OFF_MARKETExcellent Deal399 days on market

314 Needles Dr

314 Needles Dr, Bagdad, KY 40003, Bagdad, KY 40003
$35,000

Listing Price

Property image 1
314 Needles Dr, Bagdad, KY 40003
Loc: Bagdad, KY
Days Listed
399
Rent Estimate
$1,072/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
10.1 mi away
6

Shelby County East Middle School

6-8
11.8 mi away
3

Shelby County High School

9-12
12.1 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
28.45%
Total ROI
131.9%
Cash Flow
$653/mo
DSCR
4.69
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
2026-09-07Listed for sale$35,000
2026-06-25Pending sale$35,000
2025-04-17Listed for sale$35,000
2021-09-14Sold$11,000
2021-09-10Pending sale$12,900
2021-08-19Listing removed$0
2021-06-29Listed for sale$12,900
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: $35,000Rent Basis: Observed Comp Model ($1,072/mo)State Tax Benchmark: 0.86% (KY)Hazard Reserve: $100/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
24.01%

NOI: $8,404/yr

Cash-on-Cash Yield
77.3%

On $8,050 invested

DSCR Ratio
3.86x

Prime loan qualification

5-Yr Leveraged ROI
+480.8%

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)-$25/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$54/mo
Repairs & Maintenance (10% of rent)-$107/mo
Property Management (8% of rent)-$86/mo
Total Pure Operating Expenses-$372/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,072/mo
Less: Operating Expenses-$372/mo
Net Operating Income (NOI)+$700/mo
Less: Debt Service (30yr @ 6.75%)-$182/mo
Net Cash Flow
$519/mo
$6,225/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bagdad.