CashFlowRE
Sign in Sign up
368 Plum Springs Rd Duplex
B- Composite 65.28
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +3.9/15.0
  • Schools +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$54,000

368 Plum Springs Rd · Plum Springs, KY 42101
4 bd · 2.0 ba · 2,872 sqft · MultiFamily public records · 40 Days on market
Built 1955 0.69 ac lot $19/sqft · 8% above area Est $50k · 8% over ↓ 18% since listing

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Unique opportunity for a multi-family investment property. Located just minutes from Bowling Green amenities in a desirable county setting. This property was previously used as a duplex/triplex but has fallen in disrepair. It is a blank canvas, and its concrete block structure provides for an opportunity to have a start on creating your own investment property, workshop, retail. .. Call today. Due to condition, the property may have health/safety risk(s). Prior to entry / access, all parties must sign a Hold Harmless Agreement and the property may only be shown by appointment

Key facts

  • 0.69 acre lot
  • Built 1955
  • Listed 40 days

Tags

CONCRETE BLOCK STRUCTURE

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 2 × 2-bed/1.0-bath units multifamily listed at $54k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive. Per door: $638/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $54k).
  • Recommended offer: $52k (3.0% below list) — sets the bar for market timing.
  • Cap rate 34.6% vs local median 4.0% in Plum Springs — 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 63/100 on livability (#326 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Warren County (rural): math 30% / reading 43% proficiency, ranked #48 of 165 in KY (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 592 active listings in the ZIP; 2,286 units permitted in Warren County in 2024 (1,410 in 5+ unit buildings).
  • At $2,110/mo this rent would consume 53% of the median local household income ($48k/yr) (locally 3855% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $373 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Warren County population projected at +41% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.3% rent growth), your $15k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($52k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $12k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $52,380 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
3.91%
Cap rate
34.64%
Cash-on-cash
101.22%
DSCR
5.50
GRM
2.1

CMA / ARV

ARV (median comp)
$50,000
List price
$54,000
Delta
8.00%
Verdict
FAIR
Comps
1 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
368 Plum Springs Rd 0.00mi 4/2.0 2,872 (0%) 0mo $50,000 $17 100

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 · 0.28% rent growth · sell at horizon

5-year hold
IRR
99.2%
Equity multiple
5.42×
Total profit
$66,902
Equity at exit
$8,052
10-year hold
IRR
Equity multiple
10.34×
Total profit
$141,183
Equity at exit
$4,669

Cash invested: $15,120 (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 42101

Home prices YoY
-20.9%
Rents YoY
0.3%
Active inventory
592
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$2,110 high interval (Pro) →
Mortgage (P&I)
$283
Tax from tax record
$86 /mo · $1,030/yr
Insurance
$22
HOA
$0
Vacancy / Maint / Mgmt
$443
Net cashflow
$1,275

Break-even live

Break-even rent $496
Max offer price $54,000
Occupancy floor 35%

Sensitivity live

Price -10% $1,306 -5% $1,291 +0% $1,275 +5% $1,260 +10% $1,245
Rent -10% $1,109 -5% $1,192 +0% $1,275 +5% $1,359 +10% $1,442
Rate -1.0pp $1,303 -0.5pp $1,289 base $1,275 +0.5pp $1,261 +1.0pp $1,247

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,110

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
$13,500
Closing costs
$1,620
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 5 events

  1. 2026-05-11
    status Pending 582-char remark
    Show marketing remark (582 chars)

    Unique opportunity for a multi-family investment property. Located just minutes from Bowling Green amenities in a desirable county setting. This property was previously used as a duplex/triplex but has fallen in disrepair. It is a blank canvas, and its concrete block structure provides for an opportunity to have a start on creating your own investment property, workshop, retail. .. Call today. Due to condition, the property may have health/safety risk(s). Prior to entry / access, all parties must sign a Hold Harmless Agreement and the property may only be shown by appointment

  2. 2026-05-04
    status Active 582-char remark
    Show marketing remark (582 chars)

    Unique opportunity for a multi-family investment property. Located just minutes from Bowling Green amenities in a desirable county setting. This property was previously used as a duplex/triplex but has fallen in disrepair. It is a blank canvas, and its concrete block structure provides for an opportunity to have a start on creating your own investment property, workshop, retail. .. Call today. Due to condition, the property may have health/safety risk(s). Prior to entry / access, all parties must sign a Hold Harmless Agreement and the property may only be shown by appointment

  3. 2026-05-04
    price $54,000 582-char remark
    Show marketing remark (582 chars)

    Unique opportunity for a multi-family investment property. Located just minutes from Bowling Green amenities in a desirable county setting. This property was previously used as a duplex/triplex but has fallen in disrepair. It is a blank canvas, and its concrete block structure provides for an opportunity to have a start on creating your own investment property, workshop, retail. .. Call today. Due to condition, the property may have health/safety risk(s). Prior to entry / access, all parties must sign a Hold Harmless Agreement and the property may only be shown by appointment

  4. 2026-01-22
    status Pending 582-char remark
    Show marketing remark (582 chars)

    Unique opportunity for a multi-family investment property. Located just minutes from Bowling Green amenities in a desirable county setting. This property was previously used as a duplex/triplex but has fallen in disrepair. It is a blank canvas, and its concrete block structure provides for an opportunity to have a start on creating your own investment property, workshop, retail. .. Call today. Due to condition, the property may have health/safety risk(s). Prior to entry / access, all parties must sign a Hold Harmless Agreement and the property may only be shown by appointment

  5. 2025-12-17
    listed $66,000 Active 582-char remark
    Show marketing remark (582 chars)

    Unique opportunity for a multi-family investment property. Located just minutes from Bowling Green amenities in a desirable county setting. This property was previously used as a duplex/triplex but has fallen in disrepair. It is a blank canvas, and its concrete block structure provides for an opportunity to have a start on creating your own investment property, workshop, retail. .. Call today. Due to condition, the property may have health/safety risk(s). Prior to entry / access, all parties must sign a Hold Harmless Agreement and the property may only be shown by appointment

ⓘ 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
$1,030 · $86/mo
Projected year-2 tax
$1,030 · $86/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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$25,320
− Mortgage interest
−$3,025
− Property taxes
−$1,030
− Insurance
−$270
− Repairs & maintenance
−$2,026
− Management
−$2,026
− Depreciation
−$1,571
Taxable income
$15,373
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,690
After-tax cash flow
$11,615/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
Warren County
NCES district ID
2105730
Math proficiency
30% ▼ -18.00%
Reading proficiency
43% ▼ -16.00%
Median HH income
$50,092
Composite
31.55/100
National rank
#5958
State rank
#48 of 165 in KY

Livability — Plum Springs

Score
63/100
State rank
#326
US rank
#15633

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plum Springs, KY
County
Warren County · 129,408 people
Metro
Bowling Green, KY
Population (ZIP)
65,421
Household income
$48,217
Rent vs Own
55.3% rent · 44.7% own
Severe rent burden
3855.0

Population outlook (Warren County) Hauer SSP2

Today (2025)
144,620 people
By 2030
155,977 · +7.9%
By 2040
179,381 · +24.0%
By 2050
203,713 · +40.9%
By 2075
267,291 · +84.8%
By 2100
314,019 · +117.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Black 13% Hispanic / Latino 10% Two or more races 7% Asian 3%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% American 1% Italian 1%
Foreign-born
10% · Canada, Philippines
Languages at home
84% English-only · Spanish 8% Other Asian/Pacific 2% Russian/Polish/Slavic 2%

Political lean MEDSL · Warren

2024 margin
Strong R (+24.3) · D 37.0% · R 61.3% · Other 1.6%
2008→2024 swing
-5.4pp toward R · 2008: -18.9pp · 2024: -24.3pp
All cycles
2024: R+24.3 2020: R+16.8 2016: R+24.2 2012: R+21.8 2008: R+18.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -73.34%
Current HPI
277.6554
Rent YoY
▲ 0.28%
Metro
Bowling Green, KY
State GDP YoY
▲ 1.81%
F500 in state
4

Industry mix (Fortune 500 HQ in KY)

Industry F500 HQs Revenue

Price history

-18.2% since first listed
5 events — show timeline
  • 2026-05-11 Pending GORAMLS
  • 2026-05-04 Relisted GORAMLS
  • 2026-05-04 Price Changed $54,000 GORAMLS
  • 2026-01-22 Pending GORAMLS
  • 2025-12-17 Listed $66,000 GORAMLS

Property tax history

+10.4%/yr

Latest (2025): $1,030 · +16.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…