CashFlowRE
Sign in Sign up
65 Fitch Ave
C- Composite 52.1
Why this score? — see what drove the C- 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 +21.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.9/10.0
  • 1% rule +5.2/10.0
  • Schools +3.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$152,500

65 Fitch Ave · Winchester, KY 40391
3 bd · 1.5 ba · 1,680 sqft · Other · 2 Days on market
Built 1937 4,356 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Lovely older home, located witin waking distance to collage park whice offers Pickle Ball, Pool, Tennis, play gound and Walking Trail, also walking distance to Historic Downtown Winchester, with a little love house brings large rooms and a nostlogic atmosphire, take a look, view today, this a a great price for 3 bedrooms, 1 1/2 baths, nice back yard, with parking, call today! Selling "AS IS", inspections welcome, the are no utilties on at the present, Estate Please make sure all doors are locked when you leave, buyer to verifye size of home & Lot

Key facts

  • Large rooms
  • Parking
  • Nice back yard

Tags

LARGE ROOMSNICE BACK YARDPARKING

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 3-bed/1.5-bath other listed at $152k.

Deal economics

  • At list price, monthly cash flow is $230 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $152k).
  • Cap rate 8.1% vs local median 4.0% in Winchester — 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 60/100 on livability (#393 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, amenities F, commute F.
  • Clark County (town): math 28% / reading 41% proficiency, ranked #64 of 165 in KY (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 291 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 160 units permitted in Clark County in 2024 (61 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Clark County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1937 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $152,500

Questions for the listing agent

  1. Built in 1937 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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.
  5. 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.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.02%
Cap rate
8.10%
Cash-on-cash
6.47%
DSCR
1.29
GRM
8.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-6.4%
Equity multiple
0.76×
Total profit
$-10,065
Equity at exit
$22,738
10-year hold
IRR
3.3%
Equity multiple
1.24×
Total profit
$10,069
Equity at exit
$13,185

Cash invested: $42,700 (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 40391

Home prices YoY
-17.0%
Active inventory
291
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,557 high interval (Pro) →
Mortgage (P&I)
$800
Tax from tax record
$137 /mo · $1,643/yr
Insurance
$64
HOA
$0
Vacancy / Maint / Mgmt
$327
Net cashflow
$230

Break-even live

Break-even rent $1,266
Max offer price $152,500
Occupancy floor 80%

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
$38,125
Closing costs
$4,575
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
161 Milwood Dr Unit Na Winchester, KY 3.0 2.0 1750 $1,650 $0.94 14d 1 0.08mi
25 Hays St Winchester, KY 2.0 2.0 1250 $1,300 $1.04 23d 1 0.16mi
308 Graves St Winchester, KY 3.0 1.5 1670 $1,549 $0.93 23d 1 0.18mi
204 S Maple St Winchester, KY 2.0 1.0 1400 $1,395 $1.00 14d 1 0.47mi
136 Alabama St Winchester, KY 3.0 1.0 1974 $1,795 $0.91 14d 1 0.71mi
502 Evans St Unit 3 Winchester, KY 3.0 1.0 1200 $1,400 $1.17 23d 1 0.72mi
1071 Two Mile Rd Winchester, KY 2.0 2.5 1100 $1,299 $1.18 14d 1 0.96mi
100 Sam Winston Way Winchester, KY 2.0 2.5 1100 $1,499 $1.36 14d 1 1.02mi
135 Winn Ave Unit A Winchester, KY 3.0 2.0 1600 $1,800 $1.12 14d 1 1.07mi
1419 Westwood Dr Winchester, KY 3.0 2.5 1255 $1,450 $1.16 14d 1 1.29mi

Listing history 17 events

  1. 2026-06-18
    days on market $152,500 Active 2 DOM
  2. 2026-06-16
    remarks 565-char remark
  3. 2026-06-16
    pricedays on marketlisting id $152,500 Active 1 DOM
  4. 2026-06-15
    days on market $179,900 Active 34 DOM
  5. 2026-06-14
    days on market $179,900 Active 32 DOM
  6. 2026-06-13
    days on market $179,900 Active 31 DOM
  7. 2026-06-10
    days on market $179,900 Active 29 DOM
  8. 2026-06-09
    days on market $179,900 Active 28 DOM
  9. 2026-06-08
    days on market $179,900 Active 27 DOM
  10. 2026-06-07
    days on market $179,900 Active 26 DOM
  11. 2026-06-05
    days on market $179,900 Active 23 DOM
  12. 2026-06-03
    days on market $179,900 Active 22 DOM
  13. 2026-06-02
    days on market $179,900 Active 21 DOM
  14. 2026-06-01
    days on market $179,900 Active 20 DOM
  15. 2026-05-31
    days on market $179,900 Active 19 DOM
  16. 2026-05-31
    days on market $179,900 Active 18 DOM
  17. 2026-05-12
    listed $179,900 Active

ⓘ 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
$1,643 · $137/mo
Projected year-2 tax
$1,643 · $137/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$18,688
− Mortgage interest
−$8,542
− Property taxes
−$1,643
− Insurance
−$762
− Repairs & maintenance
−$1,495
− Management
−$1,495
− Depreciation
−$4,436
Taxable income
$314
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$75
After-tax cash flow
$2,686/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
Clark County
NCES district ID
2101200
Math proficiency
28% ▼ -25.00%
Reading proficiency
41% ▼ -18.00%
Median HH income
$47,282
Composite
29.63/100
National rank
#6469
State rank
#64 of 165 in KY

Livability — Winchester

Score
60/100
State rank
#393
US rank
#18931

Category grades

Amenities F Commute F Cost of living A+ Crime C+ Employment F Housing A+ Health & safety F User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Winchester, KY
County
Clark County · 36,796 people
City population
36,796
Metro
Lexington-Fayette, KY
Population (ZIP)
36,796
Household income
$64,144
Rent vs Own
29.4% rent · 70.6% own
Severe rent burden
854.0

Population outlook (Clark County) Hauer SSP2

Today (2025)
35,849 people
By 2030
35,616 · -0.6%
By 2040
34,727 · -3.1%
By 2050
33,195 · -7.4%
By 2075
29,439 · -17.9%
By 2100
24,744 · -31.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 4% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Slovak 3% Italian 2% Serbian 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Clark

2024 margin
Solid R (+35.3) · D 31.6% · R 66.9% · Other 1.6%
2008→2024 swing
-10.3pp toward R · 2008: -25.1pp · 2024: -35.3pp
All cycles
2024: R+35.3 2020: R+32.0 2016: R+37.1 2012: R+30.5 2008: R+25.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -58.24%
Current HPI
283.7839
Rent YoY
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

1 event — show timeline
  • 2026-05-12 Listed $179,900 FSBO.com

Property tax history

+7.7%/yr

Latest (2025): $1,643 · +135.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…