CashFlowRE
Sign in Sign up
334 Oak St
C Composite 58.65
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 +25.4/30.0
  • DSCR +8.4/10.0
  • 1% rule +6.7/10.0
  • Rent growth +5.0/5.0
  • ARV discount +4.7/15.0
  • Schools +3.4/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$110,000

334 Oak St · Lexington-Fayette, KY 40508
1 bd · 1.0 ba · 797 sqft · SingleFamily public records · 202 Days on market
Built 1920 1,511 sqft lot Est $104k · 6% over ↓ 21% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Affordable, updated, and close to it all! 334 Oak St offers spacious rooms, updated flooring, fresh paint, and a new water heater. Enjoy a fully fenced yard plus a cozy covered front porch. Minutes from downtown, Newtown Rd, Georgetown Rd, and New Circle — this move-in-ready home is a fantastic find at this price point.

Key facts

  • Fully fenced yard
  • 1,511 sq ft lot
  • Built 1920

Tags

FULLY FENCED YARDCOZY COVERED FRONT PORCHMINUTES FROM DOWNTOWN

Property features AI

Exterior

  • Utilities: Public water; Public sewer; Cable connected; Electricity connected; Natural gas available; Phone connected
  • Home design: One-story house
  • Construction: Block foundation; Shingle roof; Vinyl siding and other exterior materials
  • Exterior features: Chain link fencing

Interior

  • Kitchen: Gas range; Refrigerator
  • Bedrooms: Total rooms: 5
  • Flooring: Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Window air conditioning units
  • Interior features: Eat-in kitchen; Primary bedroom on the first floor; Ceiling fan(s); Window blinds

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 1-bed/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $254 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $97k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% 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 C — 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: Booker T Washington Elementary School (math 17% / reading 17%, grade F, #607 of 676 statewide, top 91%, 313 students, 83% FRL); Winburn Middle School (math 26% / reading 36%, grade F, #138 of 217 statewide, top 65%, 800 students, 66% FRL); Paul Laurence Dunbar High School (math 51% / reading 49%, grade D+, #12 of 254 statewide, top 4%, 1,946 students, 46% FRL) — zoned schools average 65% FRL vs 44% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+11.8%/yr); 82 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,036 units permitted in Fayette County in 2024 (542 in 5+ unit buildings).
  • At $1,284/mo this rent would consume 52% of the median local household income ($29k/yr) (locally 2644% 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 $761 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $31k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 202 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y 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.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 202 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.17%
Cap rate
9.06%
Cash-on-cash
9.89%
DSCR
1.44
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$103,610
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
826 Charles Ave 0.07mi 2/1.0 (+1) 800 (+0%) 15mo $80,000 $100 78
415 Michigan St 0.16mi 1/1.0 770 (-3%) 17mo $85,000 $110 72
742 Breathitt Ave 0.40mi 2/1.0 (+1) 760 (-5%) 0mo $155,000 $204 68
333 Georgetown Pl 0.26mi 1/1.0 768 (-4%) 21mo $50,000 $65 64
869 Whitney Ave 0.13mi 2/1.0 (+1) 893 (+12%) 6mo $70,000 $78 63
806 Charles Ave 0.02mi 2/1.0 (+1) 882 (+11%) 17mo $94,000 $107 62
447 Greenwood Ave 0.62mi 2/1.0 (+1) 804 (+1%) 4mo $115,000 $143 61
722 Florence Ave 0.43mi 2/1.0 (+1) 795 (-0%) 20mo $103,000 $130 58
580 West Short St 0.61mi 2/2.0 (+1) 756 (-5%) 17mo $299,900 $397 40
245 Willard St 0.74mi 2/1.0 (+1) 912 (+14%) 21mo $142,500 $156 19

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
4.1%
Equity multiple
1.17×
Total profit
$5,145
Equity at exit
$16,401
10-year hold
IRR
17.8%
Equity multiple
2.83×
Total profit
$56,250
Equity at exit
$9,511

Cash invested: $30,800 (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 40508

Rents YoY
11.8%
Active inventory
82
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,284 high interval (Pro) →
Mortgage (P&I)
$577
Tax est. 1.5%
$138 /mo · $1,650/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$254

Break-even live

Break-even rent $962
Max offer price $110,000
Occupancy floor 75%

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
$27,500
Closing costs
$3,300
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
330 Newtown Pike Lexington, KY 1.0–3.0 1.0–2.0 976 $1,033 $1.06 23d 1 0.22mi
345 Blackburn Ave Lexington, KY 2.0 2.0 946 $1,925 $2.03 14d 1 0.34mi
547 N Broadway #2 Lexington, KY 1.0 1.0 650 $1,000 $1.54 23d 1 0.77mi
325 W 6th St Lexington, KY 1.0 1.0 900 $1,300 $1.44 23d 1 0.86mi
208 Clyde St Lexington, KY 2.0 1.0 982 $1,100 $1.12 21d 1 0.96mi
334 S Broadway Lexington, KY 1.0 650 $849 $1.31 23d 1 0.98mi
423 N Martin Luther King Blvd Lexington, KY 1.0 732 $795 $1.09 23d 1 1.10mi
434 N Martin Luther King Blvd #201 Lexington, KY 2.0 2.0 950 $1,450 $1.53 23d 1 1.13mi
120 E Main St Lexington, KY 2.0 1.0–2.0 710 $1,888 $2.66 14d 20 1.13mi
261 S Limestone #303 Lexington, KY 2.0 2.0 1102 $2,995 $2.72 23d 1 1.16mi
275 S Limestone #115 Lexington, KY 2.0 2.0 1010 $2,500 $2.48 23d 1 1.19mi
214 E Seventh St Lexington, KY 2.0 1.0 832 $1,000 $1.20 23d 1 1.27mi
199 Eddie St Lexington, KY 2.0 1.0 552 $1,295 $2.35 14d 1 1.29mi
161 E Loudon Ave Lexington, KY 2.0 1.0 1118 $1,300 $1.16 23d 1 1.31mi
402 Gunn St #201 Lexington, KY 1.0 1.0 625 $950 $1.52 23d 1 1.32mi
402 Gunn St #202 Lexington, KY 1.0 1.0 625 $900 $1.44 23d 1 1.32mi
585 S Upper St #114 Lexington, KY 2.0 2.0 1000 $1,995 $2.00 23d 1 1.33mi
500 Ohio St Unit 3 Lexington, KY 1.0 1.0 825 $695 $0.84 14d 1 1.35mi
700 Red Mile Rd Lexington, KY 1.0–2.0 1.0 699 $1,095 $1.57 21d 1 1.43mi
426 E Fifth St Unit Z1 Lexington, KY 2.0 1.0 719 $1,195 $1.66 23d 1 1.45mi

Listing history 21 events

  1. 2026-06-18
    days on market $110,000 Active 202 DOM
  2. 2026-06-17
    days on market $110,000 Active 201 DOM
  3. 2026-06-16
    days on market $110,000 Active 200 DOM
  4. 2026-06-15
    days on market $110,000 Active 199 DOM
  5. 2026-06-14
    days on market $110,000 Active 197 DOM
  6. 2026-06-13
    days on market $110,000 Active 196 DOM
  7. 2026-06-10
    days on market $110,000 Active 194 DOM
  8. 2026-06-09
    days on market $110,000 Active 193 DOM
  9. 2026-06-08
    days on market $110,000 Active 192 DOM
  10. 2026-06-07
    days on market $110,000 Active 191 DOM
  11. 2026-06-05
    days on market $110,000 Active 188 DOM
  12. 2026-06-03
    days on market $110,000 Active 187 DOM
  13. 2026-06-02
    days on market $110,000 Active 186 DOM
  14. 2026-06-01
    days on market $110,000 Active 185 DOM
  15. 2026-05-31
    days on market $110,000 Active 184 DOM
  16. 2025-11-27
    listed $110,000 Active
  17. 2025-11-20
    historical
  18. 2025-10-16
    price $110,000
  19. 2025-10-04
    listed $125,000 Active
  20. 2025-09-04
    historical
  21. 2024-04-16
    listed $139,900 Active

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

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 2/10 Low 0 unhealthy d/yr today · 2 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
$15,403
− Mortgage interest
−$6,162
− Property taxes
−$1,650
− Insurance
−$550
− Repairs & maintenance
−$1,232
− Management
−$1,232
− Depreciation
−$3,200
Taxable income
$1,377
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$330
After-tax cash flow
$2,716/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)
23,756
Household income
$29,440
Rent vs Own
70.5% rent · 29.5% own
Severe rent burden
2644.0

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 0.58)
Race & ethnicity
White 60% Black 22% Hispanic / Latino 9% Two or more races 7% Asian 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Serbian 2% Italian 2% Lithuanian 2%
Foreign-born
9% · Canada, China
Languages at home
87% English-only · Spanish 8% Chinese 1% Other Indo-European 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
▼ -251.04%
Current HPI
204.3994
Rent YoY
▲ 11.83%
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

-21.4% since first listed
6 events — show timeline
  • 2025-11-27 Listed $110,000 ImagineMLS
  • 2025-11-20 Listing Removed ImagineMLS
  • 2025-10-16 Price Changed $110,000 ImagineMLS
  • 2025-10-04 Listed $125,000 ImagineMLS
  • 2025-09-04 Listing Removed ImagineMLS
  • 2024-04-16 Listed $139,900 ImagineMLS

Property tax history

+2.6%/yr

Latest (2015): $103 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…