CashFlowRE
Sign in Sign up
110 Southview Ct
B Composite 70.35
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 +26.6/30.0
  • Appreciation +10.0/10.0
  • DSCR +9.1/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.8/10.0
  • Livability +3.5/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$79,900

110 Southview Ct · Grayson, KY 41143
1 bd · 1.0 ba · 588 sqft · SingleFamily public records · 30 Days on market
Built 1962

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

Listing remarks

This 1 BR, 1 BA home is a great investment opportunity or a perfect starter home! Property has been used as a rental and has a strong rental history. This property is located in the heart of Grayson, adjoining commercial property, offering convenient access and potential for future development. Property offers flexibiity and potential for investors, first-time buyers, or those looking to downsize. Great location, within walking distance to shops and amenities. Located at the end of a dead-end street. Sold as-is! Whether you're investing or seeking a manageable home, this property has a lot of potential! Don't let this opportunity get away!

Key facts

  • Convenient access
  • Garage
  • Listed 30 days

Tags

INVESTMENT OPPORTUNITYSTRONG RENTAL HISTORYCONVENIENT ACCESSWALKING DISTANCE TO SHOPSEND OF A DEAD-END STREET

Property features AI

Exterior

  • Parking: 1-car garage; Carport
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property
  • Construction: Aluminum siding; Composition roof; Block foundation; Built with above-grade finished area (approx. 624)
  • Exterior features: Covered porch; Shed(s)

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: Master downstairs
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Baseboard heating; Window air conditioning unit(s)
  • Interior features: Master bedroom on the main level; 3 total rooms
  • Laundry & utility: Electric water heater

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 1-bed/1.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $213 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($865 rent vs $80k).
  • Recommended offer: $79k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 4.6% in Grayson — 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 70/100 on livability (#161 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B; Watch: amenities D+, commute F, employment F.
  • Carter County (rural): math 27% / reading 43% proficiency, ranked #70 of 165 in KY (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 62 active listings in the ZIP; 1 units permitted in Carter County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($552 loan paydown + $8k appreciation (10.0% local appreciation)).
  • Carter 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 $22k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $25k; list at $80k implies a 220% gain — meaningful room to come down on a strong offer.
Recommended offer $78,701 (1.5% below list)

Questions for the listing agent

  1. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.08%
Cap rate
9.49%
Cash-on-cash
11.42%
DSCR
1.51
GRM
7.7

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
32.6%
Equity multiple
3.55×
Total profit
$57,034
Equity at exit
$71,980
10-year hold
IRR
28.2%
Equity multiple
8.03×
Total profit
$157,222
Equity at exit
$155,228

Cash invested: $22,372 (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 41143

Home prices YoY
5.1%
Active inventory
62
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$865 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$18 /mo · $219/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$182
Net cashflow
$213

Break-even live

Break-even rent $596
Max offer price $79,900
Occupancy floor 70%

Sensitivity live

Price -10% $258 -5% $235 +0% $213 +5% $190 +10% $168
Rent -10% $144 -5% $179 +0% $213 +5% $247 +10% $281
Rate -1.0pp $253 -0.5pp $233 base $213 +0.5pp $192 +1.0pp $171

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
$19,975
Closing costs
$2,397
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 21 events

  1. 2026-06-18
    days on market $79,900 Active 30 DOM
  2. 2026-06-17
    days on market $79,900 Active 29 DOM
  3. 2026-06-16
    days on market $79,900 Active 28 DOM
  4. 2026-06-15
    days on market $79,900 Active 27 DOM
  5. 2026-06-14
    days on market $79,900 Active 25 DOM
  6. 2026-06-13
    days on market $79,900 Active 24 DOM
  7. 2026-06-10
    days on market $79,900 Active 22 DOM
  8. 2026-06-09
    days on market $79,900 Active 21 DOM
  9. 2026-06-08
    days on market $79,900 Active 20 DOM
  10. 2026-06-07
    days on market $79,900 Active 19 DOM
  11. 2026-06-05
    days on market $79,900 Active 16 DOM
  12. 2026-06-03
    days on market $79,900 Active 15 DOM
  13. 2026-06-02
    days on market $79,900 Active 14 DOM
  14. 2026-06-01
    days on market $79,900 Active 13 DOM
  15. 2026-05-31
    days on market $79,900 Active 12 DOM
  16. 2026-05-31
    days on market $79,900 Active 11 DOM
  17. 2026-05-19
    status Active
  18. 2026-05-19
    price $79,900
  19. 2026-05-19
    listed $79,900 Active
  20. 2025-08-12
    listed $79,000 Active
  21. 1997-11-01
    soldstatus $25,000

ⓘ 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
$219 · $18/mo
Projected year-2 tax
$687 · $57/mo
Expected delta
+$468/yr (+$39/mo · 214.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥101°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$10,380
− Mortgage interest
−$4,476
− Property taxes
−$219
− Insurance
−$400
− Repairs & maintenance
−$830
− Management
−$830
− Depreciation
−$2,324
Taxable income
$1,301
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$312
After-tax cash flow
$2,242/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
Carter County
NCES district ID
2101020
Math proficiency
27% ▼ -29.00%
Reading proficiency
43% ▼ -16.00%
Median HH income
$34,662
Composite
28.82/100
National rank
#6656
State rank
#70 of 165 in KY

Livability — Grayson

Score
70/100
State rank
#161
US rank
#8046

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Grayson, KY
Population (ZIP)
13,754

Population outlook (Carter County) Hauer SSP2

Today (2025)
25,627 people
By 2030
24,598 · -4.0%
By 2040
22,429 · -12.5%
By 2050
20,217 · -21.1%
By 2075
15,274 · -40.4%
By 2100
10,545 · -58.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3%
Common ancestry
Serbian 2% Slovak 1% Romanian 1%
Foreign-born
2% · Canada, South Korea
Languages at home
98% English-only · German/W. Germanic 1%

Political lean MEDSL · Carter

2024 margin
Solid R (+58.5) · D 20.2% · R 78.6% · Other 1.2%
2008→2024 swing
-48.9pp toward R · 2008: -9.5pp · 2024: -58.5pp
All cycles
2024: R+58.5 2020: R+52.9 2016: R+51.7 2012: R+21.3 2008: R+9.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 11.22%
Current HPI
230.7934
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

+219.6% since first listed
5 events — show timeline
  • 2026-05-19 Relisted AABOR
  • 2026-05-19 Price Changed $79,900 AABOR
  • 2026-05-19 Listed $79,900 AABOR
  • 2025-08-12 Listed $79,000 AABOR
  • 1997-11-01 Sold (Public Records) $25,000 Public Records

Property tax history

+1.5%/yr

Latest (2024): $219 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…