CashFlowRE
Sign in Sign up
2726 Algonquin Pkwy
D Composite 42.1
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 +13.1/30.0
  • Appreciation +10.0/10.0
  • Rent growth +4.5/5.0
  • DSCR +3.9/10.0
  • Livability +3.2/5.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • ARV discount +0.0/15.0

$139,000

2726 Algonquin Pkwy · Louisville, KY 40210
2 bd · 1.0 ba · 700 sqft · SingleFamily · 79 Days on market
Built 1951 5,088 sqft lot Est $105k · 32% over ↓ 6% since listing

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

Listing remarks

Welcome to 2627 Algonquin Pkwy—where modern updates meet classic charm! FULL APPLIANCE PACKAGE OFFERED! This beautifully renovated home is move-in ready and perfect for buyers seeking style, comfort, and convenience. Step inside to discover a fresh, updated interior featuring a fully renovated kitchen complete with brand-new appliances, offering both functionality and a sleek, modern feel—perfect for everyday living & entertaining. The home also boasts a completely updated bathroom with contemporary finishes designed for comfort and style. Enjoy relaxing mornings or evening unwinding on the brand-new front porch, adding both curb appeal and a welcoming outdoor space. Every

Key facts

  • Updated bathroom
  • 5,088 sq ft lot
  • Parking

Tags

FULLY RENOVATED KITCHENUPDATED BATHROOMBRAND-NEW FRONT PORCH

Property features AI

Finance

  • Other: Subdivision: ALGONQUIN PLACE
  • HOA & community: No association fee

Exterior

  • Parking: Driveway
  • Utilities: Electricity connected
  • Home design: Single-family residence; Bungalow/Ranch style; 1 story
  • Construction: Built in 1951; Vinyl siding with wood frame construction; Shingle roof; Crawl space foundation
  • Exterior features: Partial wood fencing; Level lot

Interior

  • Kitchen: Kitchen (appliances not specified)
  • Bedrooms: 2 bedrooms (both on the first floor)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Central air conditioning; 1 HVAC unit
  • Interior features: First-floor primary bedroom; First-floor laundry; Living room; Kitchen
  • Laundry & utility: 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 2-bed/1.0-bath single-family listed at $139k.

Deal economics

  • At list price, monthly cash flow is $-5 ($-54/yr) — negative.
  • To cash-flow at today's rent, offer at most $138k (0.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $105k (24.6% below list).
  • Recommended offer: $105k (24.6% below list) — sets the bar for 1% rule.

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+, crime F.
  • 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: Cane Run Elementary (math 2% / reading 12%, grade F, #662 of 676 statewide, top 99%, 377 students, 80% FRL); Stuart Academy (math 4% / reading 17%, grade F, #216 of 217 statewide, top 100%, 1,105 students, 72% FRL); Valley High (math 17% / reading 22%, grade F, #213 of 254 statewide, top 86%, 964 students, 70% FRL) — zoned schools average 74% FRL vs 56% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 12% at this address vs 27% district-wide (-15 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 fast (+8.1%/yr); 93 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,836 units permitted in Jefferson County in 2024 (1,558 in 5+ unit buildings).

Forward outlook

  • In year one you build about $15k of equity ($961 loan paydown + $14k 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 + 8.0% rent growth), your $39k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $9k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $104,751 (24.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. Built in 1951 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  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 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
0.75%
Cap rate
6.25%
Cash-on-cash
-0.14%
DSCR
0.99
GRM
11.1

CMA / ARV

ARV (on-the-fly)
$105,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3020 Penway Ave 0.07mi 2/1.0 700 (0%) 10mo $47,750 $68 89
2703 Algonquin Pkwy 0.10mi 2/1.0 700 (0%) 14mo $155,000 $221 84
1936 S 28th St 0.20mi 2/1.0 708 (+1%) 8mo $94,000 $133 82
2601 Dixdale Ave 0.38mi 2/1.0 700 (0%) 2mo $106,000 $151 81
2606 Dixdale Ave 0.35mi 2/1.0 700 (0%) 6mo $134,900 $193 78
3505 Hudson Ave 0.42mi 2/1.0 728 (+4%) 1mo $92,000 $126 73
3515 Bells Ln 0.48mi 2/1.0 700 (0%) 7mo $143,000 $204 72
2312 S 35th St 0.40mi 2/1.0 700 (0%) 13mo $85,000 $121 70
2809 Wyandotte Ave 0.24mi 2/1.0 750 (+7%) 12mo $80,000 $107 67
2811 Narragansett Dr 0.26mi 2/1.0 771 (+10%) 5mo $115,500 $150 67
2611 Narragansett Dr 0.37mi 2/1.0 754 (+8%) 5mo $152,900 $203 66
2505 Bolling Ave 0.74mi 2/1.0 624 (-11%) 6mo $65,000 $104 42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
25.7%
Equity multiple
3.08×
Total profit
$80,888
Equity at exit
$125,222
10-year hold
IRR
23.8%
Equity multiple
7.48×
Total profit
$252,017
Equity at exit
$270,046

Cash invested: $38,920 (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 40210

Home prices YoY
12.1%
Rents YoY
8.1%
Active inventory
93
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$1,048 high interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$45 /mo · $542/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$220
Net cashflow
$-5

Break-even live

Break-even rent $1,053
Max offer price $138,202
Occupancy floor 95%

Sensitivity live

Price -10% $74 -5% $35 +0% $-5 +5% $-44 +10% $-83
Rent -10% $-87 -5% $-46 +0% $-5 +5% $37 +10% $78
Rate -1.0pp $65 -0.5pp $31 base $-5 +0.5pp $-41 +1.0pp $-77

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
$34,750
Closing costs
$4,170
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3019 Penway Ave Louisville, KY 2.0 1.0 700 $960 $1.37 13d 1 0.05mi
3004 Wyandotte Ave Louisville, KY 2.0 1.0 700 $1,200 $1.71 17d 1 0.09mi
3005 Linwood Ave Louisville, KY 2.0 1.0 700 $1,025 $1.46 17d 1 0.09mi
1927 S 28th St Louisville, KY 2.0 1.0 700 $1,200 $1.71 25d 1 0.19mi
1443 S 32nd St Unit 2 Louisville, KY 1.0 1.0 550 $780 $1.42 25d 1 0.57mi
1804 Russell Lee Dr Louisville, KY 1.0–3.0 1.0–1.5 810 $1,124 $1.39 3d 1 0.67mi
1836 Algonquin Pkwy Unit 2 Louisville, KY 1.0 1.0 600 $650 $1.08 25d 1 0.68mi
1836 Algonquin Pkwy Unit 1 Louisville, KY 1.0 1.0 650 $650 $1.00 16d 1 0.68mi
1349 Olive St Unit 4 Louisville, KY 1.0 1.0 600 $725 $1.21 25d 1 0.86mi
1349 Olive St Unit 4 Louisville, KY 1.0 1.0 550 $650 $1.18 4d 1 0.86mi
1349 Olive St Unit 3 Louisville, KY 1.0 1.0 600 $695 $1.16 4d 1 0.86mi
2016 S 40th St Louisville, KY 2.0 1.0 700 $980 $1.40 17d 1 0.87mi
2807 Dumesnil St Unit 101 Louisville, KY 1.0 1.0 750 $950 $1.27 25d 1 0.95mi
1768 W Hill St Louisville, KY 2.0 1.0 675 $925 $1.37 25d 1 1.05mi
1333 S 22nd St Louisville, KY 2.0 1.0 744 $1,200 $1.61 25d 1 1.15mi
1710 Saint Louis Ave Louisville, KY 2.0 1.0 720 $1,000 $1.39 4d 1 1.28mi
1606 Algonquin Pkwy Unit 22 Louisville, KY 2.0 1.0 626 $750 $1.20 25d 1 1.28mi
1724 W Ormsby Ave #4 Louisville, KY 1.0 1.0 520 $750 $1.44 4d 1 1.47mi
3515 W Kentucky St Unit 3515-12 Louisville, KY 1.0 1.0 700 $695 $0.99 25d 1 1.47mi

Listing history 18 events

  1. 2026-06-21
    days on market $139,000 Active 79 DOM
  2. 2026-06-18
    days on market $139,000 Active 76 DOM
  3. 2026-06-17
    days on market $139,000 Active 75 DOM
  4. 2026-06-16
    days on market $139,000 Active 74 DOM
  5. 2026-06-15
    days on market $139,000 Active 73 DOM
  6. 2026-06-13
    days on market $139,000 Active 71 DOM
  7. 2026-06-10
    days on market $139,000 Active 68 DOM
  8. 2026-06-09
    days on market $139,000 Active 67 DOM
  9. 2026-06-08
    days on market $139,000 Active 66 DOM
  10. 2026-06-07
    days on market $139,000 Active 65 DOM
  11. 2026-06-03
    days on market $139,000 Active 61 DOM
  12. 2026-06-02
    days on market $139,000 Active 60 DOM
  13. 2026-06-01
    days on market $139,000 Active 59 DOM
  14. 2026-05-31
    days on market $139,000 Active 58 DOM
  15. 2026-04-27
    price $139,000
  16. 2026-04-03
    listed $148,000 Active
  17. 2023-07-21
    historical $799
  18. 2023-07-13
    listed $799

ⓘ 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
$542 · $45/mo
Projected year-2 tax
$1,195 · $100/mo
Expected delta
+$653/yr (+$54/mo · 120.4%)

ⓘ 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 ≥104°F today · 18 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 · 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
$12,570
− Mortgage interest
−$7,786
− Property taxes
−$542
− Insurance
−$695
− Repairs & maintenance
−$1,006
− Management
−$1,006
− Depreciation
−$4,044
Taxable loss
−$2,508
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$602
After-tax cash flow
$548/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)
13,518
Household income
$35,347
Rent vs Own
56.0% rent · 44.0% own
Severe rent burden
815.0

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 Black (84%)
Race & ethnicity
Black 84% White 8% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Iranian 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 3%

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
▲ 28.45%
Current HPI
264.0146
Rent YoY
▲ 8.05%
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

-6.1% since first listed
4 events — show timeline
  • 2026-04-27 Price Changed $139,000 Metro Search MLS
  • 2026-04-03 Listed $148,000 Metro Search MLS
  • 2023-07-21 Rental Removed $799 BUILDIUM
  • 2023-07-13 Listed for Rent $799 BUILDIUM

Property tax history

+2.8%/yr

Latest (2025): $542 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…