CashFlowRE
Sign in Sign up
3419 Ginger Dr
B- Composite 68.27
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.2/5.0
  • Livability +3.2/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$108,000

3419 Ginger Dr · Hopkinsville, KY 42240
2 bd · 2.0 ba · 1,350 sqft · SingleFamily public records · 8 Days on market
Built 1969 9,443 sqft lot $80/sqft · 25% below area

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

Listing remarks MLS

All brick home with walk out basement. 2 bedrooms upstairs, 1 bedroom down with full bath, kitchen and den. Would make a great mother-in law suite. This house is an estate sale. House to be sold 'As Is".

Key facts

  • Formal dining
  • Second kitchen
  • Large living room

Tags

LARGE LIVING ROOMFORMAL DININGKITCHEN WITH LOTS OF CABINETSFULL WALK-OUT-BASEMENTSECOND KITCHENCOVERED PATIO

Property features AI

Finance

  • Other: Located in LEHIGH ACRES subdivision

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-story; Residential property
  • Construction: Brick construction; Shingle roof
  • Exterior features: Patio

Interior

  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Walk-in closets; Unfinished full basement
  • Laundry & utility: Washer; Dryer; 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 2-bed/2.0-bath single-family listed at $108k.

Deal economics

  • At list price, monthly cash flow is $419 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $108k).
  • Cap rate 10.9% vs local median 4.3% in Hopkinsville — 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 64/100 on livability (#305 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A, health & safety B+; Watch: schools D+, crime F, amenities F.
  • Christian County (town): math 30% / reading 34% proficiency, ranked #93 of 165 in KY (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.6%/yr); 256 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 193 units permitted in Christian County in 2024 (66 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($52k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $747 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Christian County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 6.6% rent growth), your $30k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 10y 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: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $108,000

Questions for the listing agent

  1. Built in 1969 — 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. 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?
  4. Crime grade is F 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?
  5. 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.
  6. 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.
  7. 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
1.32%
Cap rate
10.95%
Cash-on-cash
16.63%
DSCR
1.74
GRM
6.3

CMA / ARV

ARV (median comp)
$251,164
List price
$108,000
Delta
-57.00%
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
406 Hershey Dr 0.11mi 3/2.0 (+1) 1,350 (0%) 4mo $189,900 $141 87
3411 Candy Dr 0.13mi 3/1.5 (+1) 1,412 (+5%) 6mo $200,000 $142 74
3511 Lafayette Rd 0.29mi 3/1.0 (+1) 1,332 (-1%) 2mo $115,000 $86 74
416 Linda Dr 0.18mi 3/2.0 (+1) 1,400 (+4%) 10mo $185,000 $132 72
107 Wayside Dr 0.31mi 3/1.5 (+1) 1,324 (-2%) 5mo $192,450 $145 71
422 Simon St 0.34mi 3/2.0 (+1) 1,306 (-3%) 4mo $280,000 $214 70
123 Koffman Dr 0.35mi 3/2.0 (+1) 1,318 (-2%) 8mo $204,500 $155 68
604 Fremont Dr 0.32mi 3/2.0 (+1) 1,491 (+10%) 2mo $225,000 $151 61
214 Dell Ave 0.61mi 3/1.0 (+1) 1,266 (-6%) 1mo $145,000 $115 52
506 Holiday Park Dr 0.52mi 3/1.5 (+1) 1,483 (+10%) 3mo $233,000 $157 50
126 Keeton Dr 0.65mi 3/2.0 (+1) 1,500 (+11%) 2mo $303,000 $202 45
3818 Nassau Cir 0.67mi 3/1.5 (+1) 1,500 (+11%) 9mo $212,000 $141 36

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 · 6.61% rent growth · sell at horizon

5-year hold
IRR
11.7%
Equity multiple
1.48×
Total profit
$14,572
Equity at exit
$16,103
10-year hold
IRR
23.3%
Equity multiple
3.34×
Total profit
$70,847
Equity at exit
$9,338

Cash invested: $30,240 (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 42240

Home prices YoY
-17.5%
Rents YoY
6.6%
Active inventory
256
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,430 high interval (Pro) →
Mortgage (P&I)
$566
Tax from tax record
$99 /mo · $1,191/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$419

Break-even live

Break-even rent $900
Max offer price $108,000
Occupancy floor 66%

Sensitivity live

Price -10% $480 -5% $450 +0% $419 +5% $389 +10% $358
Rent -10% $306 -5% $363 +0% $419 +5% $476 +10% $532
Rate -1.0pp $473 -0.5pp $447 base $419 +0.5pp $391 +1.0pp $363

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
$27,000
Closing costs
$3,240
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
706 Fremont Pl Hopkinsville, KY 3.0 2.0 1500 $1,450 $0.97 14d 1 0.29mi
3639 St Hopkinsville, KY 3.0 2.0 1816 $2,100 $1.16 44d 1 0.33mi
3639 St Hopkinsville, KY 3.0 2.0 1816 $2,100 $1.16 14d 1 0.33mi
3701 Bahama Dr Hopkinsville, KY 3.0 2.0 1364 $1,400 $1.03 44d 1 0.54mi
300 Griffin Gate Dr Hopkinsville, KY 2.0–3.0 2.0 1195 $1,269 $1.06 14d 4 0.88mi
316 Fairview Dr Hopkinsville, KY 2.0 1.0 1077 $1,095 $1.02 22d 1 0.99mi
202 Morningside Dr Hopkinsville, KY 3.0 2.0 1188 $1,400 $1.18 22d 1 1.15mi
1050 Denzil Dr Hopkinsville, KY 2.0 1.0–2.0 1105 $1,138 $1.03 14d 21 1.16mi
2323 S Virginia St Unit STREETA1 Hopkinsville, KY 2.0 1.0 964 $700 $0.73 22d 1 1.28mi
405 S Wooldridge Rd Hopkinsville, KY 2.0 1.0 1020 $900 $0.88 22d 1 1.42mi
710 Sivley Rd Unit 710A Hopkinsville, KY 2.0 1.5 1000 $1,200 $1.20 44d 1 1.42mi
753 Sivley Rd Hopkinsville, KY 2.0 2.0 1080 $1,025 $0.95 22d 1 1.47mi

Listing history 7 events

  1. 2026-05-09
    status Pending 653-char remark
  2. 2026-05-02
    listed $108,000 Active 653-char remark
  3. 2017-03-28
    soldstatus $97,000 208-char remark
    Show marketing remark (195 chars)

    Estate home sale. Being sold "As Is". Lots of space, storage galore! Beautiful backyard, 2 kitchens. Would be great for mother in law apt. Year built is close but can't verify for sure.

  4. 2017-03-28
    soldstatus $97,000
    Show marketing remark (195 chars)

    Estate home sale. Being sold "As Is". Lots of space, storage galore! Beautiful backyard, 2 kitchens. Would be great for mother in law apt. Year built is close but can't verify for sure.

  5. 2017-03-28
    soldstatus $97,000
    Show marketing remark (195 chars)

    Estate home sale. Being sold "As Is". Lots of space, storage galore! Beautiful backyard, 2 kitchens. Would be great for mother in law apt. Year built is close but can't verify for sure.

  6. 2016-06-27
    listed $97,000
    Show marketing remark (195 chars)

    Estate home sale. Being sold "As Is". Lots of space, storage galore! Beautiful backyard, 2 kitchens. Would be great for mother in law apt. Year built is close but can't verify for sure.

  7. 2016-06-25
    listed $97,000 208-char remark
    Show marketing remark (208 chars)

    All brick home with walk out basement. 2 bedrooms upstairs, 1 bedroom down with full bath, kitchen and den. Would make a great mother-in law suite. This house is an estate sale. House to be sold 'As Is".

ⓘ 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
$1,191 · $99/mo
Projected year-2 tax
$1,191 · $99/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% 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
$17,160
− Mortgage interest
−$6,050
− Property taxes
−$1,191
− Insurance
−$540
− Repairs & maintenance
−$1,373
− Management
−$1,373
− Depreciation
−$3,142
Taxable income
$3,492
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$838
After-tax cash flow
$4,191/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
Christian County
NCES district ID
2101150
Math proficiency
30% ▼ -9.00%
Reading proficiency
34% ▼ -10.00%
Median HH income
$38,961
Composite
26.8/100
National rank
#7118
State rank
#93 of 165 in KY

Livability — Hopkinsville

Score
64/100
State rank
#305
US rank
#14474

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hopkinsville, KY
County
Christian County · 51,080 people
City population
41,415
Metro
Clarksville, TN-KY
Population (ZIP)
41,415
Household income
$51,534
Rent vs Own
46.8% rent · 53.2% own
Severe rent burden
1475.0

Population outlook (Christian County) Hauer SSP2

Today (2025)
67,861 people
By 2030
65,808 · -3.0%
By 2040
60,090 · -11.5%
By 2050
54,561 · -19.6%
By 2075
45,859 · -32.4%
By 2100
38,310 · -43.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (65%)
Race & ethnicity
White 65% Black 23% Two or more races 7% Hispanic / Latino 4%
Common ancestry
Slovak 3% Italian 1% Romanian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% German/W. Germanic 1%

Political lean MEDSL · Christian

2024 margin
Solid R (+33.6) · D 32.6% · R 66.1% · Other 1.3%
2008→2024 swing
-12.4pp toward R · 2008: -21.2pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+28.4 2016: R+31.4 2012: R+23.8 2008: R+21.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -49.36%
Current HPI
233.3958
Rent YoY
▲ 6.61%
Metro
Clarksville, TN-KY
State GDP YoY
▲ 1.81%
F500 in state
4

Industry mix (Fortune 500 HQ in KY)

Industry F500 HQs Revenue

Price history

+11.3% since first listed
7 events — show timeline
  • 2026-05-09 Pending HCTCBOR
  • 2026-05-02 Listed $108,000 HCTCBOR
  • 2017-03-28 Sold (Public Records) $97,000 Public Records
  • 2017-03-28 Sold (MLS) $97,000 HCTCBOR
  • 2017-03-28 Sold (MLS) $97,000 REALTRACS as Distributed by MLS Grid
  • 2016-06-27 Listed $97,000 HCTCBOR
  • 2016-06-25 Listed $97,000 REALTRACS as Distributed by MLS Grid

Property tax history

+9.8%/yr

Latest (2025): $1,191 · -4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…