CashFlowRE
Sign in Sign up
615 Rhonda Ave
C- Composite 53.85
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 +17.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.6/10.0
  • 1% rule +4.5/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$80,000

615 Rhonda Ave · Greenville, KY 42345
3 bd · 1.0 ba · 1,000 sqft · SingleFamily public records · 22 Days on market
Built 1980 10,237 sqft lot Est $135k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Adorable three bedroom home in Greenville, KY. This affordable house is conveniently located with plenty of local shopping and great places to eat near by. It would be a great first family home or investment as a rental property. This well maintained home has a new roof, plenty of parking, a storage building, and so much more to offer.

Key facts

  • Large covered porch
  • Brick home
  • Updated kitchen

Tags

BRICK HOMEUPDATED KITCHENLARGE COVERED PORCHDECK IN BACK

Property features AI

Exterior

  • Parking: Concrete parking
  • Utilities: Public sewer
  • Home design: Single-family residential property
  • Construction: Brick construction; Asphalt roof
  • Exterior features: Deck; Patio; Outbuilding

Interior

  • Kitchen: Includes dishwasher and refrigerator
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Laminate
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Electric forced-air heating; Central air conditioning
  • Interior features: Dishwasher; Refrigerator; Electric water heater; Laminate flooring; Ceiling fan(s)
  • Laundry & utility: Washer included; Main-level 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 3-bed/1.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $66 ($791/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 $76k (5.2% below list).
  • Recommended offer: $76k (5.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 2.6% in Greenville — 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 69/100 on livability (#176 in KY) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: employment D+, schools D, amenities F.
  • Muhlenberg County (rural): math 24% / reading 37% proficiency, ranked #104 of 165 in KY (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 46 active listings in the ZIP; 5 units permitted in Muhlenberg County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $553 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Muhlenberg County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y 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.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; moderate wildfire 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 $75,803 (5.2% 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
0.95%
Cap rate
7.28%
Cash-on-cash
3.53%
DSCR
1.16
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$135,000
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
672 Joyce Ave 0.05mi 3/1.0 1,000 (0%) 2mo $134,900 $135 96
620 Joyce Ave 0.18mi 2/1.0 (-1) 850 (-15%) 22mo $110,000 $129 44

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
-10.8%
Equity multiple
0.61×
Total profit
$-8,766
Equity at exit
$11,928
10-year hold
IRR
-1.5%
Equity multiple
0.90×
Total profit
$-2,230
Equity at exit
$6,917

Cash invested: $22,400 (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 42345

Home prices YoY
-6.9%
Active inventory
46
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$758 medium interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$80 /mo · $961/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$159
Net cashflow
$66

Break-even live

Break-even rent $675
Max offer price $80,000
Occupancy floor 86%

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
$20,000
Closing costs
$2,400
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 19 events

  1. 2026-06-13
    statusdays on market $80,000 Pending 22 DOM
  2. 2026-06-10
    days on market $80,000 Active 20 DOM
  3. 2026-06-09
    days on market $80,000 Active 19 DOM
  4. 2026-06-08
    days on market $80,000 Active 18 DOM
  5. 2026-06-07
    days on market $80,000 Active 17 DOM
  6. 2026-06-03
    days on market $80,000 Active 13 DOM
  7. 2026-06-02
    days on market $80,000 Active 12 DOM
  8. 2026-06-01
    days on market $80,000 Active 11 DOM
  9. 2026-05-31
    days on market $80,000 Active 10 DOM
  10. 2026-05-30
    days on market $80,000 Active 9 DOM
  11. 2026-05-21
    listed $80,000 Active
  12. 2023-05-18
    soldstatus $103,500
  13. 2023-05-15
    soldstatus $103,500 Closed 337-char remark
    Show marketing remark (337 chars)

    Adorable three bedroom home in Greenville, KY. This affordable house is conveniently located with plenty of local shopping and great places to eat near by. It would be a great first family home or investment as a rental property. This well maintained home has a new roof, plenty of parking, a storage building, and so much more to offer.

  14. 2023-04-18
    historical Active Under Contract 337-char remark
    Show marketing remark (337 chars)

    Adorable three bedroom home in Greenville, KY. This affordable house is conveniently located with plenty of local shopping and great places to eat near by. It would be a great first family home or investment as a rental property. This well maintained home has a new roof, plenty of parking, a storage building, and so much more to offer.

  15. 2023-04-11
    price $110,000 337-char remark
    Show marketing remark (337 chars)

    Adorable three bedroom home in Greenville, KY. This affordable house is conveniently located with plenty of local shopping and great places to eat near by. It would be a great first family home or investment as a rental property. This well maintained home has a new roof, plenty of parking, a storage building, and so much more to offer.

  16. 2023-03-01
    listed $112,000 Active 337-char remark
    Show marketing remark (337 chars)

    Adorable three bedroom home in Greenville, KY. This affordable house is conveniently located with plenty of local shopping and great places to eat near by. It would be a great first family home or investment as a rental property. This well maintained home has a new roof, plenty of parking, a storage building, and so much more to offer.

  17. 2011-01-01
    soldstatus $59,000
  18. 2010-04-16
    soldstatus $55,000
  19. 2002-09-13
    soldstatus $56,500

ⓘ 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
$961 · $80/mo
Projected year-2 tax
$961 · $80/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 6/10 Major FEMA zone X (unshaded) · 68% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$9,096
− Mortgage interest
−$4,481
− Property taxes
−$961
− Insurance
−$400
− Repairs & maintenance
−$728
− Management
−$728
− Depreciation
−$2,327
Taxable loss
−$528
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$127
After-tax cash flow
$918/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
Muhlenberg County
NCES district ID
2100081
Math proficiency
24% ▼ -26.00%
Reading proficiency
37% ▼ -22.00%
Median HH income
$38,513
Composite
25.47/100
National rank
#7444
State rank
#104 of 165 in KY

Livability — Greenville

Score
69/100
State rank
#176
US rank
#8784

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenville, KY
Population (ZIP)
11,496

Population outlook (Muhlenberg County) Hauer SSP2

Today (2025)
30,114 people
By 2030
29,347 · -2.5%
By 2040
27,828 · -7.6%
By 2050
26,359 · -12.5%
By 2075
23,095 · -23.3%
By 2100
19,709 · -34.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 4% Black 2% Asian 2% Hispanic / Latino 1%
Common ancestry
Italian 1% Slovak 1% Lithuanian 1%
Foreign-born
3% · China
Languages at home
98% English-only · Spanish 1% Other Asian/Pacific 1%

Political lean MEDSL · Muhlenberg

2024 margin
Solid R (+54.4) · D 22.3% · R 76.6% · Other 1.1%
2008→2024 swing
-52.6pp toward R · 2008: -1.8pp · 2024: -54.4pp
All cycles
2024: R+54.4 2020: R+48.8 2016: R+46.9 2012: R+23.5 2008: R+1.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -13.79%
Current HPI
186.5803
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

+41.6% since first listed
9 events — show timeline
  • 2026-05-21 Listed $80,000 MHCBOR
  • 2023-05-18 Sold (Public Records) $103,500 Public Records
  • 2023-05-15 Sold (MLS) $103,500 RASKMLS
  • 2023-04-18 Contingent RASKMLS
  • 2023-04-11 Price Changed $110,000 RASKMLS
  • 2023-03-01 Listed $112,000 RASKMLS
  • 2011-01-01 Sold (Public Records) $59,000 Public Records
  • 2010-04-16 Sold (Public Records) $55,000 Public Records
  • 2002-09-13 Sold (Public Records) $56,500 Public Records

Property tax history

+5.1%/yr

Latest (2025): $961 · -1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…