CashFlowRE
Sign in Sign up
724 Florence Ave 🏷️ Likely Rental
B+ Composite 77.04
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • Rent growth +5.0/5.0
  • Schools +3.4/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,500

724 Florence Ave · Lexington-Fayette, KY 40508
3 bd · 1.0 ba · 875 sqft · SingleFamily public records · 123 Days on market
Built 1920 3,250 sqft lot Est $162k · 32% under

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

Listing remarks MLS

Great chance to become an investor in real estate! Has been rented for $550/mo! Several updates, but needs work. SOLD AS IS Seller says Bring Offers!

Key facts

  • Location to bus line
  • Location to downtown
  • Location to parks

Tags

LOCATION TO DOWNTOWNLOCATION TO NEW CIRCLELOCATION TO BUS LINELOCATION TO PARKS

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas connected
  • Home design: House; Composition roof; Vinyl siding
  • Construction: Block foundation
  • Exterior features: Chain link fencing (partial)

Interior

  • Kitchen: Range
  • Bedrooms: 2 total rooms
  • Flooring: Vinyl; Wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Window air conditioning units
  • Interior features: Range; Washer hookup; Electric dryer hookup
  • Laundry & utility: Washer hookup; Electric dryer hookup

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $109,500 price doesn't fit this home's estimated sale value (~$161,875) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $522 ($6k/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: $96k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% 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 B — 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); 83 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $1,490/mo this rent would consume 61% 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 $757 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 ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 123 days — a 12% lower offer ($96k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 19y 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 $50k; list at $110k implies a 117% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,360 (12.0% below list)

Questions for the listing agent

  1. It's been on market 123 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
1.36%
Cap rate
12.01%
Cash-on-cash
20.42%
DSCR
1.91
GRM
6.1

CMA / ARV

ARV (on-the-fly)
$161,875
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
430 Lindberg Dr 0.04mi 3/1.5 920 (+5%) 4mo $170,000 $185 84
407 Glen Arvin Ave 0.13mi 3/1.0 896 (+2%) 19mo $185,000 $206 74
869 Whitney Ave 0.32mi 2/1.0 (-1) 893 (+2%) 7mo $70,000 $78 71
742 Breathitt Ave 0.06mi 2/1.0 (-1) 760 (-13%) 1mo $155,000 $204 70
447 Greenwood Ave 0.22mi 2/1.0 (-1) 804 (-8%) 4mo $115,000 $143 68
962 Waverly Dr 0.45mi 2/2.0 (-1) 900 (+3%) 3mo $199,000 $221 63
806 Charles Ave 0.41mi 2/1.0 (-1) 882 (+1%) 17mo $94,000 $107 60
481 Dominican Dr 0.52mi 3/1.0 925 (+6%) 10mo $166,000 $179 58
482 Erie Rd 0.55mi 3/1.0 864 (-1%) 19mo $177,900 $206 56
459 Erie Rd 0.57mi 3/1.0 952 (+9%) 3mo $193,500 $203 56
826 Charles Ave 0.37mi 2/1.0 (-1) 800 (-9%) 16mo $80,000 $100 51
101 Thompson Rd 0.70mi 2/1.0 (-1) 974 (+11%) 10mo $150,000 $154 35

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
17.8%
Equity multiple
1.76×
Total profit
$23,324
Equity at exit
$16,327
10-year hold
IRR
29.4%
Equity multiple
4.22×
Total profit
$98,776
Equity at exit
$9,468

Cash invested: $30,660 (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
83
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,490 high interval (Pro) →
Mortgage (P&I)
$574
Tax from tax record
$35 /mo · $423/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$313
Net cashflow
$522

Break-even live

Break-even rent $829
Max offer price $109,500
Occupancy floor 60%

Sensitivity live

Price -10% $584 -5% $553 +0% $522 +5% $491 +10% $460
Rent -10% $404 -5% $463 +0% $522 +5% $581 +10% $640
Rate -1.0pp $577 -0.5pp $550 base $522 +0.5pp $493 +1.0pp $465

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
$27,375
Closing costs
$3,285
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
405 Roosevelt Blvd Lexington, KY 3.0 1.0 960 $1,495 $1.56 15d 1 0.09mi
723 Charles Ave Lexington, KY 3.0 1.0 992 $1,300 $1.31 15d 1 0.46mi
330 Newtown Pike Lexington, KY 1.0–3.0 1.0–2.0 976 $1,377 $1.41 25d 1 0.60mi
345 Blackburn Ave Lexington, KY 2.0 2.0 946 $1,925 $2.03 15d 1 0.72mi
301 Thompson Rd Lexington, KY 3.0 1.0 1008 $1,450 $1.44 15d 1 0.83mi
208 Clyde St Lexington, KY 2.0 1.0 982 $1,100 $1.12 22d 1 0.92mi
832 W High St Unit 1 Lexington, KY 3.0 1.5 900 $1,400 $1.56 25d 1 1.07mi
222 W Sixth St Lexington, KY 3.0 1.5 1050 $1,150 $1.10 25d 1 1.24mi
115 W Loudon Ave Unit L97 Lexington, KY 3.0 2.0 960 $980 $1.02 25d 1 1.42mi
434 N Martin Luther King Blvd #201 Lexington, KY 2.0 2.0 950 $1,450 $1.53 25d 1 1.49mi
149 Old Towne Walk Lexington, KY 1.0–3.0 1.0–3.0 906 $1,964 $2.17 25d 1 1.49mi

Listing history 29 events

  1. 2026-06-22
    days on market $109,500 Active 123 DOM
  2. 2026-06-18
    days on market $109,500 Active 120 DOM
  3. 2026-06-17
    days on market $109,500 Active 119 DOM
  4. 2026-06-16
    days on market $109,500 Active 118 DOM
  5. 2026-06-15
    days on market $109,500 Active 117 DOM
  6. 2026-06-14
    days on market $109,500 Active 115 DOM
  7. 2026-06-13
    days on market $109,500 Active 114 DOM
  8. 2026-06-10
    days on market $109,500 Active 112 DOM
  9. 2026-06-09
    days on market $109,500 Active 111 DOM
  10. 2026-06-08
    days on market $109,500 Active 110 DOM
  11. 2026-06-07
    days on market $109,500 Active 109 DOM
  12. 2026-06-05
    days on market $109,500 Active 106 DOM
  13. 2026-06-03
    days on market $109,500 Active 105 DOM
  14. 2026-06-02
    days on market $109,500 Active 104 DOM
  15. 2026-06-01
    days on market $109,500 Active 103 DOM
  16. 2026-05-31
    days on market $109,500 Active 102 DOM
  17. 2026-02-13
    listed $109,500 Active
  18. 2021-07-29
    soldstatus $50,400
  19. 2020-01-24
    soldstatus $24,000
  20. 2016-04-21
    soldstatus $35,000
  21. 2016-04-21
    soldstatus $24,000
  22. 2016-04-20
    soldstatus $24,000 Sold 149-char remark
    Show marketing remark (149 chars)

    Great chance to become an investor in real estate! Has been rented for $550/mo! Several updates, but needs work. SOLD AS IS Seller says Bring Offers!

  23. 2016-04-01
    status Pending 149-char remark
    Show marketing remark (149 chars)

    Great chance to become an investor in real estate! Has been rented for $550/mo! Several updates, but needs work. SOLD AS IS Seller says Bring Offers!

  24. 2016-03-02
    price $33,000 149-char remark
    Show marketing remark (149 chars)

    Great chance to become an investor in real estate! Has been rented for $550/mo! Several updates, but needs work. SOLD AS IS Seller says Bring Offers!

  25. 2016-01-18
    listed $38,000 Active 149-char remark
    Show marketing remark (149 chars)

    Great chance to become an investor in real estate! Has been rented for $550/mo! Several updates, but needs work. SOLD AS IS Seller says Bring Offers!

  26. 2010-02-18
    historical
  27. 2009-08-22
    listed $55,000
  28. 2008-09-30
    historical
  29. 2007-12-11
    listed $55,000

ⓘ 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
$423 · $35/mo
Projected year-2 tax
$942 · $78/mo
Expected delta
+$519/yr (+$43/mo · 122.8%)

ⓘ 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 · 18 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
$17,877
− Mortgage interest
−$6,134
− Property taxes
−$423
− Insurance
−$548
− Repairs & maintenance
−$1,430
− Management
−$1,430
− Depreciation
−$3,185
Taxable income
$4,727
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,135
After-tax cash flow
$5,127/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

+99.1% since first listed
13 events — show timeline
  • 2026-02-13 Listed $109,500 ImagineMLS
  • 2021-07-29 Sold (Public Records) $50,400 Public Records
  • 2020-01-24 Sold (Public Records) $24,000 Public Records
  • 2016-04-21 Sold (Public Records) $24,000 Public Records
  • 2016-04-21 Sold (Public Records) $35,000 Public Records
  • 2016-04-20 Sold (MLS) $24,000 ImagineMLS
  • 2016-04-01 Pending ImagineMLS
  • 2016-03-02 Price Changed $33,000 ImagineMLS
  • 2016-01-18 Listed $38,000 ImagineMLS
  • 2010-02-18 Listing Removed ImagineMLS
  • 2009-08-22 Listed $55,000 ImagineMLS
  • 2008-09-30 Listing Removed ImagineMLS
  • 2007-12-11 Listed $55,000 ImagineMLS

Property tax history

+1.8%/yr

Latest (2015): $423 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…