OFF_MARKETRisky Deal24 days on market

3790 Vigo Rd

3790 Vigo Rd, Bagdad, KY 40003, Bagdad, KY 40003
$1,840,000
Zestimate®:$1,689,500

Listing Price

Property image 1
3790 Vigo Rd, Bagdad, KY 40003
Loc: Bagdad, KY
Days Listed
24
Tax Assessed
$289k
Zestimate®
$1690k
Market Rate
Lot Size
85.46 acres
Rent Estimate
$3,074/mo
Est. Cash Flow base
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
5.4 mi away
6

Shelby County East Middle School

6-8
4.2 mi away
3

Shelby County High School

9-12
4.5 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
1.86%
Total ROI
-1.0%
Cash Flow
$-6,449/mo
DSCR
0.31
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
2026-08-29Listing removed$1,840,000$906
2026-04-27Price change$1,250,000$615
2026-04-27Listed for sale$1,840,000$906
2025-07-17Listing removed$1,840,000$906
2025-03-19Price change$1,840,000$906
2025-03-19Listed for sale$1,250,000$615
2024-09-30Listing removed$1,840,000$906
2024-06-13Price change$1,840,000$906
2024-06-13Price change$1,290,000$635
2024-06-09Price change$999,900$492
2024-06-05Price change$2,110,000$1,038
2024-06-05Listed for sale$1,460,000$719

Tax History

YearProperty TaxTax Assessment
2025$3,294.92$289,000
2024$3,326.71$289,000
2023$3,441.98$295,000
2022$3,456.73$295,000
2021$3,545.23$295,000
2020$3,376.64$280,000
2019$3,376.64$280,000
2018$3,334.24$280,000
2017$3,334.24$280,000
2016$490.22$10,000
2015$490.22$10,000
2014$490.22$10,000
2010$0$42,400
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
4,226
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: $1,840,000Rent Basis: Observed Comp Model ($3,074/mo)State Tax Benchmark: 0.86% (KY)Hazard Reserve: $537/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.06%

NOI: $19,474/yr

Cash-on-Cash Yield
-22.5%

On $423,200 invested

DSCR Ratio
0.17x

Negative debt coverage

5-Yr Leveraged ROI
+-18.2%

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)-$207/mo
Homeowner / Hazard Insurance-$537/mo
Vacancy Reserve (5% of rent)-$154/mo
Repairs & Maintenance (10% of rent)-$307/mo
Property Management (8% of rent)-$246/mo
Total Pure Operating Expenses-$1,451/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,074/mo
Less: Operating Expenses-$1,451/mo
Net Operating Income (NOI)+$1,623/mo
Less: Debt Service (30yr @ 6.75%)-$9,547/mo
Net Cash Flow
$-7,925/mo
$-95,094/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bagdad.