Other: Lot size about 1.02 acres (public records)

Exterior

  • Parking: Driveway
  • Utilities: Septic tank; Electricity available; Sewer available; Water available
  • Home design: Manufactured house; Single-story
  • Construction: Vinyl siding; Metal roof; Pillar/post/pier foundation; Built area approximately 1,120
  • Exterior features: Wire fencing; Public water available; Not waterfront; No notable view

Interior

  • Kitchen: Refrigerator; Cooktop; Range
  • Bedrooms: Details not specified
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Eat-in kitchen; Seven total rooms; No fireplace
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 $95k.

Deal economics

  • At list price, monthly cash flow is $112 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($973 rent vs $95k).
  • Recommended offer: $92k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 2.7% in Liberty — 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 68/100 on livability (#185 in KY) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing B+; Watch: amenities F, commute F, employment F.
  • Casey County (rural): math 39% / reading 41% proficiency, ranked #39 of 165 in KY (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Walnut Hill Elementary School (math 47% / reading 37%, grade F, #178 of 676 statewide, top 29%, 394 students, 68% FRL); Casey County Middle School (math 32% / reading 42%, grade F, #80 of 217 statewide, top 41%, 513 students, 68% FRL); Casey County High School (math 47% / reading 42%, grade F, #21 of 254 statewide, top 10%, 607 students, 62% FRL).
  • Market conditions: 33 active listings in the ZIP.

Forward outlook

  • In year one you build about $10k of equity ($657 loan paydown + $10k appreciation (10.0% local appreciation)).
  • Casey County population projected at -16% 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 $27k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 46 days — a 3% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $40k; list at $95k implies a 138% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $92,150 (3.0% below list)

Questions for the listing agent

  1. It's been on market 46 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.02%
Cap rate
7.71%
Cash-on-cash
5.07%
DSCR
1.23
GRM
8.1

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
28.0%
Equity multiple
3.21×
Total profit
$58,910
Equity at exit
$85,584
10-year hold
IRR
24.4%
Equity multiple
7.31×
Total profit
$167,882
Equity at exit
$184,564

Cash invested: $26,600 (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 42539

Home prices YoY
4.8%
Active inventory
33
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$973 medium interval (Pro) →
Mortgage (P&I)
$498
Tax est. 1.5%
$119 /mo · $1,425/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$204
Net cashflow
$112

Break-even live

Break-even rent $831
Max offer price $95,000
Occupancy floor 83%

Sensitivity live

Price -10% $178 -5% $145 +0% $112 +5% $80 +10% $47
Rent -10% $35 -5% $74 +0% $112 +5% $151 +10% $189
Rate -1.0pp $160 -0.5pp $137 base $112 +0.5pp $88 +1.0pp $63

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
$23,750
Closing costs
$2,850
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 19 events

  1. 2026-06-21
    days on market $95,000 Active 46 DOM
  2. 2026-06-18
    days on market $95,000 Active 44 DOM
  3. 2026-06-17
    days on market $95,000 Active 43 DOM
  4. 2026-06-16
    days on market $95,000 Active 42 DOM
  5. 2026-06-15
    days on market $95,000 Active 41 DOM
  6. 2026-06-13
    days on market $95,000 Active 39 DOM
  7. 2026-06-12
    days on market $95,000 Active 38 DOM
  8. 2026-06-09
    days on market $95,000 Active 35 DOM
  9. 2026-06-08
    days on market $95,000 Active 34 DOM
  10. 2026-06-07
    days on market $95,000 Active 33 DOM
  11. 2026-06-07
    days on market $95,000 Active 32 DOM
  12. 2026-06-04
    days on market $95,000 Active 29 DOM
  13. 2026-06-02
    days on market $95,000 Active 28 DOM
  14. 2026-06-01
    days on market $95,000 Active 27 DOM
  15. 2026-05-31
    days on market $95,000 Active 26 DOM
  16. 2026-05-31
    days on market $95,000 Active 25 DOM
  17. 2026-05-04
    listed $95,000 Active
  18. 2020-06-26
    soldstatus $40,000
  19. 2019-09-02
    soldstatus $16,000

ⓘ 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 6/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥103°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% 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
$11,679
− Mortgage interest
−$5,321
− Property taxes
−$1,425
− Insurance
−$475
− Repairs & maintenance
−$934
− Management
−$934
− Depreciation
−$2,764
Taxable loss
−$175
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$42
After-tax cash flow
$1,390/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
Casey County
NCES district ID
2101050
Math proficiency
39% ▼ -18.00%
Reading proficiency
41% ▼ -20.00%
Median HH income
$30,133
Composite
32.59/100
National rank
#5675
State rank
#39 of 165 in KY

Livability — Liberty

Score
68/100
State rank
#185
US rank
#9229

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
9,406

Population outlook (Casey County) Hauer SSP2

Today (2025)
15,212 people
By 2030
14,709 · -3.3%
By 2040
13,684 · -10.0%
By 2050
12,709 · -16.5%
By 2075
10,716 · -29.6%
By 2100
9,141 · -39.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 4% Two or more races 2%
Common ancestry
Lithuanian 2% Italian 2% Serbian 1%
Foreign-born
1% · Canada
Languages at home
95% English-only · German/W. Germanic 3% Spanish 2%

Political lean MEDSL · Casey

2024 margin
Solid R (+76.4) · D 11.4% · R 87.8%
2008→2024 swing
-18.3pp toward R · 2008: -58.1pp · 2024: -76.4pp
All cycles
2024: R+76.4 2020: R+73.4 2016: R+73.2 2012: R+62.7 2008: R+58.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 10.68%
Current HPI
235.5807
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

+493.8% since first listed
3 events — show timeline
  • 2026-05-04 Listed $95,000 ImagineMLS
  • 2020-06-26 Sold (Public Records) $40,000 Public Records
  • 2019-09-02 Sold (Public Records) $16,000 Public Records

Property tax history

-1.3%/yr

Latest (2025): $166 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…