OFF_MARKETGood Deal83 days on market
7200 Bagdad Rd
7200 Bagdad Rd, Bagdad, KY 40003, Bagdad, KY 40003
7200 Bagdad Rd, Bagdad, KY 40003
Loc: Bagdad, KY
Days Listed
83
Lot Size
5.07 acres
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
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
6.48%
Total ROI
22.1%
Cash Flow
$43/mo
DSCR
1.07
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $124,900Rent Basis: Modeled Estimate ($999/mo)State Tax Benchmark: 0.86% (KY)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.57%
NOI: $6,957/yr
Cash-on-Cash Yield
-2.9%
On $28,727 invested
DSCR Ratio
0.89x
Negative debt coverage
5-Yr Leveraged ROI
+79.9%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.86% of basis)-$90/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$50/mo
Repairs & Maintenance (10% of rent)-$100/mo
Property Management (8% of rent)-$80/mo
Total Pure Operating Expenses-$419/mo
Net Investor Cash Flow
Gross Scheduled Rent+$999/mo
Less: Operating Expenses-$419/mo
Net Operating Income (NOI)+$580/mo
Less: Debt Service (30yr @ 6.75%)-$648/mo
Net Cash Flow
$-68/mo
$-820/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Bagdad.