CashFlowRE
Sign in Sign up
509 N Main St
C+ Composite 63.86
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 +28.1/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.2/10.0
  • Livability +3.4/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$94,000

509 N Main St · Caneyville, KY 42721
2 bd · 1.0 ba · 1,250 sqft · Other · 337 Days on market
Built 1940

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

Listing remarks MLS

Cute 2 bedroom house with lots of updates! New flooring, kitchen cabinets, windows, paint. This adorable home would make a great fit for a first time home, rental or for someone looking to downsize.

Key facts

  • Spacious kitchen
  • Versatile office
  • Wrap-around porch

Tags

SPACIOUS KITCHENDEDICATED LAUNDRY ROOMVERSATILE OFFICEWRAP-AROUND PORCH

Property features AI

Exterior

  • Parking: Circular driveway
  • Utilities: Septic tank
  • Home design: Single-family residence; 1 story
  • Construction: Vinyl siding; Shingle roof; Built as 1-story (above-grade finished area listed)
  • Exterior features: Porch; Corner lot

Interior

  • Kitchen: Microwave; Range; Refrigerator; Electric water heater
  • Flooring: Carpet; Vinyl; Wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric forced-air heating; Ceiling fans for cooling
  • Interior features: Cathedral ceilings; Crawl space basement

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-bed/1.0-bath other listed at $94k.

Deal economics

  • At list price, monthly cash flow is $294 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $94k).
  • Recommended offer: $83k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% vs local median 2.1% in Caneyville — 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 (#182 in KY) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D-, amenities F, commute F.
  • Grayson County (rural): math 27% / reading 40% proficiency, ranked #84 of 165 in KY (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 27 active listings in the ZIP; 23 units permitted in Grayson County in 2024 (12 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $650 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $26k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 337 days — a 12% lower offer ($83k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $32k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1940 — 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 $82,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 337 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — 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. 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?
  6. 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.
  7. 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.
  8. 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
1.22%
Cap rate
10.05%
Cash-on-cash
13.42%
DSCR
1.60
GRM
6.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.5%
Equity multiple
1.13×
Total profit
$3,508
Equity at exit
$14,016
10-year hold
IRR
13.0%
Equity multiple
2.03×
Total profit
$27,165
Equity at exit
$8,127

Cash invested: $26,320 (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 42721

Home prices YoY
-3.9%
Active inventory
27
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,144 medium interval (Pro) →
Mortgage (P&I)
$493
Tax from tax record
$78 /mo · $930/yr
Insurance
$39
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$294

Break-even live

Break-even rent $772
Max offer price $94,000
Occupancy floor 69%

Sensitivity live

Price -10% $348 -5% $321 +0% $294 +5% $268 +10% $241
Rent -10% $204 -5% $249 +0% $294 +5% $340 +10% $385
Rate -1.0pp $342 -0.5pp $318 base $294 +0.5pp $270 +1.0pp $245

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
$23,500
Closing costs
$2,820
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 15 events

  1. 2026-05-31
    status $94,000 Pending 337 DOM
  2. 2026-05-31
    days on market $94,000 Active 337 DOM
  3. 2026-05-31
    days on market $94,000 Active 336 DOM
  4. 2026-03-10
    price $94,000
  5. 2025-10-30
    price $99,000
  6. 2025-08-27
    price $105,000
  7. 2025-08-06
    price $115,000
  8. 2025-07-17
    price $120,000
  9. 2025-06-28
    listed $125,500 Active
  10. 2022-08-12
    soldstatus $98,000 198-char remark
    Show marketing remark (198 chars)

    Cute 2 bedroom house with lots of updates! New flooring, kitchen cabinets, windows, paint. This adorable home would make a great fit for a first time home, rental or for someone looking to downsize.

  11. 2022-08-12
    soldstatus $98,000
    Show marketing remark (198 chars)

    Cute 2 bedroom house with lots of updates! New flooring, kitchen cabinets, windows, paint. This adorable home would make a great fit for a first time home, rental or for someone looking to downsize.

  12. 2022-05-04
    listed $105,000 198-char remark
    Show marketing remark (198 chars)

    Cute 2 bedroom house with lots of updates! New flooring, kitchen cabinets, windows, paint. This adorable home would make a great fit for a first time home, rental or for someone looking to downsize.

  13. 2019-10-28
    soldstatus $47,900
  14. 2019-07-22
    soldstatus $15,000 362-char remark
    Show marketing remark (362 chars)

    This 1 bedroom, 1 bath house awaits a new owner to restore the original charm of the home. There is an additional room that could be used as a second bedroom. The home has a partial wrap around porch and sits on .33 acres. There is enough space to add a drive that wraps around the home from highway 79 to King Drive. This property is being sold ''As Is''.

  15. 2019-05-25
    listed $24,500 362-char remark
    Show marketing remark (362 chars)

    This 1 bedroom, 1 bath house awaits a new owner to restore the original charm of the home. There is an additional room that could be used as a second bedroom. The home has a partial wrap around porch and sits on .33 acres. There is enough space to add a drive that wraps around the home from highway 79 to King Drive. This property is being sold ''As Is''.

ⓘ 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
$930 · $78/mo
Projected year-2 tax
$930 · $78/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 · 21 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
$13,731
− Mortgage interest
−$5,265
− Property taxes
−$930
− Insurance
−$470
− Repairs & maintenance
−$1,098
− Management
−$1,098
− Depreciation
−$2,735
Taxable income
$2,134
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$512
After-tax cash flow
$3,020/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
Grayson County
NCES district ID
2102300
Math proficiency
27% ▼ -23.00%
Reading proficiency
40% ▼ -17.00%
Median HH income
$34,256
Composite
27.55/100
National rank
#6944
State rank
#84 of 165 in KY

Livability — Caneyville

Score
68/100
State rank
#182
US rank
#9075

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
Caneyville, KY
City population
4,302
Population (ZIP)
4,302

Population outlook (Grayson County) Hauer SSP2

Today (2025)
26,840 people
By 2030
27,032 · +0.7%
By 2040
27,236 · +1.5%
By 2050
27,076 · +0.9%
By 2075
26,565 · -1.0%
By 2100
24,007 · -10.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 1% Hispanic / Latino 1%
Common ancestry
Slovak 3% Italian 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · German/W. Germanic 4%

Political lean MEDSL · Grayson

2024 margin
Solid R (+61.8) · D 18.5% · R 80.3% · Other 1.2%
2008→2024 swing
-26.9pp toward R · 2008: -34.9pp · 2024: -61.8pp
All cycles
2024: R+61.8 2020: R+58.8 2016: R+59.3 2012: R+39.5 2008: R+34.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -13.73%
Current HPI
337.3074
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

+283.7% since first listed
12 events — show timeline
  • 2026-03-10 Price Changed $94,000 GORAMLS
  • 2025-10-30 Price Changed $99,000 GORAMLS
  • 2025-08-27 Price Changed $105,000 GORAMLS
  • 2025-08-06 Price Changed $115,000 GORAMLS
  • 2025-07-17 Price Changed $120,000 GORAMLS
  • 2025-06-28 Listed $125,500 GORAMLS
  • 2022-08-12 Sold (Public Records) $98,000 Public Records
  • 2022-08-12 Sold (MLS) $98,000 RASKMLS
  • 2022-05-04 Listed $105,000 RASKMLS
  • 2019-10-28 Sold (Public Records) $47,900 Public Records
  • 2019-07-22 Sold (MLS) $15,000 Metro Search MLS
  • 2019-05-25 Listed $24,500 Metro Search MLS

Property tax history

+13.6%/yr

Latest (2025): $930 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…