CashFlowRE
Sign in Sign up
1008 Old Sonora Rd
C Composite 56.97
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 +21.4/30.0
  • ARV discount +7.9/15.0
  • DSCR +6.8/10.0
  • Appreciation +5.0/10.0
  • 1% rule +4.7/10.0
  • Schools +3.2/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$249,900

1008 Old Sonora Rd · Sonora, KY 42776
3 bd · 2.0 ba · 1,392 sqft · SingleFamily public records · 28 Days on market
Built 2007 0.69 ac lot Est $252k · at est.

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

Listing remarks MLS

Attention all investors and home flippers!! This nice ranch home, built in 2007, has 3 bedrooms, 2 bathrooms and a 2 car garage! Home was damaged by water and needs rehab. Home is being sold as-is, schedule a showing now to get started on your next project!

Key facts

  • Custom cabinetry
  • New appliances
  • Updated fixtures

Tags

NEW HVAC SYSTEMCUSTOM CABINETRYNEW APPLIANCESUPDATED FIXTURESNEW GARAGE DOOR SYSTEMBRAND-NEW VINYL SIDING

Property features AI

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Septic tank
  • Home design: Single-family residence; Residential property
  • Construction: Vinyl siding
  • Exterior features: Shingle roof

Interior

  • Kitchen: Dishwasher; Microwave; Range; Oven; Refrigerator
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump; Electric heating; Central air; Ceiling fans
  • Interior features: Eat-in kitchen
  • Laundry & utility: Dedicated laundry room; 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 3-bed/2.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $371 ($4k/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 $241k (3.4% below list).
  • Recommended offer: $241k (3.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 62/100 on livability (#342 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: employment D+, schools D-, amenities 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: 18 active listings in the ZIP; 946 units permitted in Hardin County in 2024 (464 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($2k loan paydown + $-231 appreciation (-0.1% local appreciation)).
  • Hardin County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-0.1% appreciation + 3.0% rent growth), your $70k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 12y 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 $78k; list at $250k implies a 220% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $241,283 (3.4% 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. 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?
  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
0.97%
Cap rate
8.07%
Cash-on-cash
6.36%
DSCR
1.28
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$251,952
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
137 Allison Dr 0.64mi 3/2.0 1,400 (+1%) 4mo $238,000 $170 66
882 Sonora Nolin Rd 0.29mi 3/2.0 1,283 (-8%) 22mo $232,500 $181 54

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.09% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
4.6%
Equity multiple
1.22×
Total profit
$15,136
Equity at exit
$71,411
10-year hold
IRR
9.9%
Equity multiple
2.07×
Total profit
$74,820
Equity at exit
$84,925

Cash invested: $69,972 (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 42776

Home prices YoY
-0.0%
Active inventory
18
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,413 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$121 /mo · $1,449/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$507
Net cashflow
$371

Break-even live

Break-even rent $1,944
Max offer price $249,900
Occupancy floor 80%

Sensitivity live

Price -10% $512 -5% $441 +0% $371 +5% $300 +10% $229
Rent -10% $180 -5% $275 +0% $371 +5% $466 +10% $561
Rate -1.0pp $497 -0.5pp $434 base $371 +0.5pp $306 +1.0pp $240

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
$62,475
Closing costs
$7,497
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 27 events

  1. 2026-06-17
    status $249,900 Pending 28 DOM
  2. 2026-06-16
    days on market $249,900 Active 28 DOM
  3. 2026-06-15
    days on market $249,900 Active 27 DOM
  4. 2026-06-14
    days on market $249,900 Active 25 DOM
  5. 2026-06-13
    days on market $249,900 Active 24 DOM
  6. 2026-06-10
    days on market $249,900 Active 22 DOM
  7. 2026-06-09
    days on market $249,900 Active 21 DOM
  8. 2026-06-08
    days on market $249,900 Active 20 DOM
  9. 2026-06-07
    days on market $249,900 Active 19 DOM
  10. 2026-06-03
    days on market $249,900 Active 15 DOM
  11. 2026-06-02
    days on market $249,900 Active 14 DOM
  12. 2026-06-01
    days on market $249,900 Active 13 DOM
  13. 2026-05-31
    days on market $249,900 Active 12 DOM
  14. 2026-05-30
    days on market $249,900 Active 11 DOM
  15. 2026-05-19
    listed $249,900 Active
  16. 2025-08-15
    soldstatus $78,000 Closed 257-char remark
    Show marketing remark (257 chars)

    Attention all investors and home flippers!! This nice ranch home, built in 2007, has 3 bedrooms, 2 bathrooms and a 2 car garage! Home was damaged by water and needs rehab. Home is being sold as-is, schedule a showing now to get started on your next project!

  17. 2025-08-01
    status Pending 257-char remark
    Show marketing remark (257 chars)

    Attention all investors and home flippers!! This nice ranch home, built in 2007, has 3 bedrooms, 2 bathrooms and a 2 car garage! Home was damaged by water and needs rehab. Home is being sold as-is, schedule a showing now to get started on your next project!

  18. 2025-07-18
    price $95,000 257-char remark
    Show marketing remark (257 chars)

    Attention all investors and home flippers!! This nice ranch home, built in 2007, has 3 bedrooms, 2 bathrooms and a 2 car garage! Home was damaged by water and needs rehab. Home is being sold as-is, schedule a showing now to get started on your next project!

  19. 2025-07-01
    listed $105,000 Active 257-char remark
    Show marketing remark (257 chars)

    Attention all investors and home flippers!! This nice ranch home, built in 2007, has 3 bedrooms, 2 bathrooms and a 2 car garage! Home was damaged by water and needs rehab. Home is being sold as-is, schedule a showing now to get started on your next project!

  20. 2016-04-20
    soldstatus $102,400
  21. 2016-04-11
    soldstatus $102,400 353-char remark
    Show marketing remark (353 chars)

    3 bedroom 2 full bath ranch home. Home features new kitchen cabinets, new counter tops, sinks, bathroom vanities, new laminate flooring, ceramic tile, fresh paint, new carpet to be installed within 2 weeks, new central heat/ air, new hot water heater, 2 car attached garage, covered front porch and back deck. located in country surrounded by farm land.

  22. 2015-10-06
    listed $104,900 353-char remark
    Show marketing remark (353 chars)

    3 bedroom 2 full bath ranch home. Home features new kitchen cabinets, new counter tops, sinks, bathroom vanities, new laminate flooring, ceramic tile, fresh paint, new carpet to be installed within 2 weeks, new central heat/ air, new hot water heater, 2 car attached garage, covered front porch and back deck. located in country surrounded by farm land.

  23. 2014-12-12
    soldstatus $34,000
  24. 2014-12-12
    soldstatus $34,000
  25. 2014-08-29
    listed $40,000
  26. 2014-08-29
    listed $40,000
  27. 2009-11-18
    soldstatus $100,000

ⓘ 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
$1,449 · $121/mo
Projected year-2 tax
$2,149 · $179/mo
Expected delta
+$700/yr (+$58/mo · 48.3%)

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% 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
$28,954
− Mortgage interest
−$13,998
− Property taxes
−$1,449
− Insurance
−$1,250
− Repairs & maintenance
−$2,316
− Management
−$2,316
− Depreciation
−$7,270
Taxable income
$354
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$85
After-tax cash flow
$4,364/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 — Sonora

Score
62/100
State rank
#342
US rank
#16237

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sonora, KY
Population (ZIP)
2,071

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 (96%)
Race & ethnicity
White 96% Two or more races 4%
Common ancestry
Serbian 1% Lithuanian 1% Portuguese 1%
Foreign-born
0%
Languages at home
96% English-only · German/W. Germanic 4% Spanish 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
▼ -0.09%
Current HPI
334.9918
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

+149.9% since first listed
13 events — show timeline
  • 2026-05-19 Listed $249,900 HKARMLS
  • 2025-08-15 Sold (MLS) $78,000 HKARMLS
  • 2025-08-01 Pending HKARMLS
  • 2025-07-18 Price Changed $95,000 HKARMLS
  • 2025-07-01 Listed $105,000 HKARMLS
  • 2016-04-20 Sold (Public Records) $102,400 Public Records
  • 2016-04-11 Sold (MLS) $102,400 HKARMLS
  • 2015-10-06 Listed $104,900 HKARMLS
  • 2014-12-12 Sold (MLS) $34,000 HKARMLS
  • 2014-12-12 Sold (MLS) $34,000 Metro Search MLS
  • 2014-08-29 Listed $40,000 HKARMLS
  • 2014-08-29 Listed $40,000 Metro Search MLS
  • 2009-11-18 Sold (Public Records) $100,000 Public Records

Property tax history

+5.7%/yr

Latest (2025): $1,449 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…