OFF_MARKETRisky Deal64 days on market

1 Grover Blaydes Rd

1 Grover Blaydes Rd, Bagdad, KY 40003, Bagdad, KY 40003
$300,000

Listing Price

Property image 1
1 Grover Blaydes Rd, Bagdad, KY 40003
Loc: Bagdad, KY
Days Listed
64
Lot Size
22.41 acres
Rent Estimate
$1,126/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
4.1 mi away
6

Shelby County East Middle School

6-8
6.9 mi away
3

Shelby County High School

9-12
7 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
2.45%
Total ROI
1.9%
Cash Flow
$-904/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
2026-07-29Sold$260,000
2026-06-27Pending sale$300,000
2026-03-19Listed for sale$300,000
2023-06-27Sold$190,000
2023-05-26Pending sale$190,000
2023-05-20Listed for sale$190,000
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: $300,000Rent Basis: Observed Comp Model ($1,126/mo)State Tax Benchmark: 0.86% (KY)Hazard Reserve: $100/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.21%

NOI: $6,624/yr

Cash-on-Cash Yield
-17.5%

On $69,000 invested

DSCR Ratio
0.35x

Negative debt coverage

5-Yr Leveraged ROI
+6.8%

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)-$215/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$56/mo
Repairs & Maintenance (10% of rent)-$113/mo
Property Management (8% of rent)-$90/mo
Total Pure Operating Expenses-$574/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,126/mo
Less: Operating Expenses-$574/mo
Net Operating Income (NOI)+$552/mo
Less: Debt Service (30yr @ 6.75%)-$1,557/mo
Net Cash Flow
$-1,005/mo
$-12,055/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bagdad.

1 Grover Blaydes Rd | Bagdad, KY | Haven AI Analysis | Haven by ScoutHavens