CashFlowRE
Sign in Sign up
4359 Highway 830 Rd
C Composite 57.65
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 +15.7/30.0
  • ARV discount +15.0/15.0
  • Appreciation +5.9/10.0
  • DSCR +4.8/10.0
  • Schools +4.4/10.0
  • Livability +3.5/5.0
  • 1% rule +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$115,900

4359 Highway 830 Rd · Corbin, KY 40701
3 bd · 2.0 ba · 980 sqft · SingleFamily public records · 29 Days on market
Built 2023 1.00 ac lot $118/sqft · 20% below area Est $145k · 20% under

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

Listing remarks MLS

Welcome home to peaceful country living in Corbin, Kentucky. This 3 bedroom, 2 full bath home, built in 2023, sits on a full 1 acre lot and offers a spacious, open layout designed for comfortable everyday living and easy entertaining. Step inside to find a large living area that flows seamlessly into the kitchen and dining space, creating an open feel with plenty of room for gathering. The kitchen features ample cabinet storage, generous counter space, and a functional layout that keeps everything within reach. The split-bedroom design provides added privacy, with a primary suite separated from the additional bedrooms. Each room offers natural light and flexibility for family, guests, or a home office. Outside, enjoy the full acre of open space with room to spread out, garden, or simply take in the surrounding views. The home also features a covered front entry and a rear deck, perfect for relaxing or grilling. If you are looking for a newer, move-in ready home with space inside and out, this one is a must-see. Schedule your showing today.

Key facts

  • Large living area
  • Natural light
  • Split-bedroom design

Tags

FULL ACRE LOTLARGE LIVING AREAAMPLE CABINET STORAGEGENEROUS COUNTER SPACESPLIT-BEDROOM DESIGNNATURAL LIGHT

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 single-family listed at $116k.

Deal economics

  • At list price, monthly cash flow is $50 ($601/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 $97k (16.3% below list).
  • Recommended offer: $97k (16.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 3.3% in Corbin — 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 (#179 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: amenities F, commute F, employment F.
  • Laurel County (town): math 51% / reading 56% proficiency, ranked #8 of 165 in KY (top 5%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 331 active listings in the ZIP; 16 units permitted in Laurel County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($801 loan paydown + $2k appreciation (1.8% local appreciation)).
  • At projected returns (1.8% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
Recommended offer $96,986 (16.3% 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.84%
Cap rate
6.81%
Cash-on-cash
1.85%
DSCR
1.08
GRM
10.0

CMA / ARV

ARV (median comp)
$144,736
List price
$115,900
Delta
-19.92%
Verdict
UNDERPRICED
Comps
6 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
165 Kentucky Rte 233 Hwy 0.15mi 2/1.0 (-1) 1,044 (+6%) 3mo $150,000 $144 71

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.82% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
5.8%
Equity multiple
1.31×
Total profit
$10,067
Equity at exit
$44,617
10-year hold
IRR
9.4%
Equity multiple
2.25×
Total profit
$40,538
Equity at exit
$63,417

Cash invested: $32,452 (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 40701

Home prices YoY
0.6%
Active inventory
331
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$970 medium interval (Pro) →
Mortgage (P&I)
$608
Tax from tax record
$60 /mo · $720/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$204
Net cashflow
$50

Break-even live

Break-even rent $906
Max offer price $115,900
Occupancy floor 90%

Sensitivity live

Price -10% $116 -5% $83 +0% $50 +5% $17 +10% $-16
Rent -10% $-27 -5% $12 +0% $50 +5% $88 +10% $127
Rate -1.0pp $108 -0.5pp $80 base $50 +0.5pp $20 +1.0pp $-11

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
$28,975
Closing costs
$3,477
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 5 events

  1. 2026-05-05
    status Active 1059-char remark
    Show marketing remark (1059 chars)

    Welcome home to peaceful country living in Corbin, Kentucky. This 3 bedroom, 2 full bath home, built in 2023, sits on a full 1 acre lot and offers a spacious, open layout designed for comfortable everyday living and easy entertaining. Step inside to find a large living area that flows seamlessly into the kitchen and dining space, creating an open feel with plenty of room for gathering. The kitchen features ample cabinet storage, generous counter space, and a functional layout that keeps everything within reach. The split-bedroom design provides added privacy, with a primary suite separated from the additional bedrooms. Each room offers natural light and flexibility for family, guests, or a home office. Outside, enjoy the full acre of open space with room to spread out, garden, or simply take in the surrounding views. The home also features a covered front entry and a rear deck, perfect for relaxing or grilling. If you are looking for a newer, move-in ready home with space inside and out, this one is a must-see. Schedule your showing today.

  2. 2026-04-03
    status Pending 1059-char remark
    Show marketing remark (1059 chars)

    Welcome home to peaceful country living in Corbin, Kentucky. This 3 bedroom, 2 full bath home, built in 2023, sits on a full 1 acre lot and offers a spacious, open layout designed for comfortable everyday living and easy entertaining. Step inside to find a large living area that flows seamlessly into the kitchen and dining space, creating an open feel with plenty of room for gathering. The kitchen features ample cabinet storage, generous counter space, and a functional layout that keeps everything within reach. The split-bedroom design provides added privacy, with a primary suite separated from the additional bedrooms. Each room offers natural light and flexibility for family, guests, or a home office. Outside, enjoy the full acre of open space with room to spread out, garden, or simply take in the surrounding views. The home also features a covered front entry and a rear deck, perfect for relaxing or grilling. If you are looking for a newer, move-in ready home with space inside and out, this one is a must-see. Schedule your showing today.

  3. 2026-03-26
    listed $119,900 Active 1059-char remark
    Show marketing remark (1059 chars)

    Welcome home to peaceful country living in Corbin, Kentucky. This 3 bedroom, 2 full bath home, built in 2023, sits on a full 1 acre lot and offers a spacious, open layout designed for comfortable everyday living and easy entertaining. Step inside to find a large living area that flows seamlessly into the kitchen and dining space, creating an open feel with plenty of room for gathering. The kitchen features ample cabinet storage, generous counter space, and a functional layout that keeps everything within reach. The split-bedroom design provides added privacy, with a primary suite separated from the additional bedrooms. Each room offers natural light and flexibility for family, guests, or a home office. Outside, enjoy the full acre of open space with room to spread out, garden, or simply take in the surrounding views. The home also features a covered front entry and a rear deck, perfect for relaxing or grilling. If you are looking for a newer, move-in ready home with space inside and out, this one is a must-see. Schedule your showing today.

  4. 2023-02-03
    soldstatus $228,000
  5. 1998-06-01
    soldstatus $20,000

ⓘ 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
$720 · $60/mo
Projected year-2 tax
$997 · $83/mo
Expected delta
+$276/yr (+$23/mo · 38.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$11,638
− Mortgage interest
−$6,492
− Property taxes
−$720
− Insurance
−$580
− Repairs & maintenance
−$931
− Management
−$931
− Depreciation
−$3,372
Taxable loss
−$1,387
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$333
After-tax cash flow
$934/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
Laurel County
NCES district ID
2103210
Math proficiency
51% ▼ -9.00%
Reading proficiency
56% ▼ -11.00%
Median HH income
$36,577
Composite
44.39/100
National rank
#2814
State rank
#8 of 165 in KY

Livability — Corbin

Score
69/100
State rank
#179
US rank
#8891

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
29,767

Population outlook (Laurel County) Hauer SSP2

Today (2025)
62,602 people
By 2030
63,310 · +1.1%
By 2040
63,706 · +1.8%
By 2050
62,705 · +0.2%
By 2075
58,574 · -6.4%
By 2100
50,888 · -18.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Serbian 2% Slovak 2% Italian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Laurel

2024 margin
Solid R (+69.9) · D 14.5% · R 84.3% · Other 1.2%
2008→2024 swing
-11.9pp toward R · 2008: -58.0pp · 2024: -69.9pp
All cycles
2024: R+69.9 2020: R+66.7 2016: R+69.1 2012: R+63.6 2008: R+58.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.82%
Current HPI
294.7961
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

+499.5% since first listed
5 events — show timeline
  • 2026-05-05 Relisted ImagineMLS
  • 2026-04-03 Pending ImagineMLS
  • 2026-03-26 Listed $119,900 ImagineMLS
  • 2023-02-03 Sold (Public Records) $228,000 Public Records
  • 1998-06-01 Sold (Public Records) $20,000 Public Records

Property tax history

+12.3%/yr

Latest (2025): $720 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…