CashFlowRE
Sign in Sign up
1216 Big Spring Rd
D Composite 44.03
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 +10.7/30.0
  • Appreciation +7.6/10.0
  • ARV discount +7.5/15.0
  • Schools +3.8/10.0
  • Livability +3.2/5.0
  • 1% rule +3.1/10.0
  • DSCR +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$199,900

1216 Big Spring Rd · Ekron, KY 40117
3 bd · 2.0 ba · 1,568 sqft · Manufactured · 50 Days on market
Built 2026 1.05 ac lot ↓ 5% since listing

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

Listing remarks MLS

Welcome to your new home! This brand new 3-bedroom, 2-bathroom double-wide offers modern living in a peaceful country setting. Situated on 1.05 acres, this property provides plenty of space to relax, garden, or enjoy the outdoors. Inside, you'll find an open-concept layout featuring a spacious living room, stylish kitchen with new appliances, and a cozy dining area perfect for gatherings. The primary suite includes a private bath, while two additional bedrooms offer comfort and versatility. Enjoy the tranquility of rural living with the convenience of being just a short drive to town amenities. With everything brand new and move-in ready, this home is the perfect combination of comfort, space, and value. Don't miss this opportunity to own a beautiful new home in Big Springs!

Key facts

  • Cozy dining area
  • Stylish kitchen
  • New appliances

Tags

1.05 ACRESOPEN-CONCEPT LAYOUTSPACIOUS LIVING ROOMSTYLISH KITCHENNEW APPLIANCESCOZY DINING AREA

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 $200k.

Deal economics

  • At list price, monthly cash flow is $-96 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $186k (7.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $163k (18.6% below list).
  • Recommended offer: $163k (18.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#291 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, amenities F, commute F.
  • Meade County (rural): math 41% / reading 48% proficiency, ranked #21 of 165 in KY (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 16 active listings in the ZIP; 124 units permitted in Meade County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $12k of equity ($1k loan paydown + $11k appreciation (5.3% local appreciation)).
  • Meade County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 4, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $162,663 (18.6% 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 50 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.81%
Cap rate
5.71%
Cash-on-cash
-2.07%
DSCR
0.91
GRM
10.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

5.26% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
11.8%
Equity multiple
1.77×
Total profit
$42,977
Equity at exit
$116,493
10-year hold
IRR
12.9%
Equity multiple
3.39×
Total profit
$133,946
Equity at exit
$203,759

Cash invested: $55,972 (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 40117

Home prices YoY
2.3%
Active inventory
16
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,627 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax est. 1.5%
$250 /mo · $2,998/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$342
Net cashflow
$-96

Break-even live

Break-even rent $1,749
Max offer price $185,947
Occupancy floor

Sensitivity live

Price -10% $42 -5% $-27 +0% $-96 +5% $-165 +10% $-235
Rent -10% $-225 -5% $-161 +0% $-96 +5% $-32 +10% $32
Rate -1.0pp $4 -0.5pp $-46 base $-96 +0.5pp $-148 +1.0pp $-201

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
$49,975
Closing costs
$5,997
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. 2026-04-06
    listed $199,900 Active 785-char remark
    Show marketing remark (785 chars)

    Welcome to your new home! This brand new 3-bedroom, 2-bathroom double-wide offers modern living in a peaceful country setting. Situated on 1.05 acres, this property provides plenty of space to relax, garden, or enjoy the outdoors. Inside, you'll find an open-concept layout featuring a spacious living room, stylish kitchen with new appliances, and a cozy dining area perfect for gatherings. The primary suite includes a private bath, while two additional bedrooms offer comfort and versatility. Enjoy the tranquility of rural living with the convenience of being just a short drive to town amenities. With everything brand new and move-in ready, this home is the perfect combination of comfort, space, and value. Don't miss this opportunity to own a beautiful new home in Big Springs!

  2. 2026-02-25
    price $199,900 797-char remark
    Show marketing remark (797 chars)

    Welcome to your new home! This brand new 3-bedroom, 2-bathroom double-wide offers modern living in a peaceful country setting. Situated on 1.05 acres, this property provides plenty of space to relax, garden, or enjoy the outdoors. Inside, you’ll find an open-concept layout featuring a spacious living room, stylish kitchen with new appliances, and a cozy dining area perfect for gatherings. The primary suite includes a private bath, while two additional bedrooms offer comfort and versatility. Enjoy the tranquility of rural living with the convenience of being just a short drive to town amenities. With everything brand new and move-in ready, this home is the perfect combination of comfort, space, and value. Don’t miss this opportunity to own a beautiful new home in Big Springs!

  3. 2026-01-31
    historical
  4. 2025-11-07
    listed $209,900 Active 797-char remark
    Show marketing remark (797 chars)

    Welcome to your new home! This brand new 3-bedroom, 2-bathroom double-wide offers modern living in a peaceful country setting. Situated on 1.05 acres, this property provides plenty of space to relax, garden, or enjoy the outdoors. Inside, you’ll find an open-concept layout featuring a spacious living room, stylish kitchen with new appliances, and a cozy dining area perfect for gatherings. The primary suite includes a private bath, while two additional bedrooms offer comfort and versatility. Enjoy the tranquility of rural living with the convenience of being just a short drive to town amenities. With everything brand new and move-in ready, this home is the perfect combination of comfort, space, and value. Don’t miss this opportunity to own a beautiful new home in Big Springs!

  5. 2025-11-07
    listed $209,900 Active
    Show marketing remark (797 chars)

    Welcome to your new home! This brand new 3-bedroom, 2-bathroom double-wide offers modern living in a peaceful country setting. Situated on 1.05 acres, this property provides plenty of space to relax, garden, or enjoy the outdoors. Inside, you’ll find an open-concept layout featuring a spacious living room, stylish kitchen with new appliances, and a cozy dining area perfect for gatherings. The primary suite includes a private bath, while two additional bedrooms offer comfort and versatility. Enjoy the tranquility of rural living with the convenience of being just a short drive to town amenities. With everything brand new and move-in ready, this home is the perfect combination of comfort, space, and value. Don’t miss this opportunity to own a beautiful new home in Big Springs!

ⓘ 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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$19,520
− Mortgage interest
−$11,198
− Property taxes
−$2,998
− Insurance
−$1,000
− Repairs & maintenance
−$1,562
− Management
−$1,562
− Depreciation
−$5,815
Taxable loss
−$4,614
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,107
After-tax cash flow
$-50/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
Meade County
NCES district ID
2104050
Math proficiency
41% ▼ -15.00%
Reading proficiency
48% ▼ -12.00%
Median HH income
$49,628
Composite
38.17/100
National rank
#4265
State rank
#21 of 165 in KY

Livability — Ekron

Score
64/100
State rank
#291
US rank
#14056

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
2,089

Population outlook (Meade County) Hauer SSP2

Today (2025)
26,977 people
By 2030
26,162 · -3.0%
By 2040
24,029 · -10.9%
By 2050
21,658 · -19.7%
By 2075
16,994 · -37.0%
By 2100
15,586 · -42.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Black 4% Hispanic / Latino 1%
Common ancestry
Serbian 2% Lithuanian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · German/W. Germanic 1% Spanish 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Meade

2024 margin
Solid R (+52.1) · D 23.2% · R 75.3% · Other 1.5%
2008→2024 swing
-31.1pp toward R · 2008: -20.9pp · 2024: -52.1pp
All cycles
2024: R+52.1 2020: R+46.4 2016: R+46.1 2012: R+22.8 2008: R+20.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.26%
Current HPI
233.0216
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

-4.8% since first listed
5 events — show timeline
  • 2026-04-06 Listed $199,900 Metro Search MLS
  • 2026-02-25 Price Changed $199,900 HKARMLS
  • 2026-01-31 Listing Removed Metro Search MLS
  • 2025-11-07 Listed $209,900 Metro Search MLS
  • 2025-11-07 Listed $209,900 HKARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…