OFF_MARKETRisky Deal50 days on market

1404 Catwalk Rd

1404 Catwalk Rd, Bagdad, KY 40003, Bagdad, KY 40003
$700,000
Zestimate®:$637,400

Listing Price

Property image 1
1404 Catwalk Rd, Bagdad, KY 40003
Loc: Bagdad, KY
Days Listed
50
Tax Assessed
$177k
Zestimate®
$637k
Market Rate
Lot Size
22.33 acres
Rent Estimate
$1,882/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
9.5 mi away
6

Shelby County East Middle School

6-8
11.6 mi away
3

Shelby County High School

9-12
11.8 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
2.44%
Total ROI
1.9%
Cash Flow
$-2,114/mo
DSCR
0.40
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
2026-09-15Pending sale$675,000$421
2026-09-03Contingent$675,000$421
2026-09-03Listed for sale$675,000$421
2026-08-15Contingent$675,000$421
2026-08-02Listed for sale$675,000$421
2026-07-01Listing removed$675,000$421
2026-06-15Price change$675,000$421
2026-04-01Listed for sale$700,000$436

Tax History

YearProperty TaxTax Assessment
2025$1,484.96$177,000
2024$1,530.22$177,000
2023$1,551.13$177,000
2022$1,625.26$177,000
2021$1,666.23$177,000
2020$1,684.98$177,000
2019$1,684.98$177,000
2018$2,107.72$177,000
2017$2,107.72$177,000
2016$1,653.37$177,000
2015$1,653.37$152,000
2014$1,653.37$177,000
2013$1,653.37$177,000
2012$0$177,000
2010$0$177,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
3
Sq Ft
1,605
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: $700,000Rent Basis: Observed Comp Model ($1,882/mo)State Tax Benchmark: 0.86% (KY)Hazard Reserve: $204/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.92%

NOI: $13,419/yr

Cash-on-Cash Yield
-18.7%

On $161,000 invested

DSCR Ratio
0.31x

Negative debt coverage

5-Yr Leveraged ROI
+0.5%

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)-$127/mo
Homeowner / Hazard Insurance-$204/mo
Vacancy Reserve (5% of rent)-$94/mo
Repairs & Maintenance (10% of rent)-$188/mo
Property Management (8% of rent)-$151/mo
Total Pure Operating Expenses-$764/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,882/mo
Less: Operating Expenses-$764/mo
Net Operating Income (NOI)+$1,118/mo
Less: Debt Service (30yr @ 6.75%)-$3,632/mo
Net Cash Flow
$-2,514/mo
$-30,166/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bagdad.