CashFlowRE
Sign in Sign up
55 Country Ct
C- Composite 50.71
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 +20.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.1/10.0
  • Schools +3.8/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$220,000

55 Country Ct · Vine Grove, KY 40175
4 bd · 2.0 ba · 1,782 sqft · Other · 7 Days on market
Built 2004 1.10 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming home with 4 bedrooms (yes, we said FOUR!) and 2 full baths nestled in an established neighborhood. Beautifully updated from top to bottom in every room to include luxury vinyl plank floors, new bedroom carpet, kitchen countertops and bathroom vanities. Other updates include new roofing, heat and cooling, and gutters. The expansive lot offers endless possibilities for outdoor living. You could not ask for a more convenient location being 10 minutes to Radcliff, 15 to Brandenburg, and only 20 to Elizabethtown. A rare opportunity - right price, many bedrooms, large lot, great spot - all awaits you at 55 Country Court. Call today to schedule your showing!

Key facts

  • New bedroom carpet
  • Bathroom vanities
  • New roofing

Tags

LUXURY VINYL PLANK FLOORSNEW BEDROOM CARPETKITCHEN COUNTERTOPSBATHROOM VANITIESNEW ROOFINGHEAT AND COOLING

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Parking: Driveway
  • Utilities: Electricity connected
  • Home design: Single-story residential home; Built in 2004
  • Construction: Vinyl siding exterior; Shingle roof; Concrete block foundation
  • Exterior features: Approximately 1.1-acre lot; No fencing noted; Subdivision: BROWN ESTATES

Interior

  • Kitchen: Kitchen on the first floor; Dining area adjacent to the kitchen
  • Bedrooms: Four bedrooms (all on the first floor); Primary bedroom on the first floor
  • Bathrooms: Two full bathrooms (including primary) located on the first floor; No half bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Seven total rooms; No basement; First-floor primary bedroom and primary bathroom; First-floor full bathroom; Dining area; Family room; Living room
  • Laundry & utility: First-floor laundry

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 4-bed/2.0-bath other listed at $220k.

Deal economics

  • At list price, monthly cash flow is $279 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $201k (8.6% below list).
  • Recommended offer: $201k (8.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% 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.
  • Meade County (rural): math 41% / reading 48% proficiency, ranked #21 of 165 in KY (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 155 active listings in the ZIP; 124 units permitted in Meade County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Meade County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 19y ago 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 $62k; list at $220k implies a 258% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $201,038 (8.6% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
0.91%
Cap rate
7.82%
Cash-on-cash
5.44%
DSCR
1.24
GRM
9.1

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
-7.9%
Equity multiple
0.71×
Total profit
$-17,967
Equity at exit
$32,803
10-year hold
IRR
1.6%
Equity multiple
1.11×
Total profit
$6,847
Equity at exit
$19,022

Cash invested: $61,600 (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 40175

Home prices YoY
-6.3%
Active inventory
155
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,010 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$64 /mo · $764/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$422
Net cashflow
$279

Break-even live

Break-even rent $1,657
Max offer price $220,000
Occupancy floor 81%

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
$55,000
Closing costs
$6,600
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 9 events

  1. 2026-04-30
    status Pending
  2. 2026-04-27
    status Pending 684-char remark
    Show marketing remark (684 chars)

    Welcome to this charming home with 4 bedrooms (yes, we said FOUR!) and 2 full baths nestled in an established neighborhood. Beautifully updated from top to bottom in every room to include luxury vinyl plank floors, new bedroom carpet, kitchen countertops and bathroom vanities. Other updates include new roofing, heat and cooling, and gutters. The expansive lot offers endless possibilities for outdoor living. You could not ask for a more convenient location being 10 minutes to Radcliff, 15 to Brandenburg, and only 20 to Elizabethtown. A rare opportunity - right price, many bedrooms, large lot, great spot - all awaits you at 55 Country Court. Call today to schedule your showing!

  3. 2026-04-23
    price $220,000 684-char remark
    Show marketing remark (684 chars)

    Welcome to this charming home with 4 bedrooms (yes, we said FOUR!) and 2 full baths nestled in an established neighborhood. Beautifully updated from top to bottom in every room to include luxury vinyl plank floors, new bedroom carpet, kitchen countertops and bathroom vanities. Other updates include new roofing, heat and cooling, and gutters. The expansive lot offers endless possibilities for outdoor living. You could not ask for a more convenient location being 10 minutes to Radcliff, 15 to Brandenburg, and only 20 to Elizabethtown. A rare opportunity - right price, many bedrooms, large lot, great spot - all awaits you at 55 Country Court. Call today to schedule your showing!

  4. 2026-04-23
    listed $220,000 Active
    Show marketing remark (684 chars)

    Welcome to this charming home with 4 bedrooms (yes, we said FOUR!) and 2 full baths nestled in an established neighborhood. Beautifully updated from top to bottom in every room to include luxury vinyl plank floors, new bedroom carpet, kitchen countertops and bathroom vanities. Other updates include new roofing, heat and cooling, and gutters. The expansive lot offers endless possibilities for outdoor living. You could not ask for a more convenient location being 10 minutes to Radcliff, 15 to Brandenburg, and only 20 to Elizabethtown. A rare opportunity - right price, many bedrooms, large lot, great spot - all awaits you at 55 Country Court. Call today to schedule your showing!

  5. 2026-03-11
    status Active 684-char remark
    Show marketing remark (684 chars)

    Welcome to this charming home with 4 bedrooms (yes, we said FOUR!) and 2 full baths nestled in an established neighborhood. Beautifully updated from top to bottom in every room to include luxury vinyl plank floors, new bedroom carpet, kitchen countertops and bathroom vanities. Other updates include new roofing, heat and cooling, and gutters. The expansive lot offers endless possibilities for outdoor living. You could not ask for a more convenient location being 10 minutes to Radcliff, 15 to Brandenburg, and only 20 to Elizabethtown. A rare opportunity - right price, many bedrooms, large lot, great spot - all awaits you at 55 Country Court. Call today to schedule your showing!

  6. 2026-03-07
    status Pending 684-char remark
    Show marketing remark (684 chars)

    Welcome to this charming home with 4 bedrooms (yes, we said FOUR!) and 2 full baths nestled in an established neighborhood. Beautifully updated from top to bottom in every room to include luxury vinyl plank floors, new bedroom carpet, kitchen countertops and bathroom vanities. Other updates include new roofing, heat and cooling, and gutters. The expansive lot offers endless possibilities for outdoor living. You could not ask for a more convenient location being 10 minutes to Radcliff, 15 to Brandenburg, and only 20 to Elizabethtown. A rare opportunity - right price, many bedrooms, large lot, great spot - all awaits you at 55 Country Court. Call today to schedule your showing!

  7. 2026-02-21
    listed $229,000 Active 684-char remark
    Show marketing remark (684 chars)

    Welcome to this charming home with 4 bedrooms (yes, we said FOUR!) and 2 full baths nestled in an established neighborhood. Beautifully updated from top to bottom in every room to include luxury vinyl plank floors, new bedroom carpet, kitchen countertops and bathroom vanities. Other updates include new roofing, heat and cooling, and gutters. The expansive lot offers endless possibilities for outdoor living. You could not ask for a more convenient location being 10 minutes to Radcliff, 15 to Brandenburg, and only 20 to Elizabethtown. A rare opportunity - right price, many bedrooms, large lot, great spot - all awaits you at 55 Country Court. Call today to schedule your showing!

  8. 2007-12-13
    soldstatus $61,500 873-char remark
    Show marketing remark (873 chars)

    SOLD AS IS. CASE # 201-328862. INSURED STATUS: INSURED. BUYER TO BE RESPONSIBLE FOR COMPLIANCE WITH THE COUNTY SMOKE DETECTOR ORDINANCE. BUYERS AGENT TO VERIFY SQ FT., AGE, ANY HOA OR MONTHLY MAINT FEES, LOT SIZE AND WHICH UTILITIES ARE AVAILABLE. BUYERS AGENT TO VERIFY ALL SCHOOL INFO. BUYERS AGENT RESPONSIBLE FOR ALL SEWER AND FLOOD PLAIN INFORMATION. PROPERTY CONDITION & LEAD BASE PAINT ARE THE RESPONSIBILITY OF THE BUYERS AGENT. APPRAISERS ARE TO CONTACT THE BUYERS AGENT FOR INFO. BUYER RESPONSIBLE FOR COST AND REINSTALLATION OF ANY MISSING UTILITY METERS. NOTE: AGENTS, AS A COURTISEY PLEASE CALL YOUR BROKER BEFORE CALLING LISTING AGENT FOR KEYS OR GENERAL QUESTIONS THAT CAN BE FOUND ON THE PYRAMID WEBSITE. YOUR OFFICE SHOULD HAVE A KEY IF REGISTERED TO SELL HUD HOMES-CALL FOR KEY INFO IF OFFICE DOES NOT HAVE ONE. AGENTS- YOU DO NOT NEED AN APPOINTMENT.

  9. 2007-11-02
    listed $60,000 873-char remark
    Show marketing remark (873 chars)

    SOLD AS IS. CASE # 201-328862. INSURED STATUS: INSURED. BUYER TO BE RESPONSIBLE FOR COMPLIANCE WITH THE COUNTY SMOKE DETECTOR ORDINANCE. BUYERS AGENT TO VERIFY SQ FT., AGE, ANY HOA OR MONTHLY MAINT FEES, LOT SIZE AND WHICH UTILITIES ARE AVAILABLE. BUYERS AGENT TO VERIFY ALL SCHOOL INFO. BUYERS AGENT RESPONSIBLE FOR ALL SEWER AND FLOOD PLAIN INFORMATION. PROPERTY CONDITION & LEAD BASE PAINT ARE THE RESPONSIBILITY OF THE BUYERS AGENT. APPRAISERS ARE TO CONTACT THE BUYERS AGENT FOR INFO. BUYER RESPONSIBLE FOR COST AND REINSTALLATION OF ANY MISSING UTILITY METERS. NOTE: AGENTS, AS A COURTISEY PLEASE CALL YOUR BROKER BEFORE CALLING LISTING AGENT FOR KEYS OR GENERAL QUESTIONS THAT CAN BE FOUND ON THE PYRAMID WEBSITE. YOUR OFFICE SHOULD HAVE A KEY IF REGISTERED TO SELL HUD HOMES-CALL FOR KEY INFO IF OFFICE DOES NOT HAVE ONE. AGENTS- YOU DO NOT NEED AN 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
$764 · $64/mo
Projected year-2 tax
$1,892 · $158/mo
Expected delta
+$1,128/yr (+$94/mo · 147.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥104°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
$24,125
− Mortgage interest
−$12,323
− Property taxes
−$764
− Insurance
−$1,100
− Repairs & maintenance
−$1,930
− Management
−$1,930
− Depreciation
−$6,400
Taxable loss
−$322
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$77
After-tax cash flow
$3,428/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
Meade County
NCES district ID
2104050
Math proficiency
41% ▼ -15.00%
Reading proficiency
48% ▼ -12.00%
Median HH income
$49,628
Composite
38.17/100
National rank
#4265
State rank
#21 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

Population (ZIP)
16,283

Population outlook (Meade County) Hauer SSP2

Today (2025)
26,977 people
By 2030
26,162 · -3.0%
By 2040
24,029 · -10.9%
By 2050
21,658 · -19.7%
By 2075
16,994 · -37.0%
By 2100
15,586 · -42.2%

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 · Meade

2024 margin
Solid R (+52.1) · D 23.2% · R 75.3% · Other 1.5%
2008→2024 swing
-31.1pp toward R · 2008: -20.9pp · 2024: -52.1pp
All cycles
2024: R+52.1 2020: R+46.4 2016: R+46.1 2012: R+22.8 2008: R+20.9

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

+266.7% since first listed
9 events — show timeline
  • 2026-04-30 Pending Metro Search MLS
  • 2026-04-27 Pending HKARMLS
  • 2026-04-23 Price Changed $220,000 HKARMLS
  • 2026-04-23 Listed $220,000 Metro Search MLS
  • 2026-03-11 Relisted HKARMLS
  • 2026-03-07 Pending HKARMLS
  • 2026-02-21 Listed $229,000 HKARMLS
  • 2007-12-13 Sold (MLS) $61,500 Metro Search MLS
  • 2007-11-02 Listed $60,000 Metro Search MLS

Property tax history

-0.5%/yr

Latest (2025): $764 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…