1160 Red Pine CirWest PaducahKY42086
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1160 Red Pine Cir, West Paducah, KY, 42086 in West Paducah. Priced at $274,900, it generates $2,293/mo in gross rent and $620/mo in net monthly cash flow, a 10.01% yield that comfortably supports the 1.86 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,441. Five-year appreciation: $75,950. Equity from principal paydown: $2,532/yr. Total projected cumulative return: $144,030.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10% | 6.5% |
| Monthly Cash Flow | $620 | $150 |
City averages based on West Paducah market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,293 |
| Total Monthly Debt Service | $1,564 |
| DSCR Ratio | 1.47x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2000
0.87 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 42086, West Paducah, KY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,803 (100%) |
| Owner Occupied HU | 1,358 (75.3%) |
| Renter Occupied HU | 294 (16.3%) |
| Vacant Housing Units | 151 ( 8.4%) |
| Median Home Value | $232,500 |
| Average Home Value | $243,993 |
Housing Distribution
Address Breakdown
Residential
1,709
Single Family
1,667
Multi-Family
42
Businesses
76
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 2000
0.87 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 42086, West Paducah, KY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,803 (100%) |
| Owner Occupied HU | 1,358 (75.3%) |
| Renter Occupied HU | 294 (16.3%) |
| Vacant Housing Units | 151 ( 8.4%) |
| Median Home Value | $232,500 |
| Average Home Value | $243,993 |
Housing Distribution
Address Breakdown
Residential
1,709
Single Family
1,667
Multi-Family
42
Businesses
76
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Hannah Hosman • eXp Realty, LLC
Mls Name: WKRMLS
Mls ID: #134570