CashFlowRE
Sign in Sign up
1619 S 30th St
B Composite 74.33
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.6/10.0
  • Rent growth +3.7/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$97,000

1619 S 30th St · Louisville, KY 40211
3 bd · 1.0 ba · 808 sqft · SingleFamily · 27 Days on market
Built 1928 2,169 sqft lot Est $121k · 20% under

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

Listing remarks MLS

Auction Extravaganza! 22 Properties Selling to Highest Winning Bidder and 10003 Taylorsville Rd Selling with Reserve! Auction to be held on Thursday, December 6th at 5:30PM at Breckinridge Inn Louisville. This auction to be conducted by Elizabeth Monarch and Lonnie R. Gann, Auctioneers with Auction Solutions LLC & In Cooperation with eXp Realty. Terms of the Auction & List of Properties go to www.auctionsolutionsllc.com. ** Four Units Rented - 1326 S Preston - $612.00/m, 3407 Del Park Ter - $600.00/m, 2527 W Main Street - $654.00/m, 326 S 42nd Street - $750/m ** Buyer is to verify lot size, square footage, restrictions, floodplain, and taxes. Auctioneer/Broker/Seller will not be liable for this information.

Key facts

  • 2,169 sq ft lot
  • Built 1928
  • Listed 27 days

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Utilities: Electricity connected
  • Home design: Single-family ranch-style home; 1 story; Built in 1928
  • Construction: Vinyl siding and wood-frame construction; Shingle roof; Crawl space foundation
  • Exterior features: Level lot; Chain-link fencing

Interior

  • Kitchen: Eat-in kitchen; Kitchen on the first floor; Formal dining room adjacent to kitchen
  • Bedrooms: 2 bedrooms on the first floor
  • Bathrooms: 1 full bathroom on the first floor
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Unfinished basement; Total of 6 rooms
  • Laundry & utility: No 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/1.0-bath single-family listed at $97k.

Deal economics

  • At list price, monthly cash flow is $381 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $97k).
  • Recommended offer: $96k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.0% 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 fast (+4.9%/yr); 140 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 $1,224/mo this rent would consume 46% of the median local household income ($32k/yr) (locally 1483% 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 $671 of loan paydown is wiped out by about $3k 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 + 4.9% rent growth), your $27k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($96k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 22y 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 $16k; list at $97k implies a 488% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $95,545 (1.5% below list)

Questions for the listing agent

  1. Built in 1928 — 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. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.26%
Cap rate
11.00%
Cash-on-cash
16.83%
DSCR
1.75
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$121,200
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3100 Southern Ave 0.19mi 2/1.0 (-1) 816 (+1%) 9mo $78,000 $96 77
2811 Narragansett Dr 0.27mi 2/1.0 (-1) 771 (-5%) 5mo $115,500 $150 71
2519 Standard Ave 0.53mi 2/1.0 (-1) 783 (-3%) 1mo $87,000 $111 64
2611 Narragansett Dr 0.38mi 2/1.0 (-1) 754 (-7%) 4mo $152,900 $203 62
2601 Dixdale Ave 0.54mi 2/1.0 (-1) 700 (-13%) 2mo $106,000 $151 46
3505 Hudson Ave 0.68mi 2/1.0 (-1) 728 (-10%) 1mo $92,000 $126 46
3020 Penway Ave 0.44mi 2/1.0 (-1) 700 (-13%) 10mo $47,750 $68 44
1936 S 28th St 0.51mi 2/1.0 (-1) 708 (-12%) 8mo $94,000 $133 44
2606 Dixdale Ave 0.54mi 2/1.0 (-1) 700 (-13%) 6mo $134,900 $193 42
2306 Standard Ave 0.65mi 2/1.0 (-1) 900 (+11%) 4mo $38,000 $42 42
3505 Regatta Way 0.64mi 3/1.0 925 (+14%) 10mo $170,000 $184 38
3515 Bells Ln 0.75mi 2/1.0 (-1) 700 (-13%) 7mo $143,000 $204 32

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 · 4.87% rent growth · sell at horizon

5-year hold
IRR
9.9%
Equity multiple
1.40×
Total profit
$10,853
Equity at exit
$14,463
10-year hold
IRR
20.4%
Equity multiple
2.86×
Total profit
$50,553
Equity at exit
$8,387

Cash invested: $27,160 (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 40211

Home prices YoY
-33.4%
Rents YoY
4.9%
Active inventory
140
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,224 high interval (Pro) →
Mortgage (P&I)
$509
Tax from tax record
$37 /mo · $443/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$381

Break-even live

Break-even rent $742
Max offer price $97,000
Occupancy floor 64%

Sensitivity live

Price -10% $436 -5% $408 +0% $381 +5% $353 +10% $326
Rent -10% $284 -5% $333 +0% $381 +5% $429 +10% $478
Rate -1.0pp $430 -0.5pp $406 base $381 +0.5pp $356 +1.0pp $330

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
$24,250
Closing costs
$2,910
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1622 Beech St Louisville, KY 4.0 1.0 1108 $1,445 $1.30 16d 1 0.02mi
3004 Wyandotte Ave Louisville, KY 2.0 1.0 700 $1,200 $1.71 16d 1 0.28mi
1439 Beech St Apt 1 Louisville, KY 3.0 1.5 1000 $820 $0.82 24d 1 0.29mi
1418 Beech St Unit 2 Louisville, KY 2.0 1.0 1000 $980 $0.98 22d 1 0.33mi
2706 Wyandotte Ave Louisville, KY 2.0 1.0 756 $1,295 $1.71 4d 1 0.38mi
3019 Penway Ave Louisville, KY 2.0 1.0 700 $960 $1.37 12d 1 0.39mi
3005 Linwood Ave Louisville, KY 2.0 1.0 700 $1,025 $1.46 16d 1 0.44mi
1927 S 28th St Louisville, KY 2.0 1.0 700 $1,200 $1.71 24d 1 0.46mi
2400 Burwell Ave Louisville, KY 2.0 1.0 972 $895 $0.92 16d 1 0.48mi
2629 Olive St Louisville, KY 4.0 1.0 1120 $1,500 $1.34 24d 1 0.51mi
1339 S 28th St Unit 3 Louisville, KY 3.0 1.0 1125 $1,175 $1.04 21d 1 0.54mi
2913 Dumesnil St Apt 3 Louisville, KY 3.0 1.0 1112 $740 $0.67 11d 1 0.60mi
1816 Gregg Ave Louisville, KY 2.0 2.0 773 $1,100 $1.42 16d 1 0.62mi
1804 Russell Lee Dr Louisville, KY 1.0–3.0 1.0–1.5 810 $1,304 $1.61 2d 1 0.64mi
3215 Virginia Ave Louisville, KY 3.0 1.0 975 $924 $0.95 24d 1 0.70mi
1155 S 28th St Unit 4 Louisville, KY 4.0 2.0 1010 $1,350 $1.34 24d 1 0.74mi
2614 Virginia Ave Louisville, KY 2.0 1.0 975 $925 $0.95 24d 1 0.76mi
1145 Louis Coleman Jr Dr Louisville, KY 2.0 1.0 913 $875 $0.96 24d 1 0.77mi
3611 Regatta Way Louisville, KY 3.0 1.0 1035 $1,450 $1.40 16d 1 0.78mi
2706 Hale Ave Unit 2 Louisville, KY 2.0 1.0 900 $1,250 $1.39 24d 1 0.81mi
2706 Hale Ave Unit 1 Louisville, KY 3.0 1.0 1100 $1,400 $1.27 24d 1 0.81mi
1792 W Gaulbert Ave Louisville, KY 2.0 1.0 915 $950 $1.04 24d 1 0.89mi
2016 S 40th St Louisville, KY 2.0 1.0 700 $980 $1.40 16d 1 0.91mi
1333 S 22nd St Louisville, KY 2.0 1.0 744 $1,200 $1.61 24d 1 0.92mi
2311 Plantation Dr Louisville, KY 3.0 1.0 988 $1,200 $1.21 16d 1 0.96mi
1768 W Hill St Louisville, KY 2.0 1.0 675 $925 $1.37 24d 1 0.96mi
1854 W Ormsby Ave Louisville, KY 2.0 2.0 1094 $800 $0.73 16d 1 0.97mi
2821 Greenwood Ave #1 Louisville, KY 3.0 1.0 1113 $1,300 $1.17 24d 1 0.98mi
2708 Greenwood Ave Apt 1 Louisville, KY 3.0 1.0 1100 $1,300 $1.18 24d 1 0.98mi
2128 S 40th St Louisville, KY 2.0 1.0 942 $980 $1.04 16d 1 0.99mi
3122 W Kentucky St Louisville, KY 3.0 1.0 1030 $1,150 $1.12 24d 1 1.03mi
2710 W Kentucky St Apt 2 Louisville, KY 3.0 1.0 1015 $1,300 $1.28 24d 1 1.07mi
1710 Saint Louis Ave Louisville, KY 2.0 1.0 720 $1,000 $1.39 4d 1 1.11mi
1714 W Hill St Louisville, KY 3.0 1.0 1050 $1,045 $1.00 24d 1 1.11mi
1708 W Gaulbert Ave Louisville, KY 3.0 1.0 936 $975 $1.04 24d 1 1.12mi
2724 Garland Ave Unit 202 Louisville, KY 2.0 1.0 950 $745 $0.78 4d 1 1.16mi
832 Hazel St Louisville, KY 2.0 1.0 720 $1,095 $1.52 4d 1 1.17mi
1726 Sonne Ave Louisville, KY 2.0 1.0 820 $1,095 $1.34 16d 1 1.24mi
1731 Sonne Ave Louisville, KY 3.0 1.0 1010 $1,300 $1.29 16d 1 1.26mi
814 S 33rd St Louisville, KY 3.0 1.0 1104 $1,350 $1.22 4d 1 1.27mi

Listing history 19 events

  1. 2026-06-18
    days on market $97,000 Active 27 DOM
  2. 2026-06-17
    days on market $97,000 Active 26 DOM
  3. 2026-06-16
    days on market $97,000 Active 25 DOM
  4. 2026-06-15
    days on market $97,000 Active 24 DOM
  5. 2026-06-13
    pricedays on market $97,000 Active 22 DOM
  6. 2026-06-10
    days on market $100,000 Active 19 DOM
  7. 2026-06-09
    days on market $100,000 Active 18 DOM
  8. 2026-06-08
    days on market $100,000 Active 17 DOM
  9. 2026-06-07
    days on market $100,000 Active 16 DOM
  10. 2026-06-03
    days on market $100,000 Active 12 DOM
  11. 2026-06-02
    days on market $100,000 Active 11 DOM
  12. 2026-06-01
    days on market $100,000 Active 10 DOM
  13. 2026-05-31
    days on market $100,000 Active 9 DOM
  14. 2026-05-22
    listed $100,000 Active
  15. 2018-12-28
    soldstatus $16,500 Closed 730-char remark
    Show marketing remark (730 chars)

    Auction Extravaganza! 22 Properties Selling to Highest Winning Bidder and 10003 Taylorsville Rd Selling with Reserve! Auction to be held on Thursday, December 6th at 5:30PM at Breckinridge Inn Louisville. This auction to be conducted by Elizabeth Monarch and Lonnie R. Gann, Auctioneers with Auction Solutions LLC & In Cooperation with eXp Realty. Terms of the Auction & List of Properties go to www.auctionsolutionsllc.com. ** Four Units Rented - 1326 S Preston - $612.00/m, 3407 Del Park Ter - $600.00/m, 2527 W Main Street - $654.00/m, 326 S 42nd Street - $750/m ** Buyer is to verify lot size, square footage, restrictions, floodplain, and taxes. Auctioneer/Broker/Seller will not be liable for this information.

  16. 2018-12-07
    status Pending 730-char remark
    Show marketing remark (730 chars)

    Auction Extravaganza! 22 Properties Selling to Highest Winning Bidder and 10003 Taylorsville Rd Selling with Reserve! Auction to be held on Thursday, December 6th at 5:30PM at Breckinridge Inn Louisville. This auction to be conducted by Elizabeth Monarch and Lonnie R. Gann, Auctioneers with Auction Solutions LLC & In Cooperation with eXp Realty. Terms of the Auction & List of Properties go to www.auctionsolutionsllc.com. ** Four Units Rented - 1326 S Preston - $612.00/m, 3407 Del Park Ter - $600.00/m, 2527 W Main Street - $654.00/m, 326 S 42nd Street - $750/m ** Buyer is to verify lot size, square footage, restrictions, floodplain, and taxes. Auctioneer/Broker/Seller will not be liable for this information.

  17. 2018-11-23
    listed $1 Active 730-char remark
    Show marketing remark (730 chars)

    Auction Extravaganza! 22 Properties Selling to Highest Winning Bidder and 10003 Taylorsville Rd Selling with Reserve! Auction to be held on Thursday, December 6th at 5:30PM at Breckinridge Inn Louisville. This auction to be conducted by Elizabeth Monarch and Lonnie R. Gann, Auctioneers with Auction Solutions LLC & In Cooperation with eXp Realty. Terms of the Auction & List of Properties go to www.auctionsolutionsllc.com. ** Four Units Rented - 1326 S Preston - $612.00/m, 3407 Del Park Ter - $600.00/m, 2527 W Main Street - $654.00/m, 326 S 42nd Street - $750/m ** Buyer is to verify lot size, square footage, restrictions, floodplain, and taxes. Auctioneer/Broker/Seller will not be liable for this information.

  18. 2004-08-16
    soldstatus $15,000 174-char remark
    Show marketing remark (174 chars)

    To be sold in ''AS-IS'' condition. Bank will make no repairs. $1,000 earnest money due with offer. Letter of loan commitment or proof of funds to be included with all offers.

  19. 2004-07-13
    listed $16,900 174-char remark
    Show marketing remark (174 chars)

    To be sold in ''AS-IS'' condition. Bank will make no repairs. $1,000 earnest money due with offer. Letter of loan commitment or proof of funds to be included with all offers.

ⓘ 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
$443 · $37/mo
Projected year-2 tax
$834 · $70/mo
Expected delta
+$391/yr (+$33/mo · 88.3%)

ⓘ 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 · 19 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
$14,687
− Mortgage interest
−$5,434
− Property taxes
−$443
− Insurance
−$485
− Repairs & maintenance
−$1,175
− Management
−$1,175
− Depreciation
−$2,822
Taxable income
$3,154
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$757
After-tax cash flow
$3,814/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)
20,407
Household income
$31,749
Rent vs Own
58.6% rent · 41.4% own
Severe rent burden
1483.0

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 (90%)
Race & ethnicity
Black 90% White 5% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Italian 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
▼ -88.22%
Current HPI
176.337
Rent YoY
▲ 4.87%
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

+491.7% since first listed
6 events — show timeline
  • 2026-05-22 Listed $100,000 Metro Search MLS
  • 2018-12-28 Sold (MLS) $16,500 Metro Search MLS
  • 2018-12-07 Pending Metro Search MLS
  • 2018-11-23 Listed $1 Metro Search MLS
  • 2004-08-16 Sold (MLS) $15,000 Metro Search MLS
  • 2004-07-13 Listed $16,900 Metro Search MLS

Property tax history

+3.3%/yr

Latest (2025): $443 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…