Rental Property Investment Analysis
Investment metrics for Hebron, KY 41048
zillow
Single Family
📍 Hebron, KY 41048
$334,900
🛏 3 bed
🚿 2 bath
📐 1,600 sqft
18
/ 100
Deal Score
F
High Risk Investment
Grade F · 18/100
Monthly Cash Flow
$-254
After all expenses
Cap Rate
5.32%
Below 6% threshold
Monthly Rent
$2,176/mo
Estimated
Total Expenses
$2,430/mo
All-in monthly
Cash-on-Cash
-3.96%
Low return
Annual Cash Flow
$-3,050
Per year
Break-Even Analysis
Break-Even Rent
$2,430 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (18/100) with a negative cash flow of $-254/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family at Hebron, KY 41048 is listed at $334,900 with 3 bed / 2 bath and 1,600 sq ft.
The estimated monthly rent is $2,176, generating a negative monthly cash flow of $-254 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.32% and the cash-on-cash return is -3.96%. This deal received a score of 18/100 (Grade F: High Risk Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk