CashFlowRE
Sign in Sign up
13404 Dixie Hwy
D Composite 43.05
Why this score? — see what drove the D 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 +16.8/30.0
  • ARV discount +6.6/15.0
  • DSCR +5.2/10.0
  • 1% rule +4.0/10.0
  • Rent growth +3.0/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$185,000

13404 Dixie Hwy · Louisville/Jefferson County metro government (balance), KY 40272
3 bd · 1.5 ba · 986 sqft · SingleFamily · 12 Days on market
Built 1956 9,222 sqft lot Est $181k · at est.

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

Listing remarks MLS

Welcome to this charming ranch-style home located in the Valley Village neighborhood. This lovely home is perfect for anyone who desires a comfortable and convenient living space. The spacious living room welcomes you into the home, offering large windows that provide plenty of natural light. The living room flows into the eat-in kitchen, creating an open concept living space that is perfect for entertaining guests. A spacious laundry room can be found off the kitchen and is conveniently located near the primary bedroom. The primary bedroom features an ensuite half bathroom and a walk-in closet. The two additional bedrooms are serviced by the home's full bathroom. Outside, the fenced yard provides a secure space for pets to play, as well as an ideal spot for hosting summer barbecues or relaxing in the sunshine. A shed, with electrical service, is an added bonus. Located just minutes away from local dining, shopping, Jefferson Memorial Forest, Fort Knox, and more! Sellers are motivated - don't miss your chance to own this wonderful home! Schedule your showing today!

Key facts

  • Covered front porch
  • Vaulted ceiling
  • Fenced backyard

Tags

COVERED FRONT PORCHVAULTED CEILINGNEW KITCHEN APPLIANCESUPDATED BATHROOMFENCED BACKYARDLARGE STORAGE SHED

Property features AI

Finance

  • Other: Located in the Valley Village subdivision
  • HOA & community: No association fee

Exterior

  • Parking: Driveway
  • Utilities: Electricity connected
  • Home design: Single-family ranch home; One story
  • Construction: Built in 1956; Wood frame construction; Shingle roof; Slab foundation
  • Exterior features: Fully fenced yard with wood and chain-link fencing

Interior

  • Kitchen: Kitchen located on the first floor
  • Bedrooms: Three bedrooms total, all on the first floor; Primary bedroom on the first floor
  • Bathrooms: One full bathroom on the first floor; One half bathroom on the first floor
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Eight total rooms; Four closets; Living room on the first floor; No basement
  • Laundry & utility: Laundry room on the first floor; First-floor laundry

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.5-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $120 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $166k (10.1% below list).
  • Recommended offer: $166k (10.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 4.0% in Louisville/Jefferson County metro government (balance) — 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 D — affects rentability + tenant quality, not the cash-flow math above.
  • Jefferson County (urban): math 19% / reading 35% proficiency, ranked #121 of 165 in KY (top 73%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Watson Lane Elementary (math 8% / reading 17%); Robert Frost Sixth-Grade Academy (math 3% / reading 14%); Valley High (math 17% / reading 22%, grade F, #213 of 254 statewide, top 86%, 964 students, 70% FRL).
  • Zoned-school proficiency averages 13% at this address vs 27% district-wide (-14 pts) — the specific schools serving this property underperform the Jefferson County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.1%/yr); 218 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 2,836 units permitted in Jefferson County in 2024 (1,558 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Jefferson County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 20y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $155k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $166,402 (10.1% below list)

Questions for the listing agent

  1. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.90%
Cap rate
7.07%
Cash-on-cash
2.78%
DSCR
1.12
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$181,424
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
13404 Dixie Hwy 0.00mi 3/1.5 986 (0%) 1mo $192,000 $195 99
13410 Hinchbrook Blvd 0.24mi 3/1.5 1,018 (+3%) 7mo $199,000 $195 77
13413 Kinross Blvd 0.16mi 3/1.5 1,068 (+8%) 3mo $197,000 $184 76
13206 Meadowlawn Dr 0.32mi 3/1.0 1,025 (+4%) 4mo $183,000 $179 73
13207 Meadowlawn Dr 0.33mi 3/1.0 936 (-5%) 7mo $159,900 $171 68
13606 Kinross Blvd 0.36mi 3/1.0 1,038 (+5%) 8mo $195,000 $188 66
7101 Betsy Ross Dr 0.56mi 3/1.0 1,035 (+5%) 1mo $208,000 $201 63
13405 Lidcomb Ave 0.60mi 3/1.0 1,038 (+5%) 2mo $182,000 $175 60
12810 E Orell Rd 0.65mi 2/1.0 (-1) 972 (-1%) 1mo $75,000 $77 60
7009 Nathan Hale Way 0.57mi 3/1.0 1,038 (+5%) 8mo $165,000 $159 56
6619 Scenic Trl 0.73mi 3/1.5 1,025 (+4%) 6mo $195,000 $190 54
13416 N Blakely Ln 0.72mi 2/1.0 (-1) 880 (-11%) 3mo $50,325 $57 39

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 · 2.07% rent growth · sell at horizon

5-year hold
IRR
-12.9%
Equity multiple
0.54×
Total profit
$-23,907
Equity at exit
$27,584
10-year hold
IRR
-5.3%
Equity multiple
0.67×
Total profit
$-17,301
Equity at exit
$15,995

Cash invested: $51,800 (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 40272

Rents YoY
2.1%
Active inventory
218
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,664 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$147 /mo · $1,769/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$349
Net cashflow
$120

Break-even live

Break-even rent $1,512
Max offer price $185,000
Occupancy floor 88%

Sensitivity live

Price -10% $225 -5% $172 +0% $120 +5% $68 +10% $15
Rent -10% $-12 -5% $54 +0% $120 +5% $186 +10% $251
Rate -1.0pp $213 -0.5pp $167 base $120 +0.5pp $72 +1.0pp $23

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
$46,250
Closing costs
$5,550
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
13217 Forge Cir Louisville, KY 3.0 1.5 1092 $1,495 $1.37 3d 1 0.32mi
12306 Glengrove Cir Louisville, KY 2.0–3.0 1.0–2.0 1215 $1,976 $1.63 3d 36 1.06mi

Listing history 20 events

  1. 2026-05-05
    status Pending
  2. 2026-04-24
    historical Active Under Contract
  3. 2026-04-23
    listed $185,000 Active
  4. 2023-08-31
    soldstatus $155,000 Closed 1081-char remark
    Show marketing remark (1081 chars)

    Welcome to this charming ranch-style home located in the Valley Village neighborhood. This lovely home is perfect for anyone who desires a comfortable and convenient living space. The spacious living room welcomes you into the home, offering large windows that provide plenty of natural light. The living room flows into the eat-in kitchen, creating an open concept living space that is perfect for entertaining guests. A spacious laundry room can be found off the kitchen and is conveniently located near the primary bedroom. The primary bedroom features an ensuite half bathroom and a walk-in closet. The two additional bedrooms are serviced by the home's full bathroom. Outside, the fenced yard provides a secure space for pets to play, as well as an ideal spot for hosting summer barbecues or relaxing in the sunshine. A shed, with electrical service, is an added bonus. Located just minutes away from local dining, shopping, Jefferson Memorial Forest, Fort Knox, and more! Sellers are motivated - don't miss your chance to own this wonderful home! Schedule your showing today!

  5. 2023-08-31
    soldstatus $155,000
    Show marketing remark (1081 chars)

    Welcome to this charming ranch-style home located in the Valley Village neighborhood. This lovely home is perfect for anyone who desires a comfortable and convenient living space. The spacious living room welcomes you into the home, offering large windows that provide plenty of natural light. The living room flows into the eat-in kitchen, creating an open concept living space that is perfect for entertaining guests. A spacious laundry room can be found off the kitchen and is conveniently located near the primary bedroom. The primary bedroom features an ensuite half bathroom and a walk-in closet. The two additional bedrooms are serviced by the home's full bathroom. Outside, the fenced yard provides a secure space for pets to play, as well as an ideal spot for hosting summer barbecues or relaxing in the sunshine. A shed, with electrical service, is an added bonus. Located just minutes away from local dining, shopping, Jefferson Memorial Forest, Fort Knox, and more! Sellers are motivated - don't miss your chance to own this wonderful home! Schedule your showing today!

  6. 2023-07-24
    historical Active Under Contract 1081-char remark
    Show marketing remark (1081 chars)

    Welcome to this charming ranch-style home located in the Valley Village neighborhood. This lovely home is perfect for anyone who desires a comfortable and convenient living space. The spacious living room welcomes you into the home, offering large windows that provide plenty of natural light. The living room flows into the eat-in kitchen, creating an open concept living space that is perfect for entertaining guests. A spacious laundry room can be found off the kitchen and is conveniently located near the primary bedroom. The primary bedroom features an ensuite half bathroom and a walk-in closet. The two additional bedrooms are serviced by the home's full bathroom. Outside, the fenced yard provides a secure space for pets to play, as well as an ideal spot for hosting summer barbecues or relaxing in the sunshine. A shed, with electrical service, is an added bonus. Located just minutes away from local dining, shopping, Jefferson Memorial Forest, Fort Knox, and more! Sellers are motivated - don't miss your chance to own this wonderful home! Schedule your showing today!

  7. 2023-07-20
    historical
    Show marketing remark (1081 chars)

    Welcome to this charming ranch-style home located in the Valley Village neighborhood. This lovely home is perfect for anyone who desires a comfortable and convenient living space. The spacious living room welcomes you into the home, offering large windows that provide plenty of natural light. The living room flows into the eat-in kitchen, creating an open concept living space that is perfect for entertaining guests. A spacious laundry room can be found off the kitchen and is conveniently located near the primary bedroom. The primary bedroom features an ensuite half bathroom and a walk-in closet. The two additional bedrooms are serviced by the home's full bathroom. Outside, the fenced yard provides a secure space for pets to play, as well as an ideal spot for hosting summer barbecues or relaxing in the sunshine. A shed, with electrical service, is an added bonus. Located just minutes away from local dining, shopping, Jefferson Memorial Forest, Fort Knox, and more! Sellers are motivated - don't miss your chance to own this wonderful home! Schedule your showing today!

  8. 2023-07-20
    listed $155,000 Active 1081-char remark
    Show marketing remark (1081 chars)

    Welcome to this charming ranch-style home located in the Valley Village neighborhood. This lovely home is perfect for anyone who desires a comfortable and convenient living space. The spacious living room welcomes you into the home, offering large windows that provide plenty of natural light. The living room flows into the eat-in kitchen, creating an open concept living space that is perfect for entertaining guests. A spacious laundry room can be found off the kitchen and is conveniently located near the primary bedroom. The primary bedroom features an ensuite half bathroom and a walk-in closet. The two additional bedrooms are serviced by the home's full bathroom. Outside, the fenced yard provides a secure space for pets to play, as well as an ideal spot for hosting summer barbecues or relaxing in the sunshine. A shed, with electrical service, is an added bonus. Located just minutes away from local dining, shopping, Jefferson Memorial Forest, Fort Knox, and more! Sellers are motivated - don't miss your chance to own this wonderful home! Schedule your showing today!

  9. 2023-06-15
    historical
  10. 2023-06-15
    listed $165,000 Active
  11. 2023-06-15
    price $168,500
  12. 2023-06-15
    price $165,000
  13. 2023-05-19
    historical Active Under Contract
  14. 2023-05-18
    listed $155,000 Active
  15. 2020-12-01
    soldstatus $117,250
  16. 2020-11-30
    soldstatus $117,250 Closed
  17. 2020-10-26
    historical Active Under Contract
  18. 2020-10-23
    listed $115,000 Active
  19. 2007-04-18
    historical
  20. 2006-12-18
    listed $89,000

ⓘ 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
$1,769 · $147/mo
Projected year-2 tax
$1,769 · $147/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$19,968
− Mortgage interest
−$10,363
− Property taxes
−$1,769
− Insurance
−$925
− Repairs & maintenance
−$1,597
− Management
−$1,597
− Depreciation
−$5,382
Taxable loss
−$1,665
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$400
After-tax cash flow
$1,839/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
Jefferson County
NCES district ID
2102990
Math proficiency
19% ▼ -17.00%
Reading proficiency
35% ▼ -11.00%
Median HH income
$47,885
Composite
23.45/100
National rank
#7884
State rank
#121 of 165 in KY

Livability — Louisville/Jefferson County metro government (balance)

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Louisville/Jefferson County metro government (balance), KY
County
Jefferson County · 790,184 people
City population
419,741
Metro
Louisville/Jefferson County, KY-IN
Population (ZIP)
38,289
Household income
$69,940
Rent vs Own
23.9% rent · 76.1% own
Severe rent burden
702.0

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
823,112 people
By 2030
849,343 · +3.2%
By 2040
895,696 · +8.8%
By 2050
933,630 · +13.4%
By 2075
1,028,262 · +24.9%
By 2100
1,072,675 · +30.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 9% Hispanic / Latino 9% Two or more races 9%
Hispanic origin (detail)
Mexican 3% Cuban 3%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
6% · Canada
Languages at home
92% English-only · Spanish 7%

Political lean MEDSL · Jefferson

2024 margin
D (+16.6) · D 57.4% · R 40.9% · Other 1.7%
2008→2024 swing
+4.5pp toward D · 2008: 12.0pp · 2024: 16.6pp
All cycles
2024: D+16.6 2020: D+20.1 2016: D+13.3 2012: D+11.1 2008: D+12.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -262.10%
Current HPI
247.2954
Rent YoY
▲ 2.07%
Metro
Louisville/Jefferson County, KY-IN
State GDP YoY
▲ 1.81%
F500 in state
4

Industry mix (Fortune 500 HQ in KY)

Industry F500 HQs Revenue

Price history

+107.9% since first listed
20 events — show timeline
  • 2026-05-05 Pending Metro Search MLS
  • 2026-04-24 Contingent Metro Search MLS
  • 2026-04-23 Listed $185,000 Metro Search MLS
  • 2023-08-31 Sold (Public Records) $155,000 Public Records
  • 2023-08-31 Sold (MLS) $155,000 Metro Search MLS
  • 2023-07-24 Contingent Metro Search MLS
  • 2023-07-20 Listed $155,000 Metro Search MLS
  • 2023-07-20 Listing Removed Metro Search MLS
  • 2023-06-15 Price Changed $165,000 Metro Search MLS
  • 2023-06-15 Price Changed $168,500 Metro Search MLS
  • 2023-06-15 Listed $165,000 Metro Search MLS
  • 2023-06-15 Listing Removed Metro Search MLS
  • 2023-05-19 Contingent Metro Search MLS
  • 2023-05-18 Listed $155,000 Metro Search MLS
  • 2020-12-01 Sold (Public Records) $117,250 Public Records
  • 2020-11-30 Sold (MLS) $117,250 Metro Search MLS
  • 2020-10-26 Contingent Metro Search MLS
  • 2020-10-23 Listed $115,000 Metro Search MLS
  • 2007-04-18 Listing Removed Metro Search MLS
  • 2006-12-18 Listed $89,000 Metro Search MLS

Property tax history

+8.0%/yr

Latest (2025): $1,769 · -2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…