5100 Murphysville RdMaysvilleKY41056
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 5100 Murphysville Rd, Maysville, KY, 41056 in Maysville. Priced at $270,000, it generates $2,268/mo in gross rent and $625/mo in net monthly cash flow, a 10.08% yield that comfortably supports the 1.87 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,497. Five-year appreciation: $74,596. Equity from principal paydown: $2,487/yr. Total projected cumulative return: $142,517.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 7.0% |
| Monthly Cash Flow | $625 | $350 |
City averages based on Maysville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,268 |
| Total Monthly Debt Service | $1,536 |
| DSCR Ratio | 1.48x |
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 2021
3.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 41056, Maysville, KY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,785 (100%) |
| Owner Occupied HU | 3,789 (55.8%) |
| Renter Occupied HU | 2,110 (31.1%) |
| Vacant Housing Units | 886 (13.1%) |
| Median Home Value | $188,400 |
| Average Home Value | $209,817 |
Housing Distribution
Address Breakdown
Residential
6,326
Single Family
6,090
Multi-Family
236
Businesses
687
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 2021
3.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 41056, Maysville, KY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,785 (100%) |
| Owner Occupied HU | 3,789 (55.8%) |
| Renter Occupied HU | 2,110 (31.1%) |
| Vacant Housing Units | 886 (13.1%) |
| Median Home Value | $188,400 |
| Average Home Value | $209,817 |
Housing Distribution
Address Breakdown
Residential
6,326
Single Family
6,090
Multi-Family
236
Businesses
687
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chelsea Morguson • Keller Williams Commonwealth
Mls Name: Imagine MLS
Mls Provider:
Mls ID: #24026342
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.