CashFlowRE
Sign in Sign up
1525 Anderson St Multi-family
B+ Composite 78.73
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
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +8.7/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$485,000

1525 Anderson St · Louisville, KY 40210
15 bd · 15.0 ba · 6,870 sqft · MultiFamily · 16 Days on market
Built 1925 7,200 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. 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

There are two buildings being sold. This parcel ID has two buildings the first building is the red triplex, 1525 Anderson St, with two units on the first floor and one unit upstairs. There is a cellar. this triplex brings in $1,484 in rent per month. Owner pays water and trash there is only 1 laundry room in the downstairs unit, unit 1. 2 units are occupied the upstairs unit will be vacant soon. The second building is the six townhomes this building is on a corner. Two of the townhomes are on Anderson Street four of the townhomes are on S. 16th St. . The townhomes bring in $2,473. Owner only pays trash. 3 units are occupied 2 units are vacant and there will be one more vacancy coming up.

Key facts

  • 7,200 sq ft lot
  • Built 1925
  • Listed 16 days

Property features AI

Finance

  • Financial info: Owner pays water; Tenants pay electric and gas; First level rent total listed as 3957.0; Second level rent listed as 575.0; Basement rent listed as 720.0
  • HOA & community: No association fee

Exterior

  • Parking: No covered parking
  • Utilities: Electricity connected; Seven furnaces; Seven HVAC units
  • Home design: Triplex property; Built in 1925; Other architectural style
  • Construction: Vinyl siding, wood frame, and brick construction; Shingle roof; Living area reported as 6,870 (building area total)
  • Exterior features: No notable exterior features listed

Interior

  • Kitchen: First level contains 8 kitchens; Second level contains 1 kitchen; Refrigerators provided in first level units; Refrigerator provided in second level unit
  • Bedrooms: Total of 15 bedrooms; Second level includes 1 bedroom; First level includes 14 bedrooms
  • Bathrooms: First level includes 14 full bathrooms; Second level includes 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Separate meters for units; Basement
  • Laundry & utility: First level includes 6 laundry areas

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 15-bed/15.0-bath multifamily listed at $485k.

Deal economics

  • At list price, monthly cash flow is $2k ($24k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($7k rent vs $485k).
  • Recommended offer: $478k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.2% 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 fast (+8.1%/yr); 91 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 $6,657/mo this rent would consume 226% of the median local household income ($35k/yr) (locally 815% 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 $52k of equity ($3k loan paydown + $48k 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 $136k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$83k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($478k) is reasonable based on typical stale-listing flexibility.
  • 16 sale attempts since 23y 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.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $477,725 (1.5% below list)

Questions for the listing agent

  1. Built in 1925 — 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 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
1.37%
Cap rate
11.21%
Cash-on-cash
17.57%
DSCR
1.78
GRM
6.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
39.9%
Equity multiple
4.14×
Total profit
$426,027
Equity at exit
$436,926
10-year hold
IRR
36.3%
Equity multiple
10.15×
Total profit
$1,242,237
Equity at exit
$942,248

Cash invested: $135,800 (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 40210

Home prices YoY
12.1%
Rents YoY
8.1%
Active inventory
91
Price-to-rent
18.2×

Monthly cashflow live

Estimated rent
$6,657 high interval (Pro) →
Mortgage (P&I)
$2,543
Tax from tax record
$525 /mo · $6,300/yr
Insurance
$202
HOA
$0
Vacancy / Maint / Mgmt
$1,398
Net cashflow
$1,989

Break-even live

Break-even rent $4,140
Max offer price $485,000
Occupancy floor 65%

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

UnitsBedsBathsEst. rent
Total (3 units) $6,657

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
$121,250
Closing costs
$14,550
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.

Listing history 47 events

  1. 2026-06-18
    days on market $485,000 Active 16 DOM
  2. 2026-06-17
    days on market $485,000 Active 15 DOM
  3. 2026-06-16
    days on market $485,000 Active 14 DOM
  4. 2026-06-15
    days on market $485,000 Active 13 DOM
  5. 2026-06-13
    days on market $485,000 Active 11 DOM
  6. 2026-06-10
    days on market $485,000 Active 8 DOM
  7. 2026-06-09
    days on market $485,000 Active 7 DOM
  8. 2026-06-08
    days on market $485,000 Active 6 DOM
  9. 2026-06-07
    days on market $485,000 Active 5 DOM
  10. 2026-06-02
    pricedays on marketlisting id $485,000 Active 1 DOM
  11. 2026-06-01
    days on market $500,000 Active 248 DOM
  12. 2026-05-31
    days on market $500,000 Active 247 DOM
  13. 2025-09-25
    listed $500,000 Active
  14. 2024-04-10
    historical $700
  15. 2024-04-08
    historical $700
  16. 2024-04-08
    listed $700
  17. 2024-04-05
    price $750
  18. 2024-03-13
    listed $800
  19. 2022-12-20
    soldstatus $500,000
  20. 2022-09-27
    historical
  21. 2022-09-15
    status Active
  22. 2022-08-27
    status Pending
  23. 2022-08-18
    status Active
  24. 2022-08-18
    price $525,000
  25. 2022-06-22
    status Pending
  26. 2022-06-16
    listed $545,000 Active
  27. 2017-04-24
    soldstatus $250,000
  28. 2016-12-31
    historical
  29. 2016-03-17
    listed $249,000 Active
  30. 2015-01-30
    historical
  31. 2015-01-02
    listed $275,000
  32. 2014-12-30
    historical
  33. 2013-05-28
    historical
  34. 2013-05-28
    listed $275,000
  35. 2013-01-30
    listed $275,000
  36. 2012-05-30
    historical
  37. 2011-06-24
    listed $259,900
  38. 2008-08-23
    historical
  39. 2007-08-24
    historical
  40. 2007-08-23
    listed $299,000
  41. 2006-05-02
    historical
  42. 2006-05-02
    listed $299,000
  43. 2006-01-11
    listed $319,900
  44. 2004-03-12
    historical
  45. 2003-09-17
    listed $359,900
  46. 2003-07-16
    soldstatus $185,000
  47. 2003-06-11
    listed $195,000

ⓘ 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
$6,300 · $525/mo
Projected year-2 tax
$6,300 · $525/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 5/10 Major FEMA zone X (shaded) · 65% 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 · 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
$79,884
− Mortgage interest
−$27,168
− Property taxes
−$6,300
− Insurance
−$2,425
− Repairs & maintenance
−$6,391
− Management
−$6,391
− Depreciation
−$14,109
Taxable income
$17,101
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,104
After-tax cash flow
$19,758/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

+156.4% since first listed
35 events — show timeline
  • 2025-09-25 Listed $500,000 Metro Search MLS
  • 2024-04-10 Rental Removed $700 APPFOLIO
  • 2024-04-08 Rental Removed $700 APPFOLIO
  • 2024-04-08 Listed for Rent $700 APPFOLIO
  • 2024-04-05 Price Changed $750 APPFOLIO
  • 2024-03-13 Listed for Rent $800 APPFOLIO
  • 2022-12-20 Sold (Public Records) $500,000 Public Records
  • 2022-09-27 Listing Removed Metro Search MLS
  • 2022-09-15 Relisted Metro Search MLS
  • 2022-08-27 Pending Metro Search MLS
  • 2022-08-18 Relisted Metro Search MLS
  • 2022-08-18 Price Changed $525,000 Metro Search MLS
  • 2022-06-22 Pending Metro Search MLS
  • 2022-06-16 Listed $545,000 Metro Search MLS
  • 2017-04-24 Sold (Public Records) $250,000 Public Records
  • 2016-12-31 Listing Removed Metro Search MLS
  • 2016-03-17 Listed $249,000 Metro Search MLS
  • 2015-01-30 Listing Removed Metro Search MLS
  • 2015-01-02 Listed $275,000 Metro Search MLS
  • 2014-12-30 Listing Removed Metro Search MLS
  • 2013-05-28 Listed $275,000 Metro Search MLS
  • 2013-05-28 Listing Removed Metro Search MLS
  • 2013-01-30 Listed $275,000 Metro Search MLS
  • 2012-05-30 Listing Removed Metro Search MLS
  • 2011-06-24 Listed $259,900 Metro Search MLS
  • 2008-08-23 Listing Removed Metro Search MLS
  • 2007-08-24 Listing Removed Metro Search MLS
  • 2007-08-23 Listed $299,000 Metro Search MLS
  • 2006-05-02 Listed $299,000 Metro Search MLS
  • 2006-05-02 Listing Removed Metro Search MLS
  • 2006-01-11 Listed $319,900 Metro Search MLS
  • 2004-03-12 Listing Removed Metro Search MLS
  • 2003-09-17 Listed $359,900 Metro Search MLS
  • 2003-07-16 Sold (MLS) $185,000 Metro Search MLS
  • 2003-06-11 Listed $195,000 Metro Search MLS

Property tax history

+6.1%/yr

Latest (2025): $6,300 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…