CashFlowRE
Sign in Sign up
377 Redding Rd Duplex
D Composite 40.81
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +14.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.3/10.0
  • Rent growth +3.6/5.0
  • Schools +3.4/10.0
  • 1% rule +2.9/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$325,000

377 Redding Rd · Lexington-Fayette, KY 40517
4 bd · 3.0 ba · 1,992 sqft · MultiFamily public records · 3 Days on market
Built 1976 0.31 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Great duplex in south Lexington! Live in one side and rent the other side or rent both sides! Each unit has 2 spacious bedrooms, primary bedroom has a private half bath, full bath in hall way, laundry hookups, nice size family room with fireplace and open to the kitchen. Vinyl replacement windows! Large storage building for owner use or extra storage for tenants. There is some damage to the subfloor in kitchen and full bath of unit A that needs to be repaired. Selling As-Is. Call today to schedule a private showing.

Key facts

  • New flooring
  • New appliances
  • Updated kitchen

Tags

NEW ROOFNEW HVAC SYSTEMNEW APPLIANCESNEW FLOORINGUPDATED KITCHENDETACHED STORAGE BUILDING

Property features AI

Finance

  • Other: Zoning: R-2 (ND-1)
  • Financial info: Vacancy allowance rate listed at 50%

Exterior

  • Parking: Paved parking
  • Utilities: Electricity available; Water available; Sewer connected
  • Home design: Single-story duplex
  • Exterior features: Shingle roof

Interior

  • Bathrooms: Two full bathrooms; Two half bathrooms
  • Heating & cooling: Electric heating available; Forced air heating; Heat pump; Natural gas heating; Heat pump cooling; Electric cooling
  • Interior features: Duplex with two total units

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2 × 2-bed/2.5-bath units multifamily listed at $325k.

Deal economics

  • At list price, monthly cash flow is $46 ($550/yr) — positive. Per door: $23/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $257k (21.0% below list).
  • Recommended offer: $257k (21.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.8% in Lexington-Fayette — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Fayette County (urban): math 35% / reading 45% proficiency, ranked #27 of 165 in KY (top 16%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lansdowne Elementary School (math 26% / reading 28%, grade F, #434 of 676 statewide, top 69%, 558 students, 76% FRL); Southern Middle School (math 26% / reading 41%, grade F, #105 of 217 statewide, top 51%, 772 students, 54% FRL); Tates Creek High School (math 29% / reading 32%, grade F, #121 of 254 statewide, top 47%, 1,734 students, 52% FRL) — zoned schools average 60% FRL vs 44% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.5%/yr); 104 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 1,036 units permitted in Fayette County in 2024 (542 in 5+ unit buildings).
  • At $2,569/mo this rent would consume 57% of the median local household income ($54k/yr) (locally 2743% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Fayette County population projected at +35% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 27y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $241k; 35% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $256,900 (21.0% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.79%
Cap rate
6.46%
Cash-on-cash
0.60%
DSCR
1.03
GRM
10.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.52% rent growth · sell at horizon

5-year hold
IRR
-13.9%
Equity multiple
0.50×
Total profit
$-45,877
Equity at exit
$48,459
10-year hold
IRR
-3.1%
Equity multiple
0.78×
Total profit
$-19,804
Equity at exit
$28,100

Cash invested: $91,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
83 Strongly Landlord-Friendly
State Kentucky
83 Strongly Landlord-Friendly · R+16
County
— inherits STATE
City
— inherits STATE
7-day pay-or-quit (URLTA cities); generally landlord-friendly.

ZIP-level market 40517

Rents YoY
4.5%
Active inventory
104
Price-to-rent
21.1×

Monthly cashflow live

Estimated rent
$2,569 high interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$144 /mo · $1,727/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$539
Net cashflow
$46

Break-even live

Break-even rent $2,511
Max offer price $325,000
Occupancy floor 93%

Sensitivity live

Price -10% $230 -5% $138 +0% $46 +5% $-46 +10% $-138
Rent -10% $-157 -5% $-56 +0% $46 +5% $147 +10% $249
Rate -1.0pp $210 -0.5pp $129 base $46 +0.5pp $-38 +1.0pp $-124

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,569

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$81,250
Closing costs
$9,750
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3573 Laredo Dr Lexington, KY 2.0–3.0 1.5–2.5 1172 $1,399 $1.19 25d 3 0.37mi
248 Medlock Rd Lexington, KY 3.0 2.0 1347 $1,795 $1.33 25d 1 0.61mi
246 Medlock Rd Lexington, KY 3.0 2.0 1326 $1,795 $1.35 25d 1 0.61mi
857 Malabu Dr #8100 Lexington, KY 3.0 2.5 1603 $1,799 $1.12 25d 1 0.64mi
3501 Windgate Way Lexington, KY 3.0 2.0 1326 $2,350 $1.77 25d 1 0.67mi
3732 Old Tates Creek Pike Lexington, KY 3.0 2.5 1764 $2,050 $1.16 25d 1 0.83mi
3260 Commodore Dr Lexington, KY 1.0–3.0 1.0–2.5 1229 $2,625 $2.14 16d 11 0.85mi
3327 Wood Valley Ct Lexington, KY 3.0 1.5 1650 $1,550 $0.94 16d 1 0.99mi
1197 Appian Crossing Way Lexington, KY 1.0–3.0 1.0–2.5 1066 $1,559 $1.46 25d 5 1.29mi
825 Glasford Sq Lexington, KY 3.0 2.5 1425 $1,844 $1.29 25d 1 1.35mi
736 Lori Ln Lexington, KY 3.0 2.5 2400 $2,600 $1.08 25d 1 1.38mi
4057 Mooncoin Way Lexington, KY 1.0–3.0 1.0–2.0 1034 $2,125 $2.05 16d 33 1.46mi

Listing history 3 events

  1. 2026-06-07
    statusdays on market $325,000 Pending 3 DOM
  2. 2026-06-05
    remarks 699-char remark
  3. 2026-06-05
    listed $325,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast KY · Resets to sale price

Current annual tax
$1,727 · $144/mo
Projected year-2 tax
$2,795 · $233/mo
Expected delta
+$1,068/yr (+$89/mo · 61.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$30,828
− Mortgage interest
−$18,205
− Property taxes
−$1,727
− Insurance
−$1,625
− Repairs & maintenance
−$2,466
− Management
−$2,466
− Depreciation
−$9,455
Taxable loss
−$5,116
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,228
After-tax cash flow
$1,778/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Fayette County
NCES district ID
2101860
Math proficiency
35% ▼ -16.00%
Reading proficiency
45% ▼ -13.00%
Median HH income
$49,245
Composite
34.38/100
National rank
#5211
State rank
#27 of 165 in KY

Livability — Lexington-Fayette

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Lexington-Fayette, KY
County
Fayette County · 317,143 people
City population
321,882
Metro
Lexington-Fayette, KY
Population (ZIP)
35,656
Household income
$53,670
Rent vs Own
64.3% rent · 35.7% own
Severe rent burden
2743.0

Population outlook (Fayette County) Hauer SSP2

Today (2025)
363,454 people
By 2030
388,270 · +6.8%
By 2040
438,688 · +20.7%
By 2050
490,667 · +35.0%
By 2075
625,394 · +72.1%
By 2100
721,354 · +98.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Black 24% Two or more races 9% Hispanic / Latino 8% Asian 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Italian 3% Lithuanian 2% Slovak 1%
Foreign-born
9% · Canada
Languages at home
87% English-only · Spanish 6% Other Indo-European 2% Arabic 1%

Political lean MEDSL · Fayette

2024 margin
D (+18.1) · D 58.0% · R 39.9% · Other 2.1%
2008→2024 swing
+13.3pp toward D · 2008: 4.8pp · 2024: 18.1pp
All cycles
2024: D+18.1 2020: D+20.8 2016: D+9.5 2012: D+1.0 2008: D+4.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -182.53%
Current HPI
248.0466
Rent YoY
▲ 4.52%
Metro
Lexington-Fayette, KY
State GDP YoY
▲ 1.81%
F500 in state
4

Industry mix (Fortune 500 HQ in KY)

Industry F500 HQs Revenue

Price history

+172.8% since first listed
21 events — show timeline
  • 2026-06-04 Listed $325,000 ImagineMLS
  • 2022-08-15 Sold (Public Records) $241,000 Public Records
  • 2022-08-12 Sold (MLS) $241,000 ImagineMLS
  • 2022-07-09 Pending ImagineMLS
  • 2022-06-24 Relisted ImagineMLS
  • 2022-06-19 Pending ImagineMLS
  • 2022-06-17 Listing Removed ImagineMLS
  • 2022-06-16 Listed $250,000 ImagineMLS
  • 2018-02-15 Sold (Public Records) $387,000 Public Records
  • 2012-12-19 Sold (MLS) $143,000 ImagineMLS
  • 2012-12-18 Sold (Public Records) $143,000 Public Records
  • 2012-11-15 Listing Removed ImagineMLS
  • 2012-09-11 Listed $159,900 ImagineMLS
  • 2012-07-10 Sold (Public Records) $105,331 Public Records
  • 2005-10-01 Sold (MLS) $150,000 ImagineMLS
  • 2005-09-29 Sold (Public Records) $150,000 Public Records
  • 2005-08-22 Listed $149,000 ImagineMLS
  • 2005-08-22 Listing Removed ImagineMLS
  • 1999-09-27 Sold (MLS) $119,148 ImagineMLS
  • 1999-08-19 Listed $119,148 ImagineMLS
  • 1999-08-19 Listing Removed ImagineMLS

Property tax history

+1.8%/yr

Latest (2015): $1,727 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…