CashFlowRE
Sign in Sign up
2841 Rickey
D+ Composite 47.49
Why this score? — see what drove the D+ 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 +12.5/30.0
  • 1% rule +9.9/10.0
  • ARV discount +7.5/15.0
  • Schools +4.0/10.0
  • Condition / age +4.0/5.0
  • DSCR +3.7/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$70,995

2841 Rickey · Paducah, KY 42086
3 bd · 2.0 ba · 1,001 sqft · Manufactured · 178 Days on market
Built 2025 Good condition $355/mo HOA · 34% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Just Listed! 2841 Rickey - Westridge Pointe 2026 Champion Prime Vertex - 3 Bed, 2 Bath This brand new single width Vertex model features an efficient 16×66 layout with an open living area, modern kitchen, and three comfortable bedrooms. Clean finishes, a bright interior, and a functional floorplan make this home ideal for easy, low maintenance everyday living. Community amenities include quiet streets, open green spaces, and convenient access to shopping and essential services.

Key facts

  • Open living area
  • Functional floorplan
  • Modern kitchen

Tags

MODERN KITCHENOPEN LIVING AREACLEAN FINISHESBRIGHT INTERIORFUNCTIONAL FLOORPLANQUIET STREETS

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 manufactured listed at $71k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-10 ($-126/yr) — negative.
  • To cash-flow at today's rent, offer at most $69k (2.1% below list).
  • Meets the 1% rule at list price ($1k rent vs $71k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.1% vs local median 4.5% in Paducah — 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 (#197 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, schools D+, employment D.
  • Mccracken County (town): math 41% / reading 52% proficiency, ranked #16 of 165 in KY (top 10%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 29 active listings in the ZIP; 187 units permitted in McCracken County in 2024 (104 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $491 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • McCracken County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 178 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 34% of rent.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $62,475 (12.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 178 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
1.49%
Cap rate
6.12%
Cash-on-cash
-0.63%
DSCR
0.97
GRM
5.6

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
-16.9%
Equity multiple
0.40×
Total profit
$-11,938
Equity at exit
$10,586
10-year hold
IRR
-8.1%
Equity multiple
0.48×
Total profit
$-10,304
Equity at exit
$6,138

Cash invested: $19,879 (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 42086

Home prices YoY
-9.9%
Active inventory
29
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,057 medium interval (Pro) →
Mortgage (P&I)
$372
Tax est. 1.5%
$89 /mo · $1,065/yr
Insurance
$30
HOA
$355
Vacancy / Maint / Mgmt
$222
Net cashflow
$-10

Break-even live

Break-even rent $1,070
Max offer price $69,478
Occupancy floor 96%

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
$17,749
Closing costs
$2,130
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.

HOA detail

Monthly dues
$355 · $4,260/yr

Listing history 17 events

  1. 2026-06-19
    days on market $70,995 Active 178 DOM
  2. 2026-06-18
    days on market $70,995 Active 177 DOM
  3. 2026-06-17
    days on market $70,995 Active 176 DOM
  4. 2026-06-16
    days on market $70,995 Active 175 DOM
  5. 2026-06-15
    days on market $70,995 Active 174 DOM
  6. 2026-06-14
    days on market $70,995 Active 172 DOM
  7. 2026-06-12
    days on market $70,995 Active 171 DOM
  8. 2026-06-09
    days on market $70,995 Active 168 DOM
  9. 2026-06-08
    days on market $70,995 Active 167 DOM
  10. 2026-06-07
    days on market $70,995 Active 166 DOM
  11. 2026-06-05
    days on market $70,995 Active 163 DOM
  12. 2026-06-03
    days on market $70,995 Active 162 DOM
  13. 2026-06-02
    days on market $70,995 Active 161 DOM
  14. 2026-06-01
    days on market $70,995 Active 160 DOM
  15. 2026-05-31
    days on market $70,995 Active 159 DOM
  16. 2026-05-30
    days on market $70,995 Active 158 DOM
  17. 2025-12-23
    listed $70,995 Active 490-char remark
    Show marketing remark (490 chars)

    Just Listed! 2841 Rickey - Westridge Pointe 2026 Champion Prime Vertex - 3 Bed, 2 Bath This brand new single width Vertex model features an efficient 16×66 layout with an open living area, modern kitchen, and three comfortable bedrooms. Clean finishes, a bright interior, and a functional floorplan make this home ideal for easy, low maintenance everyday living. Community amenities include quiet streets, open green spaces, and convenient access to shopping and essential services.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$12,686
− Mortgage interest
−$3,977
− Property taxes
−$1,065
− Insurance
−$355
− Repairs & maintenance
−$1,015
− Management
−$1,015
− HOA
−$4,260
− Depreciation
−$2,065
Taxable loss
−$1,066
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$256
After-tax cash flow
$130/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This single-wide manufactured home is in good condition with a modern and functional floorplan. It is move-in ready and has the potential for minor updates to further enhance its value.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Updating the flooring in the bathrooms — Modern flooring can improve the look and feel of the bathrooms.
  • Both Adding smart home features — Smart home features can increase both resale and rental value by making the home more convenient and energy-efficient.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Updating the flooring in the bathrooms — Modern flooring can improve the look and feel of the bathrooms.
  • Both Adding smart home features — Smart home features can increase both resale and rental value by making the home more convenient and energy-efficient.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Mccracken County
NCES district ID
2103960
Math proficiency
41% ▼ -15.00%
Reading proficiency
52% ▼ -15.00%
Median HH income
$49,976
Composite
39.84/100
National rank
#3871
State rank
#16 of 165 in KY

Livability — Paducah

Score
68/100
State rank
#197
US rank
#9780

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
30,856
Population (ZIP)
4,313

Population outlook (McCracken County) Hauer SSP2

Today (2025)
64,237 people
By 2030
63,468 · -1.2%
By 2040
61,221 · -4.7%
By 2050
58,432 · -9.0%
By 2075
52,668 · -18.0%
By 2100
44,517 · -30.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Hispanic / Latino 9% Two or more races 8% Black 2%
Hispanic origin (detail)
Mexican 5% Puerto Rican 2%
Common ancestry
Slovak 2% German 1% Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · McCracken

2024 margin
Solid R (+34.9) · D 31.9% · R 66.8% · Other 1.2%
2008→2024 swing
-9.7pp toward R · 2008: -25.2pp · 2024: -34.9pp
All cycles
2024: R+34.9 2020: R+31.7 2016: R+37.2 2012: R+32.5 2008: R+25.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -25.84%
Current HPI
234.5022
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

1 event — show timeline
  • 2025-12-23 Listed $70,995 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…