1354 McElrath RdDexterKY42036
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1354 McElrath Rd, Dexter, KY, 42036 in Dexter. Priced at $219,900, it generates $2,060/mo in gross rent and $722/mo in net monthly cash flow, a 11.24% yield that comfortably supports the 2.08 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,665. Five-year appreciation: $60,754. Equity from principal paydown: $2,025/yr. Total projected cumulative return: $129,713.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 8.2% |
| Monthly Cash Flow | $722 | $350 |
City averages based on Dexter market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,060 |
| Total Monthly Debt Service | $1,251 |
| DSCR Ratio | 1.65x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1998
4.94 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 42036, Dexter, KY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 631 (100%) |
| Owner Occupied HU | 495 (78.4%) |
| Renter Occupied HU | 81 (12.8%) |
| Vacant Housing Units | 55 ( 8.7%) |
| Median Home Value | $165,938 |
| Average Home Value | $181,157 |
Housing Distribution
Address Breakdown
Residential
568
Single Family
568
Multi-Family
0
Businesses
9
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 1998
4.94 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 42036, Dexter, KY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 631 (100%) |
| Owner Occupied HU | 495 (78.4%) |
| Renter Occupied HU | 81 (12.8%) |
| Vacant Housing Units | 55 ( 8.7%) |
| Median Home Value | $165,938 |
| Average Home Value | $181,157 |
Housing Distribution
Address Breakdown
Residential
568
Single Family
568
Multi-Family
0
Businesses
9
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices