CashFlowRE
Sign in Sign up
346 Ohio St 🏷️ Likely Rental
B- Composite 68.56
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 +25.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.6/10.0
  • 1% rule +5.7/10.0
  • 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

$199,900

346 Ohio St · Lexington-Fayette, KY 40508
5 bd · 2.0 ba · 2,013 sqft · MultiFamily public records · 96 Days on market
Built 1900 3,833 sqft lot Est $360k · 45% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Attention investors! As-is listing: Great opportunity to acquire a cash-flowing rental property near downtown Lexington at an attractive price point. This duplex features Unit A with 3-bedroom, 1-bath and Unit B with 2-bedroom, 1 bath. Both units are currently rented and occupied, making it produce income from day one. Rented at $2,330/month, with Unit A bringing in $1,265/mo and Unit B bringing in $1,065/mo. Tenants have been with us since early 2024. This one checks the boxes for investors looking to build or expand their portfolio! Schedule a showing today.

Key facts

  • 3,833 sq ft lot
  • Built 1900
  • Listed 96 days

Property features AI

Finance

  • Other: Located in the Downtown subdivision

Exterior

  • Utilities: Public water; Public sewer; Electricity connected; Cable available; Natural gas not available; Sewer connected; Water connected
  • Home design: Duplex; Two levels
  • Construction: Vinyl siding; Shingle roof; Block and pillar/post/pier foundation; Built-up building area (total building area recorded)
  • Exterior features: Shed(s); Chain link fencing; Few trees on the lot

Interior

  • Kitchen: Refrigerator; Range
  • Bedrooms: Total of 13 rooms (includes bedrooms and living spaces)
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric forced-air heating; Central air conditioning
  • Interior features: Blinds on windows; Awning(s)
  • 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 $199,900 price doesn't fit this home's estimated sale value (~$360,327) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 5-bed/2.0-bath multifamily listed at $200k.

Deal economics

  • At list price, monthly cash flow is $484 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $182k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% 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: William Wells Brown Elementary (math 8% / reading 12%, grade F, #648 of 676 statewide, top 98%, 308 students, 86% FRL); Lexington Trad Magnet School (math 11% / reading 29%, grade F, #206 of 217 statewide, top 95%, 296 students, 81% FRL); Frederick Douglass High School (math 36% / reading 42%, grade F, #51 of 254 statewide, top 21%, 1,667 students, 43% FRL) — zoned schools average 70% FRL vs 44% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 23% at this address vs 40% district-wide (-17 pts) — the specific schools serving this property underperform the Fayette County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+11.8%/yr); 82 active listings in the ZIP; 5 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 $56k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 96 days — a 9% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 26y 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 $100k; list at $200k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $181,909 (9.0% below list)

Questions for the listing agent

  1. It's been on market 96 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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 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
1.07%
Cap rate
9.20%
Cash-on-cash
10.37%
DSCR
1.46
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$360,327
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
421 East Second St 0.21mi 4/2.0 (-1) 2,272 (+13%) 11mo $370,000 $163 55
528 North Broadway Rd 0.64mi 4/2.5 (-1) 2,000 (-1%) 11mo $528,000 $264 53
470 Johnson Ave Unit 1 & 2 0.35mi 4/2.0 (-1) 2,144 (+6%) 22mo $335,000 $156 50
228 Rose St 0.61mi 5/3.0 2,100 (+4%) 21mo $375,000 $179 43

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
4.3%
Equity multiple
1.17×
Total profit
$9,674
Equity at exit
$29,806
10-year hold
IRR
17.6%
Equity multiple
2.78×
Total profit
$99,414
Equity at exit
$17,284

Cash invested: $55,972 (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
7.8×

Monthly cashflow live

Estimated rent
$2,146 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$80 /mo · $966/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$451
Net cashflow
$484

Break-even live

Break-even rent $1,534
Max offer price $199,900
Occupancy floor 72%

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
$49,975
Closing costs
$5,997
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
263 N Limestone Lexington, KY 5.0 2.0 2500 $2,800 $1.12 23d 1 0.40mi
627 N Martin Luther King Blvd Lexington, KY 4.0 2.0 1440 $1,400 $0.97 23d 1 0.51mi
341 Grosvenor Ave Unit 3 & 4 Lexington, KY 6.0 6.0 1734 $5,200 $3.00 23d 1 0.63mi
374 Park Ave Lexington, KY 4.0 2.0 1513 $3,500 $2.31 14d 1 0.98mi
443 Shawnee Ave Lexington, KY 4.0 1.0 1435 $1,600 $1.11 23d 1 1.33mi

Listing history 32 events

  1. 2026-06-18
    days on market $199,900 Active 96 DOM
  2. 2026-06-17
    days on market $199,900 Active 95 DOM
  3. 2026-06-16
    days on market $199,900 Active 94 DOM
  4. 2026-06-15
    days on market $199,900 Active 93 DOM
  5. 2026-06-14
    days on market $199,900 Active 91 DOM
  6. 2026-06-13
    days on market $199,900 Active 90 DOM
  7. 2026-06-10
    days on market $199,900 Active 88 DOM
  8. 2026-06-09
    days on market $199,900 Active 87 DOM
  9. 2026-06-08
    days on market $199,900 Active 86 DOM
  10. 2026-06-07
    days on market $199,900 Active 85 DOM
  11. 2026-06-05
    days on market $199,900 Active 82 DOM
  12. 2026-06-03
    days on market $199,900 Active 81 DOM
  13. 2026-06-02
    days on market $199,900 Active 80 DOM
  14. 2026-06-01
    days on market $199,900 Active 79 DOM
  15. 2026-05-31
    days on market $199,900 Active 78 DOM
  16. 2026-05-20
    price $199,900
  17. 2026-04-20
    price $204,900
  18. 2025-12-10
    listed $209,000 Active
  19. 2023-08-13
    historical $1,100
  20. 2023-07-16
    listed $1,100
  21. 2023-04-17
    soldstatus $100,000
  22. 2010-02-01
    historical
  23. 2009-08-04
    listed $77,500
  24. 2007-06-18
    historical
  25. 2006-12-18
    listed $65,000
  26. 2006-12-17
    historical
  27. 2006-06-21
    listed $69,900
  28. 2003-05-28
    historical
  29. 2002-01-28
    listed $89,000
  30. 2001-06-21
    soldstatus $86,000
  31. 2001-03-25
    historical
  32. 2000-10-15
    listed $76,000

ⓘ 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
$966 · $80/mo
Projected year-2 tax
$1,719 · $143/mo
Expected delta
+$753/yr (+$63/mo · 78.0%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% 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 100% 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
$25,756
− Mortgage interest
−$11,198
− Property taxes
−$966
− Insurance
−$1,000
− Repairs & maintenance
−$2,060
− Management
−$2,060
− Depreciation
−$5,815
Taxable income
$2,657
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$638
After-tax cash flow
$5,165/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

+163.0% since first listed
17 events — show timeline
  • 2026-05-20 Price Changed $199,900 ImagineMLS
  • 2026-04-20 Price Changed $204,900 ImagineMLS
  • 2025-12-10 Listed $209,000 ImagineMLS
  • 2023-08-13 Rental Removed $1,100 APPFOLIO
  • 2023-07-16 Listed for Rent $1,100 APPFOLIO
  • 2023-04-17 Sold (Public Records) $100,000 Public Records
  • 2010-02-01 Listing Removed ImagineMLS
  • 2009-08-04 Listed $77,500 ImagineMLS
  • 2007-06-18 Listing Removed ImagineMLS
  • 2006-12-18 Listed $65,000 ImagineMLS
  • 2006-12-17 Listing Removed ImagineMLS
  • 2006-06-21 Listed $69,900 ImagineMLS
  • 2003-05-28 Listing Removed ImagineMLS
  • 2002-01-28 Listed $89,000 ImagineMLS
  • 2001-06-21 Sold (MLS) $86,000 ImagineMLS
  • 2001-03-25 Listing Removed ImagineMLS
  • 2000-10-15 Listed $76,000 ImagineMLS

Property tax history

+1.8%/yr

Latest (2015): $966 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…