OFF_MARKETRisky Deal721 days on market

4 Frys Oldburg Rd

4 Frys Oldburg Rd, Bagdad, KY 40003, Bagdad, KY 40003

$315,000

Listing Price

4 Frys Oldburg Rd, Bagdad, KY 40003

Loc: Bagdad, KY

Days Listed

721

Lot Size

15.94 acres

Rent Estimate

$1,138/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.

Wright Elementary School

K-5

6 mi away

Shelby County East Middle School

6-8

5.9 mi away

Shelby County High School

9-12

6.2 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

2.32%

Total ROI

1.3%

Cash Flow

$-984/mo

DSCR

0.38

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

Date	Event	Price	Price/sqft
2026-05-31	Listing removed	$315,000	–
2024-05-30	Listed for sale	$315,000	–

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

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: $315,000Rent Basis: Observed Comp Model ($1,138/mo)State Tax Benchmark: 0.86% (KY)Hazard Reserve: $100/mo

Haven ScoreRisky

0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

2.10%

NOI: $6,606/yr

Cash-on-Cash Yield

-18.0%

On $72,450 invested

DSCR Ratio

0.34x

Negative debt coverage

5-Yr Leveraged ROI

+4.4%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (0.86% of basis)-$226/mo

Homeowner / Hazard Insurance-$100/mo

Vacancy Reserve (5% of rent)-$57/mo

Repairs & Maintenance (10% of rent)-$114/mo

Property Management (8% of rent)-$91/mo

Total Pure Operating Expenses-$587/mo

Net Investor Cash Flow

Gross Scheduled Rent+$1,138/mo

Less: Operating Expenses-$587/mo

Net Operating Income (NOI)+$551/mo

Less: Debt Service (30yr @ 6.75%)-$1,634/mo

Net Cash Flow

$-1,084/mo

$-13,007/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bagdad.