CashFlowRE
Sign in Sign up
347 Ohio St 🏷️ Likely Rental
B Composite 74.44
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 +29.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +6.9/10.0
  • 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

$139,900

347 Ohio St · Lexington-Fayette, KY 40508
2 bd · 1.0 ba · 1,332 sqft · SingleFamily public records · 55 Days on market
Built 1900 3,833 sqft lot Est $256k · 45% under

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

Listing remarks

Turnkey investment opportunity producing $1,200/month in rental income. Ideal for investors seeking immediate cash flow. Up to 4 additional properties can be added to maximize cash flow.

Key facts

  • 3,833 sq ft lot
  • Built 1900
  • Listed 54 days

Property features AI

Finance

  • Other: Located in Fayette County
  • Financial info: Parcel number 16818550

Exterior

  • Home design: Property address: 347 Ohio St, Lexington, KY 40508
  • Construction: Building area listed as 3,833 total
  • Exterior features: Located in the Downtown subdivision; Zoned R-1 (Residential)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heat pump heating; Heat pump cooling
  • Interior features: Heat pump provides both heating and cooling

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 $139,900 price doesn't fit this home's estimated sale value (~$255,744) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $485 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $136k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.5% 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); Frederick Douglass High School (math 36% / reading 42%, grade F, #51 of 254 statewide, top 21%, 1,667 students, 43% FRL) — zoned schools average 65% FRL vs 44% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 24% at this address vs 40% district-wide (-16 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; 39 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 $1,661/mo this rent would consume 68% 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 $967 of loan paydown is wiped out by about $4k 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 $39k 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 ($136k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $16k; list at $140k implies a 774% 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 $135,703 (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. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.19%
Cap rate
10.45%
Cash-on-cash
14.85%
DSCR
1.66
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$255,744
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
331 Wilgus Ave 0.11mi 3/1.5 (+1) 1,260 (-5%) 1mo $242,500 $192 78
517 Goodloe St 0.23mi 2/1.5 1,437 (+8%) 2mo $318,000 $221 73
432 Race St 0.21mi 3/2.5 (+1) 1,380 (+4%) 2mo $289,900 $210 72
117 W Fifth St 0.44mi 2/1.0 1,286 (-4%) 8mo $182,000 $142 67
443 Chestnut St 0.15mi 3/1.0 (+1) 1,144 (-14%) 1mo $109,900 $96 64
380 Nelson Ave 0.41mi 3/2.0 (+1) 1,252 (-6%) 2mo $285,000 $228 60
647 North Limestone 0.59mi 3/1.0 (+1) 1,337 (+0%) 12mo $236,500 $177 57
635 Breckenridge St 0.66mi 3/2.0 (+1) 1,240 (-7%) 3mo $100,000 $81 46
133 Rand Ave 0.41mi 3/1.0 (+1) 1,526 (+15%) 12mo $300,000 $197 41
511 Breckenridge St 0.53mi 3/1.5 (+1) 1,492 (+12%) 9mo $212,000 $142 41
265 E Loudon Ave 0.73mi 3/2.0 (+1) 1,422 (+7%) 10mo $237,000 $167 37
559 Breckenridge St 0.58mi 3/2.0 (+1) 1,180 (-11%) 11mo $242,000 $205 36

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
10.4%
Equity multiple
1.43×
Total profit
$16,915
Equity at exit
$20,860
10-year hold
IRR
22.9%
Equity multiple
3.40×
Total profit
$94,173
Equity at exit
$12,096

Cash invested: $39,172 (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
7.0×

Monthly cashflow live

Estimated rent
$1,661 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$35 /mo · $423/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$349
Net cashflow
$485

Break-even live

Break-even rent $1,047
Max offer price $139,900
Occupancy floor 66%

Sensitivity live

Price -10% $564 -5% $524 +0% $485 +5% $445 +10% $405
Rent -10% $353 -5% $419 +0% $485 +5% $550 +10% $616
Rate -1.0pp $555 -0.5pp $520 base $485 +0.5pp $448 +1.0pp $412

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
$34,975
Closing costs
$4,197
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 39 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
425 Hawkins Ave Lexington, KY 3.0 1.5 1124 $1,570 $1.40 15d 1 0.14mi
434 N Martin Luther King Blvd #201 Lexington, KY 2.0 2.0 950 $1,450 $1.53 24d 1 0.20mi
236 Warnock St Lexington, KY 3.0 1.0 1028 $2,200 $2.14 24d 1 0.28mi
211 E Sixth St Lexington, KY 3.0 1.0 1400 $1,500 $1.07 24d 1 0.38mi
658 Elm Tree Ln Lexington, KY 3.0 2.0 1350 $1,800 $1.33 24d 1 0.45mi
231 Walton Ave Unit 206 Lexington, KY 2.0 2.0 1178 $1,700 $1.44 24d 1 0.50mi
706 Lancaster Ave Lexington, KY 3.0 3.0 1050 $1,495 $1.42 15d 1 0.53mi
111 Woodland Ave #309 Lexington, KY 2.0 2.0 1833 $3,300 $1.80 24d 1 0.55mi
120 E Main St Lexington, KY 2.0 1.0–2.0 710 $2,486 $3.50 15d 20 0.55mi
222 W Sixth St Lexington, KY 3.0 1.5 1050 $1,150 $1.10 24d 1 0.56mi
444 N Broadway Lexington, KY 3.0 1.0 1160 $1,595 $1.38 24d 1 0.57mi
325 W 6th St Lexington, KY 1.0 1.0 900 $1,300 $1.44 24d 1 0.63mi
143 Woodland Ave Lexington, KY 2.0 1.0 1100 $1,650 $1.50 24d 1 0.63mi
341 Grosvenor Ave Unit 3 Lexington, KY 3.0 3.0 875 $2,500 $2.86 24d 1 0.68mi
170 E Loudon Ave Unit 2 Lexington, KY 3.0 1.0 1500 $1,350 $0.90 24d 1 0.71mi
161 E Loudon Ave Lexington, KY 2.0 1.0 1118 $1,300 $1.16 24d 1 0.74mi
261 S Limestone #303 Lexington, KY 2.0 2.0 1102 $2,995 $2.72 24d 1 0.79mi
275 S Limestone #140 Lexington, KY 2.0 2.0 1578 $4,700 $2.98 24d 1 0.80mi
275 S Limestone #115 Lexington, KY 2.0 2.0 1010 $2,500 $2.48 24d 1 0.80mi
275 S Limestone #135 Lexington, KY 3.0 2.0 1142 $2,950 $2.58 15d 1 0.80mi
444 Jefferson St Unit A Lexington, KY 2.0 2.0 1220 $1,950 $1.60 15d 1 0.84mi
51 Mentelle Park Unit 4 Lexington, KY 1.0 1.0 1000 $1,060 $1.06 15d 1 0.86mi
355 S Broadway #305 Lexington, KY 2.0 2.0 1436 $2,900 $2.02 24d 1 0.90mi
115 W Loudon Ave Unit L97 Lexington, KY 3.0 2.0 960 $980 $1.02 24d 1 0.90mi
345 Blackburn Ave Lexington, KY 2.0 2.0 946 $1,925 $2.03 15d 1 0.96mi
303 Owsley Ave Lexington, KY 3.0 2.0 1188 $2,100 $1.77 15d 1 1.01mi
324 Hillcrest Ave Unit Z1 Lexington, KY 3.0 2.0 1550 $1,499 $0.97 22d 1 1.07mi
330 Newtown Pike Lexington, KY 1.0–3.0 1.0–2.0 976 $1,205 $1.23 24d 1 1.08mi
585 S Upper St #114 Lexington, KY 2.0 2.0 1000 $1,995 $2.00 24d 1 1.10mi
832 W High St Unit 1 Lexington, KY 3.0 1.5 900 $1,400 $1.56 24d 1 1.15mi
161 Preston Ave #3 Lexington, KY 2.0 1.0 900 $1,500 $1.67 15d 1 1.17mi
1211 N Limestone Lexington, KY 3.0 1.0 1300 $1,050 $0.81 24d 1 1.18mi
458 Morgan Ave Lexington, KY 3.0 1.0 1275 $1,325 $1.04 24d 1 1.21mi
723 Charles Ave Lexington, KY 3.0 1.0 992 $1,300 $1.31 15d 1 1.22mi
411 Morgan Ave Lexington, KY 3.0 2.0 1160 $1,600 $1.38 22d 1 1.22mi
1105 Sparks Rd Lexington, KY 3.0 1.0 1302 $1,575 $1.21 24d 1 1.23mi
232 Bassett Ave Lexington, KY 2.0 1.0 989 $1,495 $1.51 15d 1 1.24mi
132 Bassett Ave Lexington, KY 3.0 2.0 1850 $2,900 $1.57 22d 1 1.28mi
1120 Sparks Rd Lexington, KY 3.0 1.0 1200 $1,600 $1.33 22d 1 1.29mi

Listing history 20 events

  1. 2026-06-18
    days on market $139,900 Active 55 DOM
  2. 2026-06-17
    days on market $139,900 Active 54 DOM
  3. 2026-06-16
    days on market $139,900 Active 53 DOM
  4. 2026-06-15
    days on market $139,900 Active 52 DOM
  5. 2026-06-14
    days on market $139,900 Active 50 DOM
  6. 2026-06-13
    days on market $139,900 Active 49 DOM
  7. 2026-06-10
    days on market $139,900 Active 47 DOM
  8. 2026-06-09
    days on market $139,900 Active 46 DOM
  9. 2026-06-08
    days on market $139,900 Active 45 DOM
  10. 2026-06-07
    days on market $139,900 Active 44 DOM
  11. 2026-06-05
    days on market $139,900 Active 41 DOM
  12. 2026-06-03
    days on market $139,900 Active 40 DOM
  13. 2026-06-02
    days on market $139,900 Active 39 DOM
  14. 2026-06-01
    days on market $139,900 Active 38 DOM
  15. 2026-05-31
    days on market $139,900 Active 37 DOM
  16. 2026-05-06
    price $139,900
  17. 2026-04-28
    price $144,999
  18. 2026-04-23
    listed $139,999 Active
  19. 2015-10-01
    soldstatus $16,000
  20. 2015-08-27
    soldstatus $20,000

ⓘ 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
$1,203 · $100/mo
Expected delta
+$781/yr (+$65/mo · 184.7%)

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

Climate risk First Street

  • 🌊 Flood 4/10 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
$19,927
− Mortgage interest
−$7,837
− Property taxes
−$423
− Insurance
−$700
− Repairs & maintenance
−$1,594
− Management
−$1,594
− Depreciation
−$4,070
Taxable income
$3,710
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$890
After-tax cash flow
$4,926/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

+599.5% since first listed
5 events — show timeline
  • 2026-05-06 Price Changed $139,900 ImagineMLS
  • 2026-04-28 Price Changed $144,999 ImagineMLS
  • 2026-04-23 Listed $139,999 ImagineMLS
  • 2015-10-01 Sold (Public Records) $16,000 Public Records
  • 2015-08-27 Sold (Public Records) $20,000 Public Records

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…