CashFlowRE
Sign in Sign up
5127 Lacenter Rd
B Composite 73.05
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
  • Appreciation +4.6/10.0
  • Schools +3.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$49,400

5127 Lacenter Rd · La Center, KY 42024
3 bd · 2.0 ba · 1,450 sqft · Other · 159 Days on market
Built 2005 1.30 ac lot ↓ 48% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Three bedrooms two bathrooms on approx. 1.3 acres. Lots of room and good country living. Please check out this home in Ballard County. Minutes to Paducah, shopping, I-24 and hospitals.

Key facts

  • 1.3 acre lot
  • Built 2005
  • Listed 158 days

Property features AI

Exterior

  • Utilities: Shared well water; Septic tank sewage
  • Home design: Single-story manufactured home; Residential property
  • Exterior features: Level lot; 1.3-acre lot

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: Level lot setting

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 other listed at $49k.

Deal economics

  • At list price, monthly cash flow is $554 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $49k).
  • Recommended offer: $43k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 59/100 on livability (#415 in KY) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: employment C-, housing C-, amenities F.
  • Ballard County (rural): math 31% / reading 40% proficiency, ranked #61 of 165 in KY (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Ballard County Elementary School (math 38% / reading 41%, grade F, #208 of 676 statewide, top 34%, 467 students, 58% FRL); Ballard County Middle School (math 24% / reading 39%, grade F, #125 of 217 statewide, top 63%, 215 students, 58% FRL).
  • Market conditions: 17 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-0.8%/yr); year-one equity from $342 of loan paydown is wiped out by about $395 of value loss. Plan a longer hold.
  • Ballard County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-0.8% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 159 days — a 12% lower offer ($43k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $46k (48%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $43,472 (12.0% below list)

Questions for the listing agent

  1. It's been on market 159 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 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?
  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
2.25%
Cap rate
19.76%
Cash-on-cash
48.10%
DSCR
3.14
GRM
3.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.8% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
48.4%
Equity multiple
3.32×
Total profit
$32,045
Equity at exit
$12,403
10-year hold
IRR
51.9%
Equity multiple
6.63×
Total profit
$77,887
Equity at exit
$13,436

Cash invested: $13,832 (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 42024

Home prices YoY
-0.5%
Active inventory
17
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,111 medium interval (Pro) →
Mortgage (P&I)
$259
Tax from tax record
$44 /mo · $527/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$554

Break-even live

Break-even rent $410
Max offer price $49,400
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
$12,350
Closing costs
$1,482
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 $49,400 Active 159 DOM
  2. 2026-06-18
    days on market $49,400 Active 158 DOM
  3. 2026-06-17
    days on market $49,400 Active 157 DOM
  4. 2026-06-16
    days on market $49,400 Active 156 DOM
  5. 2026-06-15
    days on market $49,400 Active 155 DOM
  6. 2026-06-14
    days on market $49,400 Active 153 DOM
  7. 2026-06-12
    days on market $49,400 Active 152 DOM
  8. 2026-06-09
    days on market $49,400 Active 149 DOM
  9. 2026-06-08
    days on market $49,400 Active 148 DOM
  10. 2026-06-07
    days on market $49,400 Active 147 DOM
  11. 2026-06-02
    days on market $49,400 Active 142 DOM
  12. 2026-06-01
    days on market $49,400 Active 141 DOM
  13. 2026-05-31
    days on market $49,400 Active 140 DOM
  14. 2026-05-30
    days on market $49,400 Active 139 DOM
  15. 2026-04-06
    price $49,400
  16. 2026-04-05
    price $52,000
  17. 2026-04-02
    status Active
  18. 2026-02-17
    status Active
  19. 2026-01-12
    price $71,250
  20. 2025-12-19
    price $75,000
  21. 2025-11-22
    listed $95,000 Active

ⓘ 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
$527 · $44/mo
Projected year-2 tax
$527 · $44/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 20 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$13,336
− Mortgage interest
−$2,767
− Property taxes
−$527
− Insurance
−$247
− Repairs & maintenance
−$1,067
− Management
−$1,067
− Depreciation
−$1,437
Taxable income
$6,224
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,494
After-tax cash flow
$5,159/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
Ballard County
NCES district ID
2100210
Math proficiency
31% ▼ -12.00%
Reading proficiency
40% ▼ -16.00%
Median HH income
$42,202
Composite
29.99/100
National rank
#6363
State rank
#61 of 165 in KY

Livability — La Center

Score
59/100
State rank
#415
US rank
#20035

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,160

Population outlook (Ballard County) Hauer SSP2

Today (2025)
8,166 people
By 2030
8,092 · -0.9%
By 2040
7,905 · -3.2%
By 2050
7,648 · -6.3%
By 2075
7,237 · -11.4%
By 2100
6,537 · -19.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Black 4% Two or more races 4%
Common ancestry
Serbian 2% Slovak 2% Iranian 1%
Foreign-born
4% · Canada

Political lean MEDSL · Ballard

2024 margin
Solid R (+64.4) · D 17.1% · R 81.5% · Other 1.5%
2008→2024 swing
-37.1pp toward R · 2008: -27.3pp · 2024: -64.4pp
All cycles
2024: R+64.4 2020: R+59.9 2016: R+57.2 2012: R+37.4 2008: R+27.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.80%
Current HPI
147.6478
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

-48.0% since first listed
7 events — show timeline
  • 2026-04-06 Price Changed $49,400 WKRMLS
  • 2026-04-05 Price Changed $52,000 WKRMLS
  • 2026-04-02 Relisted WKRMLS
  • 2026-02-17 Relisted WKRMLS
  • 2026-01-12 Price Changed $71,250 WKRMLS
  • 2025-12-19 Price Changed $75,000 WKRMLS
  • 2025-11-22 Listed $95,000 WKRMLS

Property tax history

+12.4%/yr

Latest (2025): $527 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…