CashFlowRE
Sign in Sign up
1901 Bridge St
B Composite 74.26
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
  • ARV discount +13.5/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$54,900

1901 Bridge St · Paducah, KY 42003
1 bd · 1.0 ba · 2,228 sqft · SingleFamily · 261 Days on market
5,227 sqft lot $25/sqft · 13% below area Est $63k · 13% under ↓ 33% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Unique brick property on a corner lot in Paducah featuring over 2,200 sq ft, spacious open areas, wood flooring, metal roof, handicap accessibility, and plenty of character throughout. This property offers endless potential for residential, office, studio, or investment possibilities. Needs TLC, including no working shower, and is priced accordingly. Bring your vision and make it your own!

Key facts

  • 5,227 sq ft lot
  • Listed 260 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 1-bed/1.0-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $402 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($989 rent vs $55k).
  • Recommended offer: $48k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.1% vs local median 4.5% in Paducah — 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 68/100 on livability (#197 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, schools D+, employment D.
  • Paducah Independent (town): math 22% / reading 36% proficiency, ranked #122 of 165 in KY (top 74%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 268 active listings in the ZIP; 187 units permitted in McCracken County in 2024 (104 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • McCracken County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 261 days — a 12% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $10k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $48,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 261 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.80%
Cap rate
15.08%
Cash-on-cash
31.40%
DSCR
2.40
GRM
4.6

CMA / ARV

ARV (median comp)
$63,371
List price
$54,900
Delta
-13.37%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
26.3%
Equity multiple
2.09×
Total profit
$16,735
Equity at exit
$8,186
10-year hold
IRR
33.9%
Equity multiple
4.10×
Total profit
$47,617
Equity at exit
$4,747

Cash invested: $15,372 (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 42003

Home prices YoY
-19.8%
Active inventory
268
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$989 medium interval (Pro) →
Mortgage (P&I)
$288
Tax est. 1.5%
$69 /mo · $824/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$208
Net cashflow
$402

Break-even live

Break-even rent $480
Max offer price $54,900
Occupancy floor 54%

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
$13,725
Closing costs
$1,647
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 22 events

  1. 2026-06-19
    days on market $54,900 Active 261 DOM
  2. 2026-06-18
    days on market $54,900 Active 260 DOM
  3. 2026-06-17
    days on market $54,900 Active 259 DOM
  4. 2026-06-16
    days on market $54,900 Active 258 DOM
  5. 2026-06-15
    days on market $54,900 Active 257 DOM
  6. 2026-06-14
    days on market $54,900 Active 255 DOM
  7. 2026-06-12
    pricedays on market $54,900 Active 254 DOM
  8. 2026-06-09
    days on market $56,900 Active 251 DOM
  9. 2026-06-08
    days on market $56,900 Active 250 DOM
  10. 2026-06-07
    days on market $56,900 Active 249 DOM
  11. 2026-06-03
    days on market $56,900 Active 245 DOM
  12. 2026-06-02
    days on market $56,900 Active 244 DOM
  13. 2026-06-01
    days on market $56,900 Active 243 DOM
  14. 2026-05-31
    days on market $56,900 Active 242 DOM
  15. 2026-05-30
    days on market $56,900 Active 241 DOM
  16. 2026-05-11
    price $56,900 392-char remark
    Show marketing remark (392 chars)

    Unique brick property on a corner lot in Paducah featuring over 2,200 sq ft, spacious open areas, wood flooring, metal roof, handicap accessibility, and plenty of character throughout. This property offers endless potential for residential, office, studio, or investment possibilities. Needs TLC, including no working shower, and is priced accordingly. Bring your vision and make it your own!

  17. 2026-03-03
    status Active 392-char remark
    Show marketing remark (392 chars)

    Unique brick property on a corner lot in Paducah featuring over 2,200 sq ft, spacious open areas, wood flooring, metal roof, handicap accessibility, and plenty of character throughout. This property offers endless potential for residential, office, studio, or investment possibilities. Needs TLC, including no working shower, and is priced accordingly. Bring your vision and make it your own!

  18. 2026-03-03
    price $59,900 392-char remark
    Show marketing remark (392 chars)

    Unique brick property on a corner lot in Paducah featuring over 2,200 sq ft, spacious open areas, wood flooring, metal roof, handicap accessibility, and plenty of character throughout. This property offers endless potential for residential, office, studio, or investment possibilities. Needs TLC, including no working shower, and is priced accordingly. Bring your vision and make it your own!

  19. 2025-12-26
    price $54,900 392-char remark
    Show marketing remark (392 chars)

    Unique brick property on a corner lot in Paducah featuring over 2,200 sq ft, spacious open areas, wood flooring, metal roof, handicap accessibility, and plenty of character throughout. This property offers endless potential for residential, office, studio, or investment possibilities. Needs TLC, including no working shower, and is priced accordingly. Bring your vision and make it your own!

  20. 2025-12-11
    price $59,900 392-char remark
    Show marketing remark (392 chars)

    Unique brick property on a corner lot in Paducah featuring over 2,200 sq ft, spacious open areas, wood flooring, metal roof, handicap accessibility, and plenty of character throughout. This property offers endless potential for residential, office, studio, or investment possibilities. Needs TLC, including no working shower, and is priced accordingly. Bring your vision and make it your own!

  21. 2025-10-01
    listed $64,900 Active 392-char remark
    Show marketing remark (392 chars)

    Unique brick property on a corner lot in Paducah featuring over 2,200 sq ft, spacious open areas, wood flooring, metal roof, handicap accessibility, and plenty of character throughout. This property offers endless potential for residential, office, studio, or investment possibilities. Needs TLC, including no working shower, and is priced accordingly. Bring your vision and make it your own!

  22. 2025-07-16
    listed $84,500 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$11,872
− Mortgage interest
−$3,075
− Property taxes
−$824
− Insurance
−$274
− Repairs & maintenance
−$950
− Management
−$950
− Depreciation
−$1,597
Taxable income
$4,202
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,009
After-tax cash flow
$3,818/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
Paducah Independent
NCES district ID
2104650
Math proficiency
22% ▼ -14.00%
Reading proficiency
36% ▼ -17.00%
Median HH income
$30,067
Composite
23.41/100
National rank
#7896
State rank
#122 of 165 in KY

Livability — Paducah

Score
68/100
State rank
#197
US rank
#9780

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Paducah, KY
Population (ZIP)
29,384

Population outlook (McCracken County) Hauer SSP2

Today (2025)
64,237 people
By 2030
63,468 · -1.2%
By 2040
61,221 · -4.7%
By 2050
58,432 · -9.0%
By 2075
52,668 · -18.0%
By 2100
44,517 · -30.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Black 9% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Slovak 2% Lithuanian 1% Serbian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Other Asian/Pacific 1%

Political lean MEDSL · McCracken

2024 margin
Solid R (+34.9) · D 31.9% · R 66.8% · Other 1.2%
2008→2024 swing
-9.7pp toward R · 2008: -25.2pp · 2024: -34.9pp
All cycles
2024: R+34.9 2020: R+31.7 2016: R+37.2 2012: R+32.5 2008: R+25.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -58.31%
Current HPI
236.3013
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

-32.7% since first listed
7 events — show timeline
  • 2026-05-11 Price Changed $56,900 WKRMLS
  • 2026-03-03 Relisted WKRMLS
  • 2026-03-03 Price Changed $59,900 WKRMLS
  • 2025-12-26 Price Changed $54,900 WKRMLS
  • 2025-12-11 Price Changed $59,900 WKRMLS
  • 2025-10-01 Listed $64,900 WKRMLS
  • 2025-07-16 Listed $84,500 WKRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…