1663 Polin RdWillisburgKY40078
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 1663 Polin Rd, Willisburg, KY, 40078 in Willisburg is capital appreciation. Rental yield 5.59%. The 5.59% gross yield at $529,900 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $146,402 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (1.04) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $151,973.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.6% | 8.1% |
| Monthly Cash Flow | $(757) | $250 |
City averages based on Willisburg market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,468 |
| Total Monthly Debt Service | $3,014 |
| DSCR Ratio | 0.82x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2002
19.17 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 40078, Willisburg, KY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,054 (100%) |
| Owner Occupied HU | 758 (71.9%) |
| Renter Occupied HU | 148 (14.0%) |
| Vacant Housing Units | 148 (14.0%) |
| Median Home Value | $213,068 |
| Average Home Value | $217,088 |
Housing Distribution
Address Breakdown
Residential
1,041
Single Family
1,041
Multi-Family
0
Businesses
26
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 2002
19.17 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 40078, Willisburg, KY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,054 (100%) |
| Owner Occupied HU | 758 (71.9%) |
| Renter Occupied HU | 148 (14.0%) |
| Vacant Housing Units | 148 (14.0%) |
| Median Home Value | $213,068 |
| Average Home Value | $217,088 |
Housing Distribution
Address Breakdown
Residential
1,041
Single Family
1,041
Multi-Family
0
Businesses
26
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices