3419 Ginger Dr · Hopkinsville, KY
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $839 – $1,559
Heat risk 5/10 · Moderate
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 10.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- 11.7%
- Equity multiple
- 1.48×
- Total profit
- $14,572
- Equity at exit
- $16,103
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-05-09status Pending 653-char remark
-
2026-05-02$108,000 Active 653-char remark
-
2017-03-28soldstatus $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.
-
2017-03-28soldstatus $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.
-
2017-03-28soldstatus $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.
-
2016-06-27$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.
-
2016-06-25$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
- 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
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
- 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 |
|---|---|---|
| Healthcare | 1 | $118B |
|
||
| Food / Beverage | 1 | $7B |
|
||
Price history
+11.3% since first listed7 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%/yrLatest (2025): $1,191 · -4.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…