CashFlowRE
Sign in Sign up
343 High St
B- Composite 66.64
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 +25.7/30.0
  • ARV discount +14.9/15.0
  • DSCR +8.5/10.0
  • 1% rule +5.8/10.0
  • Livability +3.6/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$165,000

343 High St · Vine Grove, KY 40175
3 bd · 1.0 ba · 1,176 sqft · SingleFamily public records · 69 Days on market
Built 1928 6,970 sqft lot Est $198k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Here's a cute house with tons of potential!!! A blank canvas waiting to be turned into a masterpiece! Its got good bones it just needs some TLC. There is original hard wood flooring in most of the house except bath and kitchen. Nice size living room and a good size kitchen, two bedrooms on the main level and upstairs a large open room that can be used as a bedroom as well. The home sits nicely on a corner lot and is close to downtown Vine Grove. Selling as is, easy financing only.

Key facts

  • Fenced back yard
  • New roof
  • Updated plumbing

Tags

ORIGINAL HARDWOOD FLOORSNEW ROOFUPDATED PLUMBINGNEW CENTRAL AIRFENCED BACK YARDOUTBUILDING FOR STORAGE

Property features AI

Exterior

  • Parking: Gravel parking
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single family residence; Residential property; 2 stories
  • Construction: Aluminum siding
  • Exterior features: Covered porch; Patio/porch; Chain link fenced yard; Fenced yard; Shingle roof

Interior

  • Kitchen: Electric range; Dishwasher; Refrigerator
  • Flooring: Hardwood; Tile; Vinyl
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Eat-in kitchen; Unfinished basement
  • Laundry & utility: Washer and dryer; Gas 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 3-bed/1.0-bath single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $393 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Recommended offer: $155k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% vs local median 4.0% in Vine Grove — 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 (#124 in KY) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Hardin County (suburban): math 30% / reading 43% proficiency, ranked #47 of 165 in KY (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 155 active listings in the ZIP; 946 units permitted in Hardin County in 2024 (464 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Hardin County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $11k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $95k; list at $165k implies a 74% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $155,100 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1928 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
9.15%
Cash-on-cash
10.20%
DSCR
1.45
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$197,568
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
331 Church St 0.12mi 3/1.0 1,118 (-5%) 7mo $196,000 $175 80
603 Stephen St 0.28mi 3/1.5 1,188 (+1%) 12mo $200,000 $168 73
201 Mable Ct 0.16mi 3/2.0 1,180 (+0%) 23mo $225,000 $191 69
502 St Brigid St 0.43mi 3/1.0 1,104 (-6%) 9mo $178,000 $161 62
215 Greenhill St 0.55mi 3/2.0 1,152 (-2%) 7mo $190,000 $165 61
110 S Mill St 0.32mi 2/2.0 (-1) 1,118 (-5%) 11mo $179,900 $161 59
1231 Crume Rd 0.66mi 3/1.0 1,098 (-7%) 19mo $195,000 $178 42
508 Edgebrook Dr 0.74mi 3/1.0 1,024 (-13%) 5mo $150,000 $146 40

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
-1.0%
Equity multiple
0.96×
Total profit
$-1,770
Equity at exit
$24,602
10-year hold
IRR
8.6%
Equity multiple
1.66×
Total profit
$30,463
Equity at exit
$14,266

Cash invested: $46,200 (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 40175

Home prices YoY
-6.3%
Active inventory
155
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,777 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$77 /mo · $928/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$373
Net cashflow
$393

Break-even live

Break-even rent $1,280
Max offer price $165,000
Occupancy floor 73%

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
$41,250
Closing costs
$4,950
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 25 events

  1. 2026-06-19
    days on market $165,000 Active 69 DOM
  2. 2026-06-18
    days on market $165,000 Active 68 DOM
  3. 2026-06-17
    price $165,000 Active 67 DOM
  4. 2026-06-17
    days on market $175,900 Active 67 DOM
  5. 2026-06-16
    days on market $175,900 Active 66 DOM
  6. 2026-06-15
    days on market $175,900 Active 65 DOM
  7. 2026-06-14
    days on market $175,900 Active 63 DOM
  8. 2026-06-13
    days on market $175,900 Active 62 DOM
  9. 2026-06-10
    days on market $175,900 Active 60 DOM
  10. 2026-06-09
    days on market $175,900 Active 59 DOM
  11. 2026-06-08
    days on market $175,900 Active 58 DOM
  12. 2026-06-07
    days on market $175,900 Active 57 DOM
  13. 2026-06-03
    days on market $175,900 Active 53 DOM
  14. 2026-06-02
    days on market $175,900 Active 52 DOM
  15. 2026-06-01
    days on market $175,900 Active 51 DOM
  16. 2026-05-31
    days on market $175,900 Active 50 DOM
  17. 2026-05-30
    days on market $175,900 Active 49 DOM
  18. 2026-04-11
    listed $175,900 Active
  19. 2023-05-19
    soldstatus $95,000
  20. 2023-05-17
    soldstatus $95,000 Closed 485-char remark
    Show marketing remark (485 chars)

    Here's a cute house with tons of potential!!! A blank canvas waiting to be turned into a masterpiece! Its got good bones it just needs some TLC. There is original hard wood flooring in most of the house except bath and kitchen. Nice size living room and a good size kitchen, two bedrooms on the main level and upstairs a large open room that can be used as a bedroom as well. The home sits nicely on a corner lot and is close to downtown Vine Grove. Selling as is, easy financing only.

  21. 2023-05-08
    status Pending 485-char remark
    Show marketing remark (485 chars)

    Here's a cute house with tons of potential!!! A blank canvas waiting to be turned into a masterpiece! Its got good bones it just needs some TLC. There is original hard wood flooring in most of the house except bath and kitchen. Nice size living room and a good size kitchen, two bedrooms on the main level and upstairs a large open room that can be used as a bedroom as well. The home sits nicely on a corner lot and is close to downtown Vine Grove. Selling as is, easy financing only.

  22. 2023-04-27
    price $109,900 485-char remark
    Show marketing remark (485 chars)

    Here's a cute house with tons of potential!!! A blank canvas waiting to be turned into a masterpiece! Its got good bones it just needs some TLC. There is original hard wood flooring in most of the house except bath and kitchen. Nice size living room and a good size kitchen, two bedrooms on the main level and upstairs a large open room that can be used as a bedroom as well. The home sits nicely on a corner lot and is close to downtown Vine Grove. Selling as is, easy financing only.

  23. 2023-04-24
    status Active 485-char remark
    Show marketing remark (485 chars)

    Here's a cute house with tons of potential!!! A blank canvas waiting to be turned into a masterpiece! Its got good bones it just needs some TLC. There is original hard wood flooring in most of the house except bath and kitchen. Nice size living room and a good size kitchen, two bedrooms on the main level and upstairs a large open room that can be used as a bedroom as well. The home sits nicely on a corner lot and is close to downtown Vine Grove. Selling as is, easy financing only.

  24. 2023-04-16
    status Pending 485-char remark
    Show marketing remark (485 chars)

    Here's a cute house with tons of potential!!! A blank canvas waiting to be turned into a masterpiece! Its got good bones it just needs some TLC. There is original hard wood flooring in most of the house except bath and kitchen. Nice size living room and a good size kitchen, two bedrooms on the main level and upstairs a large open room that can be used as a bedroom as well. The home sits nicely on a corner lot and is close to downtown Vine Grove. Selling as is, easy financing only.

  25. 2023-04-11
    listed $129,900 Active 485-char remark
    Show marketing remark (485 chars)

    Here's a cute house with tons of potential!!! A blank canvas waiting to be turned into a masterpiece! Its got good bones it just needs some TLC. There is original hard wood flooring in most of the house except bath and kitchen. Nice size living room and a good size kitchen, two bedrooms on the main level and upstairs a large open room that can be used as a bedroom as well. The home sits nicely on a corner lot and is close to downtown Vine Grove. Selling as is, easy financing only.

ⓘ 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
$928 · $77/mo
Projected year-2 tax
$1,419 · $118/mo
Expected delta
+$491/yr (+$41/mo · 52.9%)

ⓘ 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 4/10 Moderate 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% 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
$21,330
− Mortgage interest
−$9,243
− Property taxes
−$928
− Insurance
−$825
− Repairs & maintenance
−$1,706
− Management
−$1,706
− Depreciation
−$4,800
Taxable income
$2,121
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$509
After-tax cash flow
$4,205/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
Hardin County
NCES district ID
2102490
Math proficiency
30% ▼ -13.00%
Reading proficiency
43% ▼ -10.00%
Median HH income
$50,728
Composite
31.61/100
National rank
#5945
State rank
#47 of 165 in KY

Livability — Vine Grove

Score
72/100
State rank
#124
US rank
#5837

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Vine Grove, KY
Population (ZIP)
16,283

Population outlook (Hardin County) Hauer SSP2

Today (2025)
105,573 people
By 2030
103,563 · -1.9%
By 2040
97,077 · -8.0%
By 2050
88,367 · -16.3%
By 2075
65,405 · -38.0%
By 2100
42,245 · -60.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Black 9% Two or more races 7% Hispanic / Latino 2% Asian 2%
Common ancestry
Italian 2% Slovak 2% Serbian 1%
Foreign-born
3% · South Korea, Canada
Languages at home
95% English-only · Spanish 2% Tagalog/Filipino 1% German/W. Germanic 1%

Political lean MEDSL · Hardin

2024 margin
Strong R (+29.3) · D 34.5% · R 63.8% · Other 1.7%
2008→2024 swing
-8.7pp toward R · 2008: -20.6pp · 2024: -29.3pp
All cycles
2024: R+29.3 2020: R+24.0 2016: R+30.2 2012: R+20.8 2008: R+20.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -16.55%
Current HPI
246.3715
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

+35.4% since first listed
8 events — show timeline
  • 2026-04-11 Listed $175,900 HKARMLS
  • 2023-05-19 Sold (Public Records) $95,000 Public Records
  • 2023-05-17 Sold (MLS) $95,000 HKARMLS
  • 2023-05-08 Pending HKARMLS
  • 2023-04-27 Price Changed $109,900 HKARMLS
  • 2023-04-24 Relisted HKARMLS
  • 2023-04-16 Pending HKARMLS
  • 2023-04-11 Listed $129,900 HKARMLS

Property tax history

+5.4%/yr

Latest (2025): $928 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…