CashFlowRE
Sign in Sign up
2245 W Jefferson St Triplex
C+ Composite 61.38
Why this score? — see what drove the C+ 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 +21.6/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.9/10.0
  • 1% rule +4.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$394,999

2245 W Jefferson St · Louisville, KY 40212
9 bd · 8.1 ba · 5,416 sqft · MultiFamily · 67 Days on market
Built 1900 6,200 sqft lot ↓ 1% since listing

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 3 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Prime investment opportunity, West End Victorian 8 plex with room to raise rents. Units are all in turnkey condition. This property is fully occupied, and separate electric. Water is shared and there is a $25 per unit water fee per month. All leases are varying. Please reach out to listing agent for a rent roll. There will be an investor open house on Monday, April 20th.

Key facts

  • 6,200 sq ft lot
  • Built 1900
  • Listed 66 days

Property features AI

Finance

  • Other: Lot measures approximately 56.3 x 113 feet (0.14 acres)
  • Financial info: Owner pays some utilities as noted (electric, sewer, trash removal, water); tenant pays water per lease
  • HOA & community: No association fee

Exterior

  • Parking: No covered parking
  • Utilities: Electricity connected; Owner pays electric, sewer, trash removal, and water; tenants pay water according to lease details
  • Home design: Apartment property (multi-unit); Traditional architectural style; Shingle roof; Built in 1900; Property not in a flood plain
  • Construction: Living/building area reported as 5416 (source: other)
  • Exterior features: No exterior amenities listed

Interior

  • Kitchen: 4 kitchens on the 1st level; 4 kitchens on the 2nd level; Ranges provided in each unit; Refrigerators provided in each unit; No dishwashers reported
  • Bedrooms: 8 total bedrooms; 4 bedrooms on the 1st level; 4 bedrooms on the 2nd level
  • Bathrooms: 8 full bathrooms (4 on 1st level, 4 on 2nd level); No partial bathrooms reported
  • Heating & cooling: Cooling present via wall/window units; 8 HVAC units
  • Interior features: Basement present
  • Laundry & utility: Laundry in each of the 4 units on the 1st level; Laundry in each of the 4 units on the 2nd level; Separate meters for units

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 × 2-bed/1-bath units multifamily listed at $395k.

Deal economics

  • At list price, monthly cash flow is $602 ($7k/yr) — positive. Per door: $201/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $384k (2.9% below list).
  • Recommended offer: $371k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 5.0% in Louisville — 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 63/100 on livability (#333 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, health & safety D+, schools D-.
  • 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.
  • Market conditions: Rents flat; 141 active listings in the ZIP; lower-income renter base — watch delinquency; 2,836 units permitted in Jefferson County in 2024 (1,558 in 5+ unit buildings).
  • At $3,837/mo this rent would consume 129% of the median local household income ($36k/yr) (locally 1148% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $42k of equity ($3k loan paydown + $40k appreciation (10.0% local appreciation)).
  • Jefferson County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 0.5% rent growth), your $111k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$68k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 67 days — a 6% lower offer ($371k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — 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 $371,299 (6.0% below list)

Questions for the listing agent

  1. It's been on market 67 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.97%
Cap rate
8.12%
Cash-on-cash
6.54%
DSCR
1.29
GRM
8.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 0.51% rent growth · sell at horizon

5-year hold
IRR
28.1%
Equity multiple
3.21×
Total profit
$243,990
Equity at exit
$355,846
10-year hold
IRR
23.9%
Equity multiple
7.07×
Total profit
$670,921
Equity at exit
$767,396

Cash invested: $110,600 (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 40212

Home prices YoY
11.0%
Rents YoY
0.5%
Active inventory
141
Price-to-rent
25.7×

Monthly cashflow live

Estimated rent
$3,837 high interval (Pro) →
Mortgage (P&I)
$2,071
Tax from tax record
$193 /mo · $2,313/yr
Insurance
$165
HOA
$0
Vacancy / Maint / Mgmt
$806
Net cashflow
$602

Break-even live

Break-even rent $3,074
Max offer price $394,999
Occupancy floor 79%

Sensitivity live

Price -10% $826 -5% $714 +0% $602 +5% $491 +10% $379
Rent -10% $299 -5% $451 +0% $602 +5% $754 +10% $906
Rate -1.0pp $801 -0.5pp $703 base $602 +0.5pp $500 +1.0pp $396

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $3,837

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
$98,750
Closing costs
$11,850
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.

Listing history 17 events

  1. 2026-06-21
    days on market $394,999 Active 67 DOM
  2. 2026-06-18
    days on market $394,999 Active 64 DOM
  3. 2026-06-17
    days on market $394,999 Active 63 DOM
  4. 2026-06-16
    days on market $394,999 Active 62 DOM
  5. 2026-06-15
    days on market $394,999 Active 61 DOM
  6. 2026-06-13
    days on market $394,999 Active 59 DOM
  7. 2026-06-10
    days on market $394,999 Active 56 DOM
  8. 2026-06-09
    days on market $394,999 Active 55 DOM
  9. 2026-06-08
    days on market $394,999 Active 54 DOM
  10. 2026-06-07
    days on market $394,999 Active 53 DOM
  11. 2026-06-03
    days on market $394,999 Active 49 DOM
  12. 2026-06-02
    days on market $394,999 Active 48 DOM
  13. 2026-06-01
    days on market $394,999 Active 47 DOM
  14. 2026-05-31
    days on market $394,999 Active 46 DOM
  15. 2026-05-14
    price $394,999
  16. 2026-05-05
    price $399,998
  17. 2026-04-15
    listed $399,999 Active

ⓘ 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
$2,313 · $193/mo
Projected year-2 tax
$3,397 · $283/mo
Expected delta
+$1,084/yr (+$90/mo · 46.8%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$46,044
− Mortgage interest
−$22,126
− Property taxes
−$2,313
− Insurance
−$1,975
− Repairs & maintenance
−$3,684
− Management
−$3,684
− Depreciation
−$11,491
Taxable income
$772
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$185
After-tax cash flow
$7,044/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

Score
63/100
State rank
#333
US rank
#15887

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment C- Housing A+ Health & safety D+ User ratings C-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Louisville, KY
County
Jefferson County · 790,184 people
City population
769,292
Metro
Louisville/Jefferson County, KY-IN
Population (ZIP)
14,661
Household income
$35,753
Rent vs Own
51.3% rent · 48.7% own
Severe rent burden
1148.0

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
Majority Black (60%)
Race & ethnicity
Black 60% White 37% Two or more races 2% Hispanic / Latino 1%
Common ancestry
Slovak 1% Lithuanian 1% Iranian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

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
▲ 29.02%
Current HPI
293.2624
Rent YoY
▲ 0.51%
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

-1.3% since first listed
3 events — show timeline
  • 2026-05-14 Price Changed $394,999 Metro Search MLS
  • 2026-05-05 Price Changed $399,998 Metro Search MLS
  • 2026-04-15 Listed $399,999 Metro Search MLS

Property tax history

+1.6%/yr

Latest (2025): $2,313 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…