CashFlowRE
Sign in Sign up
508 W Mose Rager Blvd
D- Composite 35.87
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 +13.9/30.0
  • DSCR +4.2/10.0
  • 1% rule +3.9/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +1.9/10.0
  • ARV discount +1.5/15.0

$184,900

508 W Mose Rager Blvd · Drakesboro, KY 42337
4 bd · 2.0 ba · 1,944 sqft · SingleFamily · 24 Days on market
Built 1960 0.38 ac lot Est $163k · 13% over

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

Listing remarks MLS

Need space that works for real life? This versatile property offers the perfect setup for multi-generational living, extended family, guests, or even supplemental income opportunities, all under one connected roof. The main living area welcomes you with hardwood flooring, a large living room anchored by a brick fireplace, full kitchen, 3 bedrooms, and 1 full bath. The secondary living quarters include a private kitchen, living area, 1 bedroom, 1 full bath, and access to a finished basement featuring additional flex space, laundry, and storage areas. With separate electric services already in place, the layout provides privacy and flexibility while still maintaining the feel of a single-family home. Fresh paint, updated flooring, neutral finishes, and multiple living spaces make it easy to move right in and make it your own. Whether you’re looking for space for parents, adult children, guests, or a creative live/work arrangement, this property offers options that are hard to find in today’s market.

Key facts

  • Private kitchen
  • Flex space
  • Finished basement

Tags

PRIVATE KITCHENFINISHED BASEMENTSEPARATE ELECTRIC SERVICESFLEX SPACEMULTIPLE LIVING SPACES

Property features AI

Exterior

  • Parking: Asphalt parking
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single family residence; One-story
  • Construction: Vinyl siding
  • Exterior features: Porch (screened); Fenced yard; Level lot

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Flooring: Carpet; Hardwood; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Ceiling fan(s) for cooling
  • Interior features: Dishwasher; Dryer; Range; Refrigerator; Washer; Electric water heater; Ceiling fan(s); Forced air heating; Partial basement with exterior entry
  • Laundry & utility: Washer; Dryer; Electric 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 4-bed/2.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $21 ($249/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 $164k (11.1% below list).
  • Recommended offer: $164k (11.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 58/100 on livability (#434 in KY) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: employment C-, amenities F, commute F.
  • Muhlenberg County (rural): math 24% / reading 37% proficiency, ranked #104 of 165 in KY (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Muhlenberg South Elementary (math 15% / reading 33%, grade F, #512 of 676 statewide, top 76%, 564 students, 65% FRL); Muhlenberg South Middle School (math 34% / reading 40%, grade F, #80 of 217 statewide, top 41%, 420 students, 60% FRL); Muhlenberg County High School (math 24% / reading 32%, grade F, #151 of 254 statewide, top 61%, 1,146 students, 53% FRL).
  • Market conditions: 14 active listings in the ZIP; 5 units permitted in Muhlenberg County in 2024 (0 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.
  • Muhlenberg County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask is 9% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $90k; list at $185k implies a 105% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $164,372 (11.1% below list)

Questions for the listing agent

  1. Built in 1960 — 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 F-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. 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
0.89%
Cap rate
6.43%
Cash-on-cash
0.48%
DSCR
1.02
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$163,296
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6892 Highway 176 0.48mi 3/2.0 (-1) 1,776 (-9%) 22mo $150,000 $84 40

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
-15.5%
Equity multiple
0.45×
Total profit
$-28,616
Equity at exit
$27,569
10-year hold
IRR
-7.0%
Equity multiple
0.55×
Total profit
$-23,117
Equity at exit
$15,987

Cash invested: $51,772 (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 42337

Home prices YoY
-3.9%
Active inventory
14
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,644 medium interval (Pro) →
Mortgage (P&I)
$970
Tax est. 1.5%
$231 /mo · $2,774/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$345
Net cashflow
$21

Break-even live

Break-even rent $1,617
Max offer price $184,900
Occupancy floor 94%

Sensitivity live

Price -10% $149 -5% $85 +0% $21 +5% $-43 +10% $-107
Rent -10% $-109 -5% $-44 +0% $21 +5% $86 +10% $151
Rate -1.0pp $114 -0.5pp $68 base $21 +0.5pp $-27 +1.0pp $-76

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
$46,225
Closing costs
$5,547
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 32 events

  1. 2026-06-09
    pricestatus $184,900 Pending 24 DOM
  2. 2026-06-08
    days on market $169,900 Active 24 DOM
  3. 2026-06-07
    days on market $169,900 Active 23 DOM
  4. 2026-06-03
    days on market $169,900 Active 19 DOM
  5. 2026-06-02
    days on market $169,900 Active 18 DOM
  6. 2026-06-01
    days on market $169,900 Active 17 DOM
  7. 2026-05-31
    days on market $169,900 Active 16 DOM
  8. 2026-05-30
    days on market $169,900 Active 15 DOM
  9. 2026-05-15
    listed $169,900 Active 1025-char remark
    Show marketing remark (1025 chars)

    Need space that works for real life? This versatile property offers the perfect setup for multi-generational living, extended family, guests, or even supplemental income opportunities, all under one connected roof. The main living area welcomes you with hardwood flooring, a large living room anchored by a brick fireplace, full kitchen, 3 bedrooms, and 1 full bath. The secondary living quarters include a private kitchen, living area, 1 bedroom, 1 full bath, and access to a finished basement featuring additional flex space, laundry, and storage areas. With separate electric services already in place, the layout provides privacy and flexibility while still maintaining the feel of a single-family home. Fresh paint, updated flooring, neutral finishes, and multiple living spaces make it easy to move right in and make it your own. Whether you’re looking for space for parents, adult children, guests, or a creative live/work arrangement, this property offers options that are hard to find in today’s market.

  10. 2026-05-15
    listed $169,900 Active
    Show marketing remark (1025 chars)

    Need space that works for real life? This versatile property offers the perfect setup for multi-generational living, extended family, guests, or even supplemental income opportunities, all under one connected roof. The main living area welcomes you with hardwood flooring, a large living room anchored by a brick fireplace, full kitchen, 3 bedrooms, and 1 full bath. The secondary living quarters include a private kitchen, living area, 1 bedroom, 1 full bath, and access to a finished basement featuring additional flex space, laundry, and storage areas. With separate electric services already in place, the layout provides privacy and flexibility while still maintaining the feel of a single-family home. Fresh paint, updated flooring, neutral finishes, and multiple living spaces make it easy to move right in and make it your own. Whether you’re looking for space for parents, adult children, guests, or a creative live/work arrangement, this property offers options that are hard to find in today’s market.

  11. 2026-05-12
    price $169,900
  12. 2026-05-12
    price $169,900
  13. 2026-05-01
    price $174,900
  14. 2026-05-01
    price $174,900
  15. 2026-04-16
    price $179,900
  16. 2026-04-16
    price $179,900
  17. 2026-03-17
    price $184,900
  18. 2026-03-17
    price $184,900
  19. 2026-02-26
    price $189,900
  20. 2026-02-26
    price $189,900
  21. 2026-02-11
    price $194,900
  22. 2026-02-11
    price $194,900
  23. 2026-01-28
    price $199,900
  24. 2026-01-26
    price $199,900
  25. 2026-01-16
    price $209,900
  26. 2026-01-16
    price $209,900
  27. 2026-01-12
    price $214,900
  28. 2026-01-12
    price $214,900
  29. 2026-01-05
    price $219,900
  30. 2025-12-30
    listed $225,000 Active
  31. 2025-12-30
    listed $219,900 Active
  32. 2025-10-09
    soldstatus $90,000

ⓘ 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 6/10 Major FEMA zone X (unshaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°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
$19,725
− Mortgage interest
−$10,357
− Property taxes
−$2,774
− Insurance
−$924
− Repairs & maintenance
−$1,578
− Management
−$1,578
− Depreciation
−$5,379
Taxable loss
−$2,865
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$688
After-tax cash flow
$937/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
Muhlenberg County
NCES district ID
2100081
Math proficiency
24% ▼ -26.00%
Reading proficiency
37% ▼ -22.00%
Median HH income
$38,513
Composite
25.47/100
National rank
#7444
State rank
#104 of 165 in KY

Livability — Drakesboro

Score
58/100
State rank
#434
US rank
#21428

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Drakesboro, KY
Population (ZIP)
1,611

Population outlook (Muhlenberg County) Hauer SSP2

Today (2025)
30,114 people
By 2030
29,347 · -2.5%
By 2040
27,828 · -7.6%
By 2050
26,359 · -12.5%
By 2075
23,095 · -23.3%
By 2100
19,709 · -34.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 5% Black 3% Two or more races 2%
Common ancestry
Slovak 2% Lithuanian 1%
Foreign-born
0% · Canada
Languages at home
98% English-only · French/Haitian/Cajun 1% Spanish 1%

Political lean MEDSL · Muhlenberg

2024 margin
Solid R (+54.4) · D 22.3% · R 76.6% · Other 1.1%
2008→2024 swing
-52.6pp toward R · 2008: -1.8pp · 2024: -54.4pp
All cycles
2024: R+54.4 2020: R+48.8 2016: R+46.9 2012: R+23.5 2008: R+1.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -6.28%
Current HPI
154.8286
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

+88.8% since first listed
24 events — show timeline
  • 2026-05-15 Listed $169,900 GORAMLS
  • 2026-05-15 Listed $169,900 RASKMLS
  • 2026-05-12 Price Changed $169,900 RASKMLS
  • 2026-05-12 Price Changed $169,900 GORAMLS
  • 2026-05-01 Price Changed $174,900 RASKMLS
  • 2026-05-01 Price Changed $174,900 GORAMLS
  • 2026-04-16 Price Changed $179,900 RASKMLS
  • 2026-04-16 Price Changed $179,900 GORAMLS
  • 2026-03-17 Price Changed $184,900 RASKMLS
  • 2026-03-17 Price Changed $184,900 GORAMLS
  • 2026-02-26 Price Changed $189,900 RASKMLS
  • 2026-02-26 Price Changed $189,900 GORAMLS
  • 2026-02-11 Price Changed $194,900 RASKMLS
  • 2026-02-11 Price Changed $194,900 GORAMLS
  • 2026-01-28 Price Changed $199,900 RASKMLS
  • 2026-01-26 Price Changed $199,900 GORAMLS
  • 2026-01-16 Price Changed $209,900 RASKMLS
  • 2026-01-16 Price Changed $209,900 GORAMLS
  • 2026-01-12 Price Changed $214,900 RASKMLS
  • 2026-01-12 Price Changed $214,900 GORAMLS
  • 2026-01-05 Price Changed $219,900 GORAMLS
  • 2025-12-30 Listed $225,000 GORAMLS
  • 2025-12-30 Listed $219,900 RASKMLS
  • 2025-10-09 Sold (MLS) $90,000 GORAMLS

Property tax history

+0.2%/yr

Latest (2022): $74 · -1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…