CashFlowRE
Sign in Sign up
1344 Normalview Dr 🏗️ New Construction
D+ Composite 48.95
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 +18.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.0/10.0
  • 1% rule +5.1/10.0
  • Schools +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$180,000

1344 Normalview Dr · Bowling Green, KY 42101
4 bd · 4.0 ba · 1,718 sqft · Other · 10 Days on market
Built 2025 9,148 sqft lot

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

Listing remarks

INVESTER'S DREAM! This property is just waiting for you to take over. Designed to be either a family home or a multifamily single unit. Located across from the newly updated community park, soccer fields, tennis courts and more. Included with sell; blueprint, appraisal, material list, Building permit, and possible leasing opportunity, if buyer desires.

Key facts

  • Community park
  • Tennis courts
  • Soccer fields

Tags

COMMUNITY PARKSOCCER FIELDSTENNIS COURTS

Property features AI

Exterior

  • Home design: Residential single-family home; New construction
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Covered porch; Deck; Level lot

Interior

  • Bathrooms: 4 full bathrooms (all located on the main level)
  • Interior features: Four full bathrooms, all on the main level

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. Builder plan / spec listing (the home may be to-be-built); metrics use comparable previous sales.

What this means for you Summary

Snapshot

  • This is a 4-bed/4.0-bath other listed at $180k.

Deal economics

  • At list price, monthly cash flow is $185 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $180k).
  • Cap rate 7.5% vs local median 3.2% in Bowling Green — 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 (#255 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, amenities F, commute F.
  • Bowling Green Independent (urban): math 37% / reading 41% proficiency, ranked #44 of 165 in KY (top 27%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Dishman Mcginnis Elementary School (math 24% / reading 22%, grade F, #520 of 676 statewide, top 77%, 430 students, 96% FRL); Bowling Green Junior High (math 37% / reading 46%, grade F, #51 of 217 statewide, top 24%, 963 students, 65% FRL); Bowling Green High School (math 39% / reading 39%, grade F, #51 of 254 statewide, top 21%, 1,294 students, 58% FRL) — zoned schools average 73% FRL vs 53% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 591 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 2,286 units permitted in Warren County in 2024 (1,410 in 5+ unit buildings).
  • At $1,809/mo this rent would consume 45% of the median local household income ($48k/yr) (locally 3855% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Warren County population projected at +41% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 5y 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 $19k; list at $180k implies a 847% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $180,000

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 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.01%
Cap rate
7.53%
Cash-on-cash
4.42%
DSCR
1.20
GRM
8.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.28% rent growth · sell at horizon

5-year hold
IRR
-12.5%
Equity multiple
0.56×
Total profit
$-22,149
Equity at exit
$26,839
10-year hold
IRR
-8.2%
Equity multiple
0.55×
Total profit
$-22,699
Equity at exit
$15,563

Cash invested: $50,400 (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 42101

Home prices YoY
-20.9%
Rents YoY
0.3%
Active inventory
591
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,809 high interval (Pro) →
Mortgage (P&I)
$944
Tax est. 1.5%
$225 /mo · $2,700/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$380
Net cashflow
$185

Break-even live

Break-even rent $1,575
Max offer price $180,000
Occupancy floor 85%

Sensitivity live

Price -10% $310 -5% $248 +0% $185 +5% $123 +10% $61
Rent -10% $43 -5% $114 +0% $185 +5% $257 +10% $328
Rate -1.0pp $276 -0.5pp $231 base $185 +0.5pp $139 +1.0pp $91

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
$45,000
Closing costs
$5,400
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1225 N Lee Dr Bowling Green, KY 3.0 2.5 1200 $1,345 $1.12 44d 1 0.52mi
1525 Park St Bowling Green, KY 4.0 2.0 1500 $2,000 $1.33 21d 1 0.89mi
509 University Dr Bowling Green, KY 5.0 2.0 2071 $2,400 $1.16 21d 1 1.10mi
1307 Magnolia St Bowling Green, KY 4.0 2.0 1400 $1,600 $1.14 21d 1 1.35mi
1117 Greenwood Aly Bowling Green, KY 3.0 2.0 1100 $2,200 $2.00 14d 2 1.39mi
1233 Henry Dr Bowling Green, KY 3.0 1.0 1107 $1,250 $1.13 14d 1 1.43mi

Listing history 9 events

  1. 2026-06-19
    days on market $180,000 Active 10 DOM
  2. 2026-06-18
    days on market $180,000 Active 9 DOM
  3. 2026-06-17
    days on market $180,000 Active 8 DOM
  4. 2026-06-16
    days on market $180,000 Active 7 DOM
  5. 2026-06-15
    days on market $180,000 Active 6 DOM
  6. 2026-06-14
    days on market $180,000 Active 4 DOM
  7. 2026-06-13
    days on market $180,000 Active 3 DOM
  8. 2026-06-10
    remarks 354-char remark
  9. 2026-06-10
    listed $180,000 Active 1 DOM

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

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 ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$21,713
− Mortgage interest
−$10,083
− Property taxes
−$2,700
− Insurance
−$900
− Repairs & maintenance
−$1,737
− Management
−$1,737
− Depreciation
−$5,236
Taxable loss
−$681
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$163
After-tax cash flow
$2,389/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
Bowling Green Independent
NCES district ID
2100570
Math proficiency
37% ▼ -11.00%
Reading proficiency
41% ▼ -15.00%
Median HH income
$31,181
Composite
31.86/100
National rank
#5870
State rank
#44 of 165 in KY

Livability — Bowling Green

Score
65/100
State rank
#255
US rank
#12782

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bowling Green, KY
County
Warren County · 129,408 people
City population
129,408
Metro
Bowling Green, KY
Population (ZIP)
65,421
Household income
$48,217
Rent vs Own
55.3% rent · 44.7% own
Severe rent burden
3855.0

Population outlook (Warren County) Hauer SSP2

Today (2025)
144,620 people
By 2030
155,977 · +7.9%
By 2040
179,381 · +24.0%
By 2050
203,713 · +40.9%
By 2075
267,291 · +84.8%
By 2100
314,019 · +117.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Black 13% Hispanic / Latino 10% Two or more races 7% Asian 3%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% American 1% Italian 1%
Foreign-born
10% · Canada, Philippines
Languages at home
84% English-only · Spanish 8% Other Asian/Pacific 2% Russian/Polish/Slavic 2%

Political lean MEDSL · Warren

2024 margin
Strong R (+24.3) · D 37.0% · R 61.3% · Other 1.6%
2008→2024 swing
-5.4pp toward R · 2008: -18.9pp · 2024: -24.3pp
All cycles
2024: R+24.3 2020: R+16.8 2016: R+24.2 2012: R+21.8 2008: R+18.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -73.34%
Current HPI
277.6554
Rent YoY
▲ 0.28%
Metro
Bowling Green, KY
State GDP YoY
▲ 1.81%
F500 in state
4

Industry mix (Fortune 500 HQ in KY)

Industry F500 HQs Revenue

Price history

+686.0% since first listed
6 events — show timeline
  • 2026-06-06 Listed $180,000 RASKMLS
  • 2025-02-03 Price Changed $36,000 RASKMLS
  • 2024-07-10 Listed $37,500 RASKMLS
  • 2022-08-22 Listed $29,900 RASKMLS
  • 2021-02-24 Sold (MLS) $19,000 RASKMLS
  • 2021-02-15 Listed $22,900 RASKMLS

Property tax history

+13.8%/yr

Latest (2025): $96 · -2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…