CashFlowRE
Sign in Sign up
321 Hamlin St
C+ Composite 64.57
Why this score? — see what drove the C+ 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 +23.3/30.0
  • ARV discount +10.7/15.0
  • DSCR +7.5/10.0
  • Appreciation +5.9/10.0
  • 1% rule +4.8/10.0
  • Schools +3.8/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$139,900

321 Hamlin St · Corbin, KY 40701
3 bd · 1.0 ba · 1,383 sqft · SingleFamily public records · 130 Days on market
Built 1920 9,583 sqft lot Est $151k · 7% under

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

Listing remarks MLS

This older well maintained home can be moved into like it is or you can do a few cosmetic updates for a more modern home. This 3 bedroom 1 bath home is in excellent condition and even has a large concrete block detached garage with a workshop in it. The spacious front porch would be great for Sunday sitting and watching the cars go by or the cozy semi private back porch would be great for drinking your morning coffee. This home would make a great first home or even a nice home for retirement. This home is a must see. Call today to schedule your private tour.

Key facts

  • Close to schools
  • Close to restaurants
  • Close to shopping

Tags

COVERED FRONT AND BACK PORCHESDETACHED GARAGECLOSE TO SCHOOLSCLOSE TO SHOPPINGCLOSE TO RESTAURANTS

Property features AI

Finance

  • Other: Lot approximately 0.22 acres

Exterior

  • Parking: Has garage
  • Utilities: Public sewer
  • Home design: Single building with 1,383 total building area
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Public water; Not on waterfront

Interior

  • Bedrooms: 2 total rooms (includes bedrooms and living areas)
  • Flooring: Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Fireplace; Carpet flooring

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/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $257 ($3k/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 $138k (1.7% below list).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 3.4% in Corbin — 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 69/100 on livability (#179 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: amenities F, commute F, employment F.
  • Corbin Independent (town): math 42% / reading 50% proficiency, ranked #20 of 165 in KY (top 12%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Corbin Primary (math 42% / reading 32%, grade F, #255 of 676 statewide, top 42%, 769 students, 60% FRL); Corbin Middle School (math 46% / reading 56%, grade C, #20 of 217 statewide, top 10%, 646 students, 58% FRL); Corbin High School (math 22% / reading 42%, grade F, #97 of 254 statewide, top 46%, 829 students, 53% FRL).
  • Market conditions: 331 active listings in the ZIP; 1 comparable units currently listed for rent nearby.

Forward outlook

  • In year one you build about $4k of equity ($967 loan paydown + $3k appreciation (1.8% local appreciation)).
  • Knox County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.8% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 130 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 5y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $90k; list at $140k implies a 55% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $123,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 130 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — 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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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.
  7. 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.
  8. 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
0.98%
Cap rate
8.50%
Cash-on-cash
7.86%
DSCR
1.35
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$150,747
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
307 Ford St 0.20mi 3/1.5 1,375 (-1%) 11mo $150,000 $109 78
301 N Beatty Ave 0.26mi 3/1.0 1,236 (-11%) 6mo $63,000 $51 65
149 Hawe St 0.48mi 4/2.0 (+1) 1,400 (+1%) 7mo $204,000 $146 61
201 Padgett St St 0.74mi 3/1.0 1,333 (-4%) 1mo $145,000 $109 59
222 Hawe St 0.45mi 3/2.0 1,496 (+8%) 4mo $210,000 $140 58
611 Caldwell St 0.24mi 3/1.0 1,579 (+14%) 12mo $41,290 $26 55
214 W Center St 0.71mi 4/2.0 (+1) 1,410 (+2%) 3mo $179,900 $128 52
408 & 410 N Beatty Ave 0.39mi 3/2.0 1,219 (-12%) 7mo $85,000 $70 52
205 Nelson St 0.42mi 3/2.0 1,568 (+13%) 6mo $25,000 $16 49
195 Nelson St 0.43mi 3/2.0 1,194 (-14%) 7mo $180,000 $151 47
304 South Poplar Ave 0.71mi 2/1.0 (-1) 1,472 (+6%) 12mo $143,000 $97 41
502 Chestnut St 0.69mi 3/2.0 1,212 (-12%) 6mo $175,000 $144 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.82% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
11.8%
Equity multiple
1.63×
Total profit
$24,635
Equity at exit
$53,856
10-year hold
IRR
14.7%
Equity multiple
2.94×
Total profit
$75,826
Equity at exit
$76,549

Cash invested: $39,172 (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 40701

Home prices YoY
0.6%
Active inventory
331
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,375 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$38 /mo · $451/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$257

Break-even live

Break-even rent $1,050
Max offer price $139,900
Occupancy floor 76%

Sensitivity live

Price -10% $336 -5% $296 +0% $257 +5% $217 +10% $178
Rent -10% $148 -5% $202 +0% $257 +5% $311 +10% $365
Rate -1.0pp $327 -0.5pp $292 base $257 +0.5pp $220 +1.0pp $184

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
$34,975
Closing costs
$4,197
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1003 W 5th St Corbin, KY 3.0 1.0 1186 $1,375 $1.16 44d 1 1.23mi

Listing history 35 events

  1. 2026-06-21
    days on market $139,900 Active 130 DOM
  2. 2026-06-18
    days on market $139,900 Active 128 DOM
  3. 2026-06-17
    days on market $139,900 Active 127 DOM
  4. 2026-06-16
    days on market $139,900 Active 126 DOM
  5. 2026-06-15
    days on market $139,900 Active 125 DOM
  6. 2026-06-13
    days on market $139,900 Active 123 DOM
  7. 2026-06-12
    days on market $139,900 Active 122 DOM
  8. 2026-06-09
    days on market $139,900 Active 119 DOM
  9. 2026-06-08
    days on market $139,900 Active 118 DOM
  10. 2026-06-07
    pricedays on market $139,900 Active 117 DOM
  11. 2026-06-04
    days on market $149,900 Active 113 DOM
  12. 2026-06-02
    days on market $149,900 Active 112 DOM
  13. 2026-06-01
    days on market $149,900 Active 111 DOM
  14. 2026-05-31
    days on market $149,900 Active 110 DOM
  15. 2026-05-31
    days on market $149,900 Active 109 DOM
  16. 2026-05-07
    status Active
  17. 2026-05-01
    historical Contingent
  18. 2026-02-10
    listed $149,900 Active
  19. 2023-05-18
    historical
  20. 2023-04-11
    price $102,000
  21. 2023-02-14
    status Active
  22. 2023-02-14
    price $107,000
  23. 2023-02-03
    historical
  24. 2023-01-18
    price $100,000
  25. 2023-01-15
    price $105,000
  26. 2023-01-03
    price $106,000
  27. 2022-12-12
    price $113,000
  28. 2022-12-05
    listed $119,000 Active
  29. 2021-08-20
    soldstatus $90,000 Closed 564-char remark
    Show marketing remark (564 chars)

    This older well maintained home can be moved into like it is or you can do a few cosmetic updates for a more modern home. This 3 bedroom 1 bath home is in excellent condition and even has a large concrete block detached garage with a workshop in it. The spacious front porch would be great for Sunday sitting and watching the cars go by or the cozy semi private back porch would be great for drinking your morning coffee. This home would make a great first home or even a nice home for retirement. This home is a must see. Call today to schedule your private tour.

  30. 2021-04-30
    status Pending 564-char remark
    Show marketing remark (564 chars)

    This older well maintained home can be moved into like it is or you can do a few cosmetic updates for a more modern home. This 3 bedroom 1 bath home is in excellent condition and even has a large concrete block detached garage with a workshop in it. The spacious front porch would be great for Sunday sitting and watching the cars go by or the cozy semi private back porch would be great for drinking your morning coffee. This home would make a great first home or even a nice home for retirement. This home is a must see. Call today to schedule your private tour.

  31. 2021-04-30
    status Pending 564-char remark
    Show marketing remark (564 chars)

    This older well maintained home can be moved into like it is or you can do a few cosmetic updates for a more modern home. This 3 bedroom 1 bath home is in excellent condition and even has a large concrete block detached garage with a workshop in it. The spacious front porch would be great for Sunday sitting and watching the cars go by or the cozy semi private back porch would be great for drinking your morning coffee. This home would make a great first home or even a nice home for retirement. This home is a must see. Call today to schedule your private tour.

  32. 2021-04-29
    status Pending 564-char remark
    Show marketing remark (564 chars)

    This older well maintained home can be moved into like it is or you can do a few cosmetic updates for a more modern home. This 3 bedroom 1 bath home is in excellent condition and even has a large concrete block detached garage with a workshop in it. The spacious front porch would be great for Sunday sitting and watching the cars go by or the cozy semi private back porch would be great for drinking your morning coffee. This home would make a great first home or even a nice home for retirement. This home is a must see. Call today to schedule your private tour.

  33. 2021-01-31
    status Pending 564-char remark
    Show marketing remark (564 chars)

    This older well maintained home can be moved into like it is or you can do a few cosmetic updates for a more modern home. This 3 bedroom 1 bath home is in excellent condition and even has a large concrete block detached garage with a workshop in it. The spacious front porch would be great for Sunday sitting and watching the cars go by or the cozy semi private back porch would be great for drinking your morning coffee. This home would make a great first home or even a nice home for retirement. This home is a must see. Call today to schedule your private tour.

  34. 2021-01-21
    listed $97,000 Active 564-char remark
    Show marketing remark (564 chars)

    This older well maintained home can be moved into like it is or you can do a few cosmetic updates for a more modern home. This 3 bedroom 1 bath home is in excellent condition and even has a large concrete block detached garage with a workshop in it. The spacious front porch would be great for Sunday sitting and watching the cars go by or the cozy semi private back porch would be great for drinking your morning coffee. This home would make a great first home or even a nice home for retirement. This home is a must see. Call today to schedule your private tour.

  35. 1999-05-01
    soldstatus $29,000

ⓘ 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
$451 · $38/mo
Projected year-2 tax
$1,203 · $100/mo
Expected delta
+$752/yr (+$63/mo · 166.8%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥100°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% 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
$16,500
− Mortgage interest
−$7,837
− Property taxes
−$451
− Insurance
−$700
− Repairs & maintenance
−$1,320
− Management
−$1,320
− Depreciation
−$4,070
Taxable income
$803
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$193
After-tax cash flow
$2,888/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
Corbin Independent
NCES district ID
2101320
Math proficiency
42% ▼ -19.00%
Reading proficiency
50% ▼ -13.00%
Median HH income
$36,928
Composite
38.19/100
National rank
#4259
State rank
#20 of 165 in KY

Livability — Corbin

Score
69/100
State rank
#179
US rank
#8891

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Corbin, KY
Population (ZIP)
29,767

Population outlook (Knox County) Hauer SSP2

Today (2025)
30,741 people
By 2030
29,887 · -2.8%
By 2040
27,940 · -9.1%
By 2050
25,826 · -16.0%
By 2075
20,895 · -32.0%
By 2100
16,238 · -47.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Serbian 2% Slovak 2% Italian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Knox

2024 margin
Solid R (+71.1) · D 13.8% · R 85.0% · Other 1.2%
2008→2024 swing
-26.6pp toward R · 2008: -44.6pp · 2024: -71.1pp
All cycles
2024: R+71.1 2020: R+67.0 2016: R+67.7 2012: R+53.9 2008: R+44.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.82%
Current HPI
294.7961
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

+416.9% since first listed
20 events — show timeline
  • 2026-05-07 Relisted ImagineMLS
  • 2026-05-01 Contingent ImagineMLS
  • 2026-02-10 Listed $149,900 ImagineMLS
  • 2023-05-18 Listing Removed ImagineMLS
  • 2023-04-11 Price Changed $102,000 ImagineMLS
  • 2023-02-14 Relisted ImagineMLS
  • 2023-02-14 Price Changed $107,000 ImagineMLS
  • 2023-02-03 Listing Removed ImagineMLS
  • 2023-01-18 Price Changed $100,000 ImagineMLS
  • 2023-01-15 Price Changed $105,000 ImagineMLS
  • 2023-01-03 Price Changed $106,000 ImagineMLS
  • 2022-12-12 Price Changed $113,000 ImagineMLS
  • 2022-12-05 Listed $119,000 ImagineMLS
  • 2021-08-20 Sold (MLS) $90,000 ImagineMLS
  • 2021-04-30 Pending ImagineMLS
  • 2021-04-30 Pending ImagineMLS
  • 2021-04-29 Pending ImagineMLS
  • 2021-01-31 Pending ImagineMLS
  • 2021-01-21 Listed $97,000 ImagineMLS
  • 1999-05-01 Sold (Public Records) $29,000 Public Records

Property tax history

-1.8%/yr

Latest (2025): $451 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…