CashFlowRE
Sign in Sign up
721 E Oak St Multi-family
B- Composite 68.93
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.4/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$125,000

721 E Oak St · Louisville, KY 40203
4 bd · 2.5 ba · 3,055 sqft · MultiFamily · 27 Days on market
Built 1902 6,720 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Published Reserve Auction!! $125,000.00 Opening Bid. Bidding ends Wednesday, May 13, 2026 at 4:00pm. Bid at WWW. BIDKENTUCKY. COM This amazing circa 1902 Victorian in Shelby Park offers over 3000 Sq. Ft. of living space with 4-5 bedrooms, resting on a 40' X 167' lot with its R-6 zoning per logic (The R-6, High Density Multiple-Family Residential Districts intended to provide areas for multiple-family dwellings at densities ranging up to high. ") offers a variety of options for use. Renovate the home as single family or duplex and add a large garage with 2nd floor carriage house for extra income. Historical features include Pocket doors, oak floors with inlays, a gorgeous original carve

Key facts

  • Pocket doors
  • Tall ceilings
  • Circa 1902 victorian

Tags

CIRCA 1902 VICTORIANR-6 ZONINGPOCKET DOORSOAK FLOORSORIGINAL CARVED STAIRCASETALL CEILINGS

Property features AI

Finance

  • Other: Property listed as an auction; Located in the Shelby Park subdivision; Directions: Oak St between Clay and Shelby
  • HOA & community: No association fee

Exterior

  • Parking: No parking
  • Utilities: Electricity connected
  • Home design: Residential property; 3 stories
  • Construction: Built in 1902; Vinyl siding exterior; Shingle roof; Concrete block foundation
  • Exterior features: Lot approximately 0.15 acres; Lot dimensions about 40 x 167.5

Interior

  • Kitchen: Kitchen on the first floor; First-floor dining area adjacent to kitchen
  • Bedrooms: 4 bedrooms (all on the second floor)
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Foyer; Dining area; Living room; Unfinished basement; Total of 9 rooms
  • Laundry & utility: No first-floor laundry indicated

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 4-bed/2.5-bath multifamily listed at $125k.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $125k).
  • Recommended offer: $123k (1.5% below list) — sets the bar for market timing.
  • Cap rate 20.2% 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 rising (+3.7%/yr); 114 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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).
  • At $3,102/mo this rent would consume 121% of the median local household income ($31k/yr) (locally 1603% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 3.7% rent growth), your $35k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price; built in 1902 — 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 $123,125 (1.5% below list)

Questions for the listing agent

  1. Built in 1902 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
2.48%
Cap rate
20.15%
Cash-on-cash
49.51%
DSCR
3.20
GRM
3.4

CMA / ARV

ARV (on-the-fly)
$354,380
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
528 E Oak St 0.21mi 5/3.0 (+1) 3,358 (+10%) 14mo $390,000 $116 55
1266 S Floyd St 0.57mi 4/3.5 2,780 (-9%) 23mo $300,000 $108 36

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 · 3.73% rent growth · sell at horizon

5-year hold
IRR
48.1%
Equity multiple
3.12×
Total profit
$74,138
Equity at exit
$18,638
10-year hold
IRR
54.0%
Equity multiple
6.52×
Total profit
$193,080
Equity at exit
$10,808

Cash invested: $35,000 (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 40203

Home prices YoY
-13.8%
Rents YoY
3.7%
Active inventory
114
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$3,102 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$299 /mo · $3,589/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$651
Net cashflow
$1,444

Break-even live

Break-even rent $1,274
Max offer price $125,000
Occupancy floor 48%

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

UnitsBedsBathsEst. rent
Total (2 units) $3,102

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
$31,250
Closing costs
$3,750
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1375 S 1st St Louisville, KY 4.0 3.0 2470 $2,400 $0.97 23d 1 0.84mi
829 E Chestnut St Louisville, KY 4.0 3.5 2268 $3,300 $1.46 10d 1 0.93mi
1100 S 3rd St Louisville, KY 3.0 2.0 2832 $2,500 $0.88 23d 1 0.93mi
1115 S 4th St Unit 300 Louisville, KY 3.0 1.0 3200 $1,975 $0.62 23d 1 0.98mi
1451 S 2nd St Louisville, KY 4.0 3.5 3983 $4,200 $1.05 23d 1 1.01mi
540 S 4th St Unit 401 Louisville, KY 3.0 3.5 3200 $4,500 $1.41 23d 1 1.41mi
540 S 4th St Unit 401 Louisville, KY 3.0 3.5 3200 $4,500 $1.41 11d 1 1.41mi

Listing history 4 events

  1. 2026-05-14
    status Pending
  2. 2026-04-15
    listed $125,000 Active
  3. 2005-12-02
    soldstatus $125,000
  4. 2005-12-02
    soldstatus $125,000

ⓘ 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
$3,589 · $299/mo
Projected year-2 tax
$3,589 · $299/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 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
$37,224
− Mortgage interest
−$7,002
− Property taxes
−$3,589
− Insurance
−$625
− Repairs & maintenance
−$2,978
− Management
−$2,978
− Depreciation
−$3,636
Taxable income
$16,416
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,940
After-tax cash flow
$13,387/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)
17,742
Household income
$30,794
Rent vs Own
75.1% rent · 24.9% own
Severe rent burden
1603.0

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 49% White 44% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Slovak 2% Lithuanian 2% Romanian 1%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -64.74%
Current HPI
405.1872
Rent YoY
▲ 3.73%
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

+0.0% since first listed
4 events — show timeline
  • 2026-05-14 Pending Metro Search MLS
  • 2026-04-15 Listed $125,000 Metro Search MLS
  • 2005-12-02 Sold (Public Records) $125,000 Public Records
  • 2005-12-02 Sold (Public Records) $125,000 Public Records

Property tax history

+7.3%/yr

Latest (2025): $3,589 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…