CashFlowRE
Sign in Sign up
66 Reno Dr
B- Composite 69.19
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.4/10.0
  • Rent growth +3.2/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$70,995

66 Reno Dr · Lexington-Fayette, KY 40324
3 bd · 2.0 ba · 1,001 sqft · Manufactured · 28 Days on market
Built 2026 $500/mo HOA · 29% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

2026 Champion Prime Vertex - 3 Bed, 2 Bath - $70,995 Built for modern, low maintenance living, this brand new single width Vertex model features a well balanced 16×66' layout with an open living space, contemporary kitchen, and three comfortable bedrooms. The bright interior, clean finishes, and efficient design make this home both practical and inviting from day one. Great location and peaceful community with very nice amenities. Contact us today!

Key facts

  • Built 2026
  • Listed 28 days

Property features AI

Finance

  • Other: List price $70,995; Address: 66 Reno Dr, Georgetown KY 40324
  • HOA & community: HOA fee of 500

Exterior

  • Home design: Single-family property; Active listing
  • Exterior features: Living area approximately 1,001

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Interior features: Spec home (Vertex - Sawyier plan)

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/2.0-bath manufactured listed at $71k.

Deal economics

  • At list price, monthly cash flow is $374 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $71k).
  • Recommended offer: $70k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.6% 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.
  • Market conditions: Rents rising (+3.0%/yr); 441 active listings in the ZIP; solid renter incomes; 1,036 units permitted in Fayette County in 2024 (542 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $491 of loan paydown is wiped out by about $2k 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 + 3.0% rent growth), your $20k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($70k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 29% of rent.
Recommended offer $69,930 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
2.43%
Cap rate
12.61%
Cash-on-cash
22.58%
DSCR
2.00
GRM
3.4

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
15.8%
Equity multiple
1.64×
Total profit
$12,650
Equity at exit
$10,586
10-year hold
IRR
24.6%
Equity multiple
3.17×
Total profit
$43,042
Equity at exit
$6,138

Cash invested: $19,879 (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 40324

Rents YoY
3.0%
Active inventory
441
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,727 medium interval (Pro) →
Mortgage (P&I)
$372
Tax est. 1.5%
$89 /mo · $1,065/yr
Insurance
$30
HOA
$500
Vacancy / Maint / Mgmt
$363
Net cashflow
$374

Break-even live

Break-even rent $1,254
Max offer price $70,995
Occupancy floor 73%

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
$17,749
Closing costs
$2,130
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.

HOA detail

Monthly dues
$500 · $6,000/yr

Listing history 15 events

  1. 2026-06-18
    days on market $70,995 Active 28 DOM
  2. 2026-06-17
    days on market $70,995 Active 27 DOM
  3. 2026-06-16
    days on market $70,995 Active 26 DOM
  4. 2026-06-15
    days on market $70,995 Active 25 DOM
  5. 2026-06-14
    days on market $70,995 Active 23 DOM
  6. 2026-06-13
    days on market $70,995 Active 22 DOM
  7. 2026-06-10
    days on market $70,995 Active 20 DOM
  8. 2026-06-09
    days on market $70,995 Active 19 DOM
  9. 2026-06-08
    days on market $70,995 Active 18 DOM
  10. 2026-06-07
    days on market $70,995 Active 17 DOM
  11. 2026-06-05
    days on market $70,995 Active 14 DOM
  12. 2026-06-03
    days on market $70,995 Active 13 DOM
  13. 2026-06-02
    days on market $70,995 Active 12 DOM
  14. 2026-06-01
    days on market $70,995 Active 11 DOM
  15. 2026-05-31
    days on market $70,995 Active 10 DOM

ⓘ 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
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥102°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,729
− Mortgage interest
−$3,977
− Property taxes
−$1,065
− Insurance
−$355
− Repairs & maintenance
−$1,658
− Management
−$1,658
− HOA
−$6,000
− Depreciation
−$2,065
Taxable income
$3,950
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$948
After-tax cash flow
$3,540/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
Scott County · 53,406 people
City population
321,882
Metro
Lexington-Fayette, KY
Population (ZIP)
53,406
Household income
$85,110
Rent vs Own
30.6% rent · 69.4% own
Severe rent burden
993.0

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
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 6% Two or more races 6% Black 5%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 2% Serbian 2% Slovak 2%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4%

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
▼ -105.49%
Current HPI
187.89
Rent YoY
▲ 3.00%
Metro
Lexington-Fayette, KY
State GDP YoY
▲ 1.81%
F500 in state
4

Industry mix (Fortune 500 HQ in KY)

Industry F500 HQs Revenue

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…