OFF_MARKETRisky Deal11 days on market

10118 Benson Pike

10118 Benson Pike, Bagdad, KY 40003, Bagdad, KY 40003
$399,000
Zestimate®:$307,900

Listing Price

Property image 1
10118 Benson Pike, Bagdad, KY 40003
Loc: Bagdad, KY
Days Listed
11
Tax Assessed
$31k
Zestimate®
$308k
Market Rate
Lot Size
39.96 acres
Rent Estimate
$1,278/mo
Est. Cash Flow base
Type
lot

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
4 mi away
6

Shelby County East Middle School

6-8
8.4 mi away
3

Shelby County High School

9-12
8.5 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
1.96%
Total ROI
-0.5%
Cash Flow
$-1,366/mo
DSCR
0.32
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
2026-07-31Price change$389,000
2026-05-10Listed for sale$399,000
2023-12-18Sold$260,000
2023-08-17Price change$279,900
2023-06-02Listed for sale$289,900

Tax History

YearProperty TaxTax Assessment
2025$342.67$30,500
2024$2,949.7$260,000
2023$2,781.23$241,741
2022$288.88$25,000
2021$296.38$25,000
2020$297.2$25,000
2019$297.2$25,000
2018$297.7$25,000
2017$297.7$25,000
2016$553.82$25,000
2015$553.82$25,000
2014$553.82$25,000
2012$0$47,900
2011$0$47,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
Baths
Sq Ft
0
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: $399,000Rent Basis: Observed Comp Model ($1,278/mo)State Tax Benchmark: 0.86% (KY)Hazard Reserve: $116/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.54%

NOI: $10,154/yr

Cash-on-Cash Yield
-16.0%

On $91,770 invested

DSCR Ratio
0.41x

Negative debt coverage

5-Yr Leveraged ROI
+14.2%

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)-$22/mo
Homeowner / Hazard Insurance-$116/mo
Vacancy Reserve (5% of rent)-$64/mo
Repairs & Maintenance (10% of rent)-$128/mo
Property Management (8% of rent)-$102/mo
Total Pure Operating Expenses-$432/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,278/mo
Less: Operating Expenses-$432/mo
Net Operating Income (NOI)+$846/mo
Less: Debt Service (30yr @ 6.75%)-$2,070/mo
Net Cash Flow
$-1,224/mo
$-14,689/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bagdad.