CashFlowRE
Sign in Sign up
708 Pike St
B- Composite 69.14
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

708 Pike St · Sadieville, KY 40370
4 bd · 2.0 ba · 1,188 sqft · Manufactured public records · 6 Days on market
Built 1996 4,922 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Enjoy the dream of home ownership, for less than the cost of rent! Spacious split 3 bedroom, 2 bath manufactured home on a hillside overlooking town. Roof 1 year old, heating and cooling replaced 2 years ago. Ready for you to add your personal touches and call it home!

Key facts

  • Utility room
  • Community park
  • Easy highway access

Tags

HISTORIC DOWNTOWN SADIEVILLEEASY HIGHWAY ACCESSCOMMUNITY PARKUTILITY ROOM

Property features AI

Finance

  • Other: Building area total: 1,188 (building size provided)

Exterior

  • Parking: Driveway
  • Utilities: Public sewer; Public water
  • Home design: Manufactured house; One level
  • Construction: Block foundation; Vinyl siding construction; Shingle roof
  • Exterior features: Block foundation; Shingle roof; Vinyl siding; Public water; Not on the waterfront

Interior

  • Kitchen: Range
  • Bedrooms: Total rooms: 8 (includes bedrooms and other living spaces)
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump for heating and cooling
  • Interior features: Eat-in kitchen; Primary bedroom on the first floor; Walk-in closet(s); Ceiling fan(s)
  • Laundry & utility: Laundry on the main level

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 manufactured listed at $135k.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $135k).
  • Cap rate 19.1% vs local median 2.4% in Sadieville — 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 65/100 on livability (#272 in KY) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Scott County (town): math 32% / reading 44% proficiency, ranked #31 of 165 in KY (top 19%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Northern Elementary School (math 43% / reading 48%, grade D-, #142 of 676 statewide, top 21%, 454 students, 34% FRL); Scott County Middle School (math 38% / reading 53%, grade D+, #32 of 217 statewide, top 15%, 864 students, 35% FRL); Scott County High School (math 34% / reading 37%, grade F, #73 of 254 statewide, top 28%, 1,197 students, 40% FRL) — zoned schools at 37% FRL track the district average.
  • Market conditions: 24 active listings in the ZIP; 546 units permitted in Scott County in 2024 (98 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Scott County population projected at +45% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 21y 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.
  • Current owner paid $72k; list at $135k implies a 88% gain — meaningful room to come down on a strong offer.
Recommended offer $135,000

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 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?
  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
2.12%
Cap rate
19.11%
Cash-on-cash
45.76%
DSCR
3.04
GRM
3.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
42.9%
Equity multiple
2.85×
Total profit
$69,903
Equity at exit
$20,129
10-year hold
IRR
49.0%
Equity multiple
5.73×
Total profit
$178,977
Equity at exit
$11,672

Cash invested: $37,800 (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 40370

Home prices YoY
-17.4%
Active inventory
24
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$2,863 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$56 /mo · $670/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$601
Net cashflow
$1,441

Break-even live

Break-even rent $1,038
Max offer price $135,000
Occupancy floor 45%

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
$33,750
Closing costs
$4,050
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 6 events

  1. 2026-06-18
    days on market $135,000 Active 6 DOM
  2. 2026-06-17
    days on market $135,000 Active 5 DOM
  3. 2026-06-16
    days on market $135,000 Active 4 DOM
  4. 2026-06-15
    days on market $135,000 Active 3 DOM
  5. 2026-06-14
    remarks 699-char remark
  6. 2026-06-14
    listed $135,000 Active 1 DOM

ⓘ 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
$670 · $56/mo
Projected year-2 tax
$1,161 · $97/mo
Expected delta
+$492/yr (+$41/mo · 73.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥102°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$34,351
− Mortgage interest
−$7,562
− Property taxes
−$670
− Insurance
−$675
− Repairs & maintenance
−$2,748
− Management
−$2,748
− Depreciation
−$3,927
Taxable income
$16,021
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,845
After-tax cash flow
$13,452/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
Scott County
NCES district ID
2105260
Math proficiency
32% ▼ -14.00%
Reading proficiency
44% ▼ -16.00%
Median HH income
$61,324
Composite
33.87/100
National rank
#5348
State rank
#31 of 165 in KY

Livability — Sadieville

Score
65/100
State rank
#272
US rank
#13230

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sadieville, KY
City population
2,662
Population (ZIP)
2,662

Population outlook (Scott County) Hauer SSP2

Today (2025)
63,814 people
By 2030
69,637 · +9.1%
By 2040
81,315 · +27.4%
By 2050
92,677 · +45.2%
By 2075
118,956 · +86.4%
By 2100
136,792 · +114.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Slovak 3% Italian 3% Lithuanian 2%
Foreign-born
0%

Political lean MEDSL · Scott

2024 margin
Strong R (+27.7) · D 35.3% · R 63.0% · Other 1.7%
2008→2024 swing
-7.1pp toward R · 2008: -20.6pp · 2024: -27.7pp
All cycles
2024: R+27.7 2020: R+24.9 2016: R+30.4 2012: R+25.0 2008: R+20.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -38.03%
Current HPI
180.1927
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

+69.0% since first listed
14 events — show timeline
  • 2026-06-12 Listed $135,000 ImagineMLS
  • 2021-07-12 Sold (Public Records) $72,000 Public Records
  • 2021-06-30 Sold (MLS) $72,000 ImagineMLS
  • 2021-06-18 Pending ImagineMLS
  • 2021-06-14 Listed $85,000 ImagineMLS
  • 2010-02-18 Sold (MLS) $18,000 ImagineMLS
  • 2009-12-16 Listing Removed ImagineMLS
  • 2009-12-03 Listed $25,000 ImagineMLS
  • 2007-12-15 Listing Removed ImagineMLS
  • 2007-08-01 Listed $29,900 ImagineMLS
  • 2006-07-09 Listing Removed ImagineMLS
  • 2006-01-09 Listed $74,900 ImagineMLS
  • 2006-01-05 Listing Removed ImagineMLS
  • 2005-11-28 Listed $79,900 ImagineMLS

Property tax history

+6.5%/yr

Latest (2025): $670 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…