CashFlowRE
Sign in Sign up
No image
Fourplex
B- Composite 69.11
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
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • ARV discount +7.5/15.0
  • 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

$525,000

367 N Martin Luther King Blvd · Lexington-Fayette, KY 40508
20 bd · 20.0 ba · 4,300 sqft · MultiFamily public records · 55 Days on market
Built 1949 2,204 sqft lot

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Investment opportunity in Downtown Lexington! This property not only features a 4 Plex but it also has a separate single unit home at 156 E 4th St Lexington, KY on the same lot. These properties offer consistent rental income with a history of minimal vacancy, making it an attractive option for investors seeking immediate cash flow. Conveniently located near dining, parks and UK, the property delivers a strong combination of value, accessibility, and long-term potential.

Key facts

  • Minimal vacancy
  • Near dining
  • Single unit home

Tags

4 PLEXSINGLE UNIT HOMECONSISTENT RENTAL INCOMEMINIMAL VACANCYNEAR DININGNEAR PARKS

Property features AI

Finance

  • Other: Lot size about 0.05 acres
  • Financial info: Information not provided
  • HOA & community: Information not provided

Exterior

  • Parking: Information not provided
  • Security: Information not provided
  • Utilities: Cable available; Electricity connected; Sewer connected; Water connected
  • Home design: Multi-family building; Two stories
  • Construction: Building area approximately 4,300 total square feet
  • Exterior features: Shingle roof

Interior

  • Kitchen: Information not provided
  • Bedrooms: Information not provided
  • Flooring: Information not provided
  • Bathrooms: Five full bathrooms
  • Heating & cooling: Electric forced-air heating; Cooling provided by electric heat pump and window units
  • Interior features: Multi-family layout with five total units
  • Laundry & utility: Information not provided

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 4 × 5-bed/5.0-bath units multifamily listed at $525k.

Deal economics

  • At list price, monthly cash flow is $2k ($28k/yr) — positive. Per door: $592/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($7k rent vs $525k).
  • Recommended offer: $509k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.7% 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; 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 $4k of loan paydown is wiped out by about $16k 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 $147k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($509k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 23y 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 $430k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $509,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. 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
1.32%
Cap rate
11.71%
Cash-on-cash
19.34%
DSCR
1.86
GRM
6.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
16.3%
Equity multiple
1.69×
Total profit
$102,150
Equity at exit
$78,279
10-year hold
IRR
28.1%
Equity multiple
4.05×
Total profit
$448,660
Equity at exit
$45,392

Cash invested: $147,000 (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
25.3×

Monthly cashflow live

Estimated rent
$6,914 medium interval (Pro) →
Mortgage (P&I)
$2,753
Tax from tax record
$121 /mo · $1,449/yr
Insurance
$219
HOA
$0
Vacancy / Maint / Mgmt
$1,452
Net cashflow
$2,369

Break-even live

Break-even rent $3,915
Max offer price $525,000
Occupancy floor 61%

Sensitivity live

Price -10% $2,667 -5% $2,518 +0% $2,369 +5% $2,221 +10% $2,072
Rent -10% $1,823 -5% $2,096 +0% $2,369 +5% $2,643 +10% $2,916
Rate -1.0pp $2,634 -0.5pp $2,503 base $2,369 +0.5pp $2,233 +1.0pp $2,095

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $6,914

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
$131,250
Closing costs
$15,750
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.

Listing history 13 events

  1. 2026-03-31
    listed $525,000 Active
  2. 2024-11-27
    soldstatus $430,000
  3. 2023-11-24
    historical $825
  4. 2023-10-20
    listed $825
  5. 2023-09-30
    historical $825
  6. 2023-08-29
    listed $825
  7. 2016-10-21
    status Pending
  8. 2016-10-20
    historical
  9. 2016-09-29
    listed $170,000 Active
  10. 2004-03-09
    historical
  11. 2003-12-09
    listed $180,000
  12. 2003-06-12
    historical
  13. 2003-01-15
    listed $195,000

ⓘ 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
$1,449 · $121/mo
Projected year-2 tax
$4,515 · $376/mo
Expected delta
+$3,066/yr (+$256/mo · 211.6%)

ⓘ 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 · 17 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
$82,968
− Mortgage interest
−$29,408
− Property taxes
−$1,449
− Insurance
−$2,625
− Repairs & maintenance
−$6,637
− Management
−$6,637
− Depreciation
−$15,273
Taxable income
$20,938
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,025
After-tax cash flow
$23,408/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

+169.2% since first listed
13 events — show timeline
  • 2026-03-31 Listed $525,000 ImagineMLS
  • 2024-11-27 Sold (Public Records) $430,000 Public Records
  • 2023-11-24 Rental Removed $825 APPFOLIO
  • 2023-10-20 Listed for Rent $825 APPFOLIO
  • 2023-09-30 Rental Removed $825 APPFOLIO
  • 2023-08-29 Listed for Rent $825 APPFOLIO
  • 2016-10-21 Pending ImagineMLS
  • 2016-10-20 Listing Removed ImagineMLS
  • 2016-09-29 Listed $170,000 ImagineMLS
  • 2004-03-09 Listing Removed ImagineMLS
  • 2003-12-09 Listed $180,000 ImagineMLS
  • 2003-06-12 Listing Removed ImagineMLS
  • 2003-01-15 Listed $195,000 ImagineMLS

Property tax history

+1.8%/yr

Latest (2015): $1,449 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…