CashFlowRE
Sign in Sign up
1669 Glendale Ave
D Composite 43.63
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.6/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$22,999

1669 Glendale Ave · Owensboro, KY 42303
2 bd · 1.0 ba · 560 sqft · SingleFamily public records · 97 Days on market
Built 1938 4,032 sqft lot $41/sqft · 70% below area ↓ 21% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Property is being sold strictly AS-IS, WHERE-IS with no repairs, warranties, or concessions from the seller. The home is in poor condition and is being marketed primarily as an investment or redevelopment opportunity. Seller will not make any repairs or improvements under any circumstances. Inspections are for buyer’s informational purposes only, and the seller will not negotiate based on inspection findings. The property may not qualify for traditional financing; cash or renovation loans are strongly recommended. All personal property and contents currently on the premises will convey with the sale. Buyers should conduct their own due diligence prior to submitting an offer.

Key facts

  • 4,032 sq ft lot
  • Built 1938
  • Listed 96 days

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/1.0-bath single-family listed at $23k.

Deal economics

  • At list price, monthly cash flow is $649 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($996 rent vs $23k).
  • Recommended offer: $21k (9.0% below list) — sets the bar for market timing.
  • Cap rate 40.1% vs local median 3.1% in Owensboro — 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 71/100 on livability (#148 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B; Watch: employment D+, crime D-, amenities F.
  • Owensboro Independent (urban): math 27% / reading 36% proficiency, ranked #100 of 165 in KY (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 360 active listings in the ZIP; 226 units permitted in Daviess County in 2024 (6 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $159 of loan paydown is wiped out by about $690 of value loss. Plan a longer hold.
  • Daviess County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $6k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 97 days — a 9% lower offer ($21k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $6k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1938 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $20,929 (9.0% below list)

Questions for the listing agent

  1. It's been on market 97 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1938 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is D 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
4.33%
Cap rate
40.15%
Cash-on-cash
120.91%
DSCR
6.38
GRM
1.9

CMA / ARV

ARV (median comp)
$76,634
List price
$22,999
Delta
-69.99%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1611 Norris Ave 0.38mi 1/1.0 (-1) 576 (+3%) 22mo $75,000 $130 54
814 Stone St 0.18mi 1/1.0 (-1) 630 (+12%) 22mo $67,500 $107 48

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
Equity multiple
6.84×
Total profit
$37,600
Equity at exit
$3,429
10-year hold
IRR
Equity multiple
14.35×
Total profit
$85,963
Equity at exit
$1,989

Cash invested: $6,440 (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 42303

Home prices YoY
-29.1%
Active inventory
360
Price-to-rent
1.9×

Monthly cashflow live

Estimated rent
$996 medium interval (Pro) →
Mortgage (P&I)
$121
Tax from tax record
$8 /mo · $96/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$209
Net cashflow
$649

Break-even live

Break-even rent $175
Max offer price $22,999
Occupancy floor 30%

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
$5,750
Closing costs
$690
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 21 events

  1. 2026-06-19
    days on market $22,999 Active 97 DOM
  2. 2026-06-18
    days on market $22,999 Active 96 DOM
  3. 2026-06-17
    days on market $22,999 Active 95 DOM
  4. 2026-06-16
    days on market $22,999 Active 94 DOM
  5. 2026-06-15
    days on market $22,999 Active 93 DOM
  6. 2026-06-14
    days on market $22,999 Active 91 DOM
  7. 2026-06-13
    days on market $22,999 Active 90 DOM
  8. 2026-06-10
    days on market $22,999 Active 88 DOM
  9. 2026-06-09
    days on market $22,999 Active 87 DOM
  10. 2026-06-08
    days on market $22,999 Active 86 DOM
  11. 2026-06-07
    days on market $22,999 Active 85 DOM
  12. 2026-06-05
    days on market $22,999 Active 82 DOM
  13. 2026-06-02
    days on market $22,999 Active 80 DOM
  14. 2026-06-01
    days on market $22,999 Active 79 DOM
  15. 2026-05-31
    days on market $22,999 Active 78 DOM
  16. 2026-05-30
    days on market $22,999 Active 77 DOM
  17. 2026-05-12
    status Active 689-char remark
    Show marketing remark (689 chars)

    Property is being sold strictly AS-IS, WHERE-IS with no repairs, warranties, or concessions from the seller. The home is in poor condition and is being marketed primarily as an investment or redevelopment opportunity. Seller will not make any repairs or improvements under any circumstances. Inspections are for buyer’s informational purposes only, and the seller will not negotiate based on inspection findings. The property may not qualify for traditional financing; cash or renovation loans are strongly recommended. All personal property and contents currently on the premises will convey with the sale. Buyers should conduct their own due diligence prior to submitting an offer.

  18. 2026-05-12
    price $22,999 689-char remark
    Show marketing remark (689 chars)

    Property is being sold strictly AS-IS, WHERE-IS with no repairs, warranties, or concessions from the seller. The home is in poor condition and is being marketed primarily as an investment or redevelopment opportunity. Seller will not make any repairs or improvements under any circumstances. Inspections are for buyer’s informational purposes only, and the seller will not negotiate based on inspection findings. The property may not qualify for traditional financing; cash or renovation loans are strongly recommended. All personal property and contents currently on the premises will convey with the sale. Buyers should conduct their own due diligence prior to submitting an offer.

  19. 2026-04-16
    price $25,999 689-char remark
    Show marketing remark (689 chars)

    Property is being sold strictly AS-IS, WHERE-IS with no repairs, warranties, or concessions from the seller. The home is in poor condition and is being marketed primarily as an investment or redevelopment opportunity. Seller will not make any repairs or improvements under any circumstances. Inspections are for buyer’s informational purposes only, and the seller will not negotiate based on inspection findings. The property may not qualify for traditional financing; cash or renovation loans are strongly recommended. All personal property and contents currently on the premises will convey with the sale. Buyers should conduct their own due diligence prior to submitting an offer.

  20. 2026-03-30
    price $27,500 689-char remark
    Show marketing remark (689 chars)

    Property is being sold strictly AS-IS, WHERE-IS with no repairs, warranties, or concessions from the seller. The home is in poor condition and is being marketed primarily as an investment or redevelopment opportunity. Seller will not make any repairs or improvements under any circumstances. Inspections are for buyer’s informational purposes only, and the seller will not negotiate based on inspection findings. The property may not qualify for traditional financing; cash or renovation loans are strongly recommended. All personal property and contents currently on the premises will convey with the sale. Buyers should conduct their own due diligence prior to submitting an offer.

  21. 2026-03-13
    listed $28,999 Active 689-char remark
    Show marketing remark (689 chars)

    Property is being sold strictly AS-IS, WHERE-IS with no repairs, warranties, or concessions from the seller. The home is in poor condition and is being marketed primarily as an investment or redevelopment opportunity. Seller will not make any repairs or improvements under any circumstances. Inspections are for buyer’s informational purposes only, and the seller will not negotiate based on inspection findings. The property may not qualify for traditional financing; cash or renovation loans are strongly recommended. All personal property and contents currently on the premises will convey with the sale. Buyers should conduct their own due diligence prior to submitting an offer.

ⓘ 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
$96 · $8/mo
Projected year-2 tax
$198 · $16/mo
Expected delta
+$102/yr (+$8/mo · 105.6%)

ⓘ 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 ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$11,955
− Mortgage interest
−$1,288
− Property taxes
−$96
− Insurance
−$115
− Repairs & maintenance
−$956
− Management
−$956
− Depreciation
−$669
Taxable income
$7,874
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,890
After-tax cash flow
$5,896/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
Owensboro Independent
NCES district ID
2104590
Math proficiency
27% ▼ -16.00%
Reading proficiency
36% ▼ -14.00%
Median HH income
$33,020
Composite
25.79/100
National rank
#7364
State rank
#100 of 165 in KY

Livability — Owensboro

Score
71/100
State rank
#148
US rank
#7153

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Owensboro, KY
County
Daviess County · 87,564 people
City population
87,564
Metro
Owensboro, KY
Population (ZIP)
42,119
Household income
$64,773
Rent vs Own
34.2% rent · 65.8% own
Severe rent burden
983.0

Population outlook (Daviess County) Hauer SSP2

Today (2025)
103,810 people
By 2030
105,722 · +1.8%
By 2040
108,731 · +4.7%
By 2050
110,295 · +6.2%
By 2075
113,056 · +8.9%
By 2100
106,257 · +2.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 5% Two or more races 5% Black 3% Asian 2%
Common ancestry
Italian 2% Slovak 1% Lithuanian 1%
Foreign-born
4% · Canada, Philippines
Languages at home
94% English-only · Spanish 3% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Daviess

2024 margin
Solid R (+31.9) · D 33.3% · R 65.2% · Other 1.5%
2008→2024 swing
-21.8pp toward R · 2008: -10.1pp · 2024: -31.9pp
All cycles
2024: R+31.9 2020: R+27.9 2016: R+32.2 2012: R+21.1 2008: R+10.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -89.55%
Current HPI
217.7128
Rent YoY
Metro
Owensboro, KY
State GDP YoY
▲ 1.81%
F500 in state
4

Industry mix (Fortune 500 HQ in KY)

Industry F500 HQs Revenue

Price history

-20.7% since first listed
5 events — show timeline
  • 2026-05-12 Relisted GORAMLS
  • 2026-05-12 Price Changed $22,999 GORAMLS
  • 2026-04-16 Price Changed $25,999 GORAMLS
  • 2026-03-30 Price Changed $27,500 GORAMLS
  • 2026-03-13 Listed $28,999 GORAMLS

Property tax history

-11.1%/yr

Latest (2025): $96 · -3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…