CashFlowRE
Sign in Sign up
2201 Robin Rd
C- Composite 50.14
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 +16.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.9/10.0
  • Livability +3.6/5.0
  • 1% rule +3.0/10.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,000

2201 Robin Rd · Owensboro, KY 42301
3 bd · 1.5 ba · 1,848 sqft · SingleFamily public records · 23 Days on market
Built 1950 7,656 sqft lot $108/sqft · 24% below area Est $261k · 24% under ↓ 5% since listing

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

Listing remarks

2201 Robin Road is giving location, charm, and major convenience all wrapped into one. Situated perfectly on a corner lot in the heart of Owensboro, this all-brick beauty places you minutes from the Healthpark, Griffith Avenue, Frederica Street, local coffee shops, Target, dining, and everyday essentials. Inside, you’ll find gorgeous hardwood floors, a spacious kitchen with room to gather, and a cozy fireplace that instantly makes the home feel warm and inviting. The detached 2-car garage adds extra storage and functionality, while the new roof and gutters provide peace of mind after recent updates from the hail storm. If you’ve been searching for a home with character, an unbea

Key facts

  • Spacious kitchen
  • New gutters
  • Cozy fireplace

Tags

CORNER LOTSPACIOUS KITCHENCOZY FIREPLACEDETACHED GARAGENEW ROOFNEW GUTTERS

Property features AI

Finance

  • Other: Located in the Griffith Area subdivision

Exterior

  • Parking: 2-car garage
  • Utilities: Cable available; Natural gas available; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Brick construction
  • Exterior features: Lot roughly 66 x 116; Cable available; Natural gas available; Public sewer

Interior

  • Kitchen: Dishwasher; Microwave; Range
  • Flooring: Carpet; Hardwood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Ceiling fan cooling
  • Interior features: Eat-in kitchen; Crawl space basement
  • Laundry & utility: Gas 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/1.5-bath single-family listed at $199k.

Deal economics

  • At list price, monthly cash flow is $99 ($1k/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 $160k (19.6% below list).
  • Recommended offer: $160k (19.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 3.1% in Owensboro — 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 71/100 on livability (#148 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B; Watch: employment D+, crime D-, amenities F.
  • Owensboro Independent (urban): math 27% / reading 36% proficiency, ranked #100 of 165 in KY (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Sutton Elementary School (math 37% / reading 41%, grade F, #229 of 676 statewide, top 34%, 561 students, 46% FRL); Owensboro Middle School (math 25% / reading 34%, grade F, #151 of 217 statewide, top 71%, 807 students, 74% FRL); Owensboro High School (math 30% / reading 40%, grade F, #74 of 254 statewide, top 29%, 1,334 students, 58% FRL) — zoned schools at 59% FRL track the district average.
  • Market conditions: 297 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 226 units permitted in Daviess County in 2024 (6 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Daviess County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($196k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $160,047 (19.6% below list)

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. 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.
  5. 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.
  6. 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
0.80%
Cap rate
6.89%
Cash-on-cash
2.13%
DSCR
1.09
GRM
10.4

CMA / ARV

ARV (median comp)
$261,461
List price
$199,000
Delta
-23.89%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
817 Wesleyan Park Dr 0.26mi 3/2.5 1,876 (+2%) 2mo $240,000 $128 80
1212 Hill Ave 0.26mi 4/2.0 (+1) 1,870 (+1%) 5mo $234,900 $126 75
521 Hill Ave 0.29mi 2/1.0 (-1) 1,889 (+2%) 1mo $183,000 $97 74
1927 Freeman Ave 0.37mi 3/2.0 1,730 (-6%) 1mo $269,900 $156 70
619 Booth Ave 0.27mi 2/1.5 (-1) 1,714 (-7%) 3mo $184,900 $108 68
1728 Saint Marys Ave 0.57mi 3/2.0 1,827 (-1%) 2mo $219,900 $120 68
617 Owen Ct 0.58mi 3/2.0 1,799 (-3%) 0mo $270,000 $150 66
2212 Locust St 0.39mi 3/2.0 2,074 (+12%) 2mo $249,900 $120 58
103 West 19th St 0.66mi 3/2.0 1,766 (-4%) 3mo $215,000 $122 57
2700 Dartmouth Dr 0.40mi 3/2.0 1,602 (-13%) 1mo $242,900 $152 56
2013 Wimbledon Ct 0.73mi 3/2.5 1,791 (-3%) 1mo $370,000 $207 56
430 Booth Ave 0.38mi 4/2.0 (+1) 1,628 (-12%) 5mo $242,000 $149 52

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
-13.0%
Equity multiple
0.53×
Total profit
$-26,046
Equity at exit
$29,672
10-year hold
IRR
-4.1%
Equity multiple
0.73×
Total profit
$-14,988
Equity at exit
$17,206

Cash invested: $55,720 (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 42301

Home prices YoY
-31.0%
Active inventory
297
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,600 medium interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$39 /mo · $467/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$99

Break-even live

Break-even rent $1,475
Max offer price $199,000
Occupancy floor 89%

Sensitivity live

Price -10% $212 -5% $155 +0% $99 +5% $43 +10% $-14
Rent -10% $-27 -5% $36 +0% $99 +5% $162 +10% $225
Rate -1.0pp $199 -0.5pp $150 base $99 +0.5pp $47 +1.0pp $-5

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
$49,750
Closing costs
$5,970
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2035 Ottawa Dr Owensboro, KY 4.0 1.5 1407 $1,650 $1.17 44d 1 1.08mi

Listing history 7 events

  1. 2026-06-05
    statusdays on market $199,000 Pending 23 DOM
  2. 2026-06-02
    days on market $199,000 Active 21 DOM
  3. 2026-06-01
    days on market $199,000 Active 20 DOM
  4. 2026-05-31
    days on market $199,000 Active 19 DOM
  5. 2026-05-30
    days on market $199,000 Active 18 DOM
  6. 2026-05-18
    price $199,000 789-char remark
  7. 2026-05-12
    listed $209,900 Active 789-char remark

ⓘ 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
$467 · $39/mo
Projected year-2 tax
$1,711 · $143/mo
Expected delta
+$1,245/yr (+$104/mo · 266.8%)

ⓘ 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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$19,206
− Mortgage interest
−$11,147
− Property taxes
−$467
− Insurance
−$995
− Repairs & maintenance
−$1,536
− Management
−$1,536
− Depreciation
−$5,789
Taxable loss
−$2,265
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$544
After-tax cash flow
$1,732/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
Owensboro Independent
NCES district ID
2104590
Math proficiency
27% ▼ -16.00%
Reading proficiency
36% ▼ -14.00%
Median HH income
$33,020
Composite
25.79/100
National rank
#7364
State rank
#100 of 165 in KY

Livability — Owensboro

Score
71/100
State rank
#148
US rank
#7153

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Owensboro, KY
County
Daviess County · 87,564 people
City population
87,564
Metro
Owensboro, KY
Population (ZIP)
45,445
Household income
$66,885
Rent vs Own
37.0% rent · 63.0% own
Severe rent burden
1228.0

Population outlook (Daviess County) Hauer SSP2

Today (2025)
103,810 people
By 2030
105,722 · +1.8%
By 2040
108,731 · +4.7%
By 2050
110,295 · +6.2%
By 2075
113,056 · +8.9%
By 2100
106,257 · +2.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 6% Two or more races 5% Hispanic / Latino 4% Asian 3%
Common ancestry
Slovak 3% Italian 1% Romanian 1%
Foreign-born
5% · Canada, Philippines
Languages at home
92% English-only · Spanish 4% Other Asian/Pacific 2%

Political lean MEDSL · Daviess

2024 margin
Solid R (+31.9) · D 33.3% · R 65.2% · Other 1.5%
2008→2024 swing
-21.8pp toward R · 2008: -10.1pp · 2024: -31.9pp
All cycles
2024: R+31.9 2020: R+27.9 2016: R+32.2 2012: R+21.1 2008: R+10.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -106.96%
Current HPI
238.2395
Rent YoY
Metro
Owensboro, KY
State GDP YoY
▲ 1.81%
F500 in state
4

Industry mix (Fortune 500 HQ in KY)

Industry F500 HQs Revenue

Price history

-5.2% since first listed
3 events — show timeline
  • 2026-06-04 Pending GORAMLS
  • 2026-05-18 Price Changed $199,000 GORAMLS
  • 2026-05-12 Listed $209,900 GORAMLS

Property tax history

+5.6%/yr

Latest (2025): $467 · -5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…