OFF_MARKETExcellent Deal58 days on market

4031 Vigo Rd

4031 Vigo Rd, Bagdad, KY 40003, Bagdad, KY 40003
$1,195,000
Zestimate®:$1,100,000

Listing Price

Property image 1
4031 Vigo Rd, Bagdad, KY 40003
Loc: Bagdad, KY
Days Listed
58
Tax Assessed
$65k
Zestimate®
$1100k
Market Rate
Lot Size
5.15 acres
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

7

Heritage Elementary School

K-5
5.6 mi away
6

Shelby County East Middle School

6-8
3.8 mi away
3

Shelby County High School

9-12
4.1 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.34%
Total ROI
26.4%
Cash Flow
$1,266/mo
DSCR
1.21
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-07-28Sold$1,100,000$176
2026-06-04Contingent$1,195,000$191
2026-05-19Price change$1,195,000$191
2026-04-30Price change$1,295,000$207
2026-03-24Listed for sale$1,349,000$216
2026-03-12Listing removed$1,295,000$207
2026-01-20Price change$1,295,000$207
2025-10-28Listed for sale$1,379,000$221
2025-07-16Listing removed$1,325,000$212
2025-07-08Listed for sale$1,325,000$212
2021-08-03Sold$65,000$10

Tax History

YearProperty TaxTax Assessment
2025$730.28$65,000
2024$737.43$65,000
2023$747.83$65,000
2022$751.08$65,000
2021$474.2$40,000
2020$475.52$40,000
2019$475.52$40,000
2018$476.32$40,000
2017$476.32$35,000
2016$23.12$35,000
2015$23.12$35,000
2014$23.12$35,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
5
Sq Ft
6,250
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $1,195,000Rent Basis: Modeled Estimate ($9,560/mo)State Tax Benchmark: 0.86% (KY)Hazard Reserve: $349/mo
Haven ScoreNeutral
5/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.99%

NOI: $83,587/yr

Cash-on-Cash Yield
3.3%

On $274,850 invested

DSCR Ratio
1.12x

Tight qualification

5-Yr Leveraged ROI
+110.9%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.86% of basis)-$47/mo
Homeowner / Hazard Insurance-$349/mo
Vacancy Reserve (5% of rent)-$478/mo
Repairs & Maintenance (10% of rent)-$956/mo
Property Management (8% of rent)-$765/mo
Total Pure Operating Expenses-$2,594/mo
Net Investor Cash Flow
Gross Scheduled Rent+$9,560/mo
Less: Operating Expenses-$2,594/mo
Net Operating Income (NOI)+$6,966/mo
Less: Debt Service (30yr @ 6.75%)-$6,201/mo
Net Cash Flow
$765/mo
$9,180/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bagdad.