CashFlowRE
Sign in Sign up
8703 Running Fox Cir
D- Composite 39.73
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 +14.0/30.0
  • ARV discount +5.9/15.0
  • Rent growth +5.0/5.0
  • DSCR +4.3/10.0
  • 1% rule +3.2/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$250,000

8703 Running Fox Cir · Louisville/Jefferson County metro government (balance), KY 40291
4 bd · 2.0 ba · 1,108 sqft · SingleFamily · 1 Days on market
Built 1975 6,756 sqft lot Est $242k · at est.

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

Listing remarks

Office Exclusive - No Showings

Key facts

  • 6,756 sq ft lot
  • Parking
  • Built 1975

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Parking: Driveway
  • Utilities: Electricity connected
  • Home design: Single family residence; 2 stories; Built in 1975; Shingle roof; Vinyl siding and brick exterior
  • Construction: Poured concrete foundation
  • Exterior features: Chain link fencing; Lot approximately 0.16 acres; Located in the Fox Ridge subdivision

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Finished basement; Basement present
  • 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 4-bed/2.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $34 ($409/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $204k (18.4% below list).
  • Recommended offer: $204k (18.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 4.0% in Louisville/Jefferson County metro government (balance) — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • 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: Fern Creek Elementary (math 11% / reading 27%, grade F, #599 of 676 statewide, top 89%, 712 students, 66% FRL); Newburg Middle (math 14% / reading 36%, grade F, #184 of 217 statewide, top 87%, 941 students, 64% FRL); Fern Creek High (math 20% / reading 27%, grade F, #199 of 254 statewide, top 78%, 1,688 students, 60% FRL).
  • Market conditions: Rents rising fast (+15.0%/yr); 294 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,836 units permitted in Jefferson County in 2024 (1,558 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($81k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • 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 $203,919 (18.4% below list)

Questions for the listing agent

  1. Built in 1975 — 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. 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?
  4. 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.
  5. 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.
  6. 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
0.82%
Cap rate
6.46%
Cash-on-cash
0.58%
DSCR
1.03
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$241,544
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8703 Running Fox Cir 0.00mi 4/2.0 1,108 (0%) 1mo $237,000 $214 99
8412 Silver Fox Rd 0.07mi 3/2.0 (-1) 1,139 (+3%) 6mo $260,000 $228 82
8504 Old Boundary Rd 0.46mi 4/2.0 1,158 (+4%) 13mo $200,000 $173 60
8418 Glaser Ln 0.40mi 3/1.0 (-1) 1,068 (-4%) 7mo $234,000 $219 60
8503 Silver Fox Rd 0.06mi 3/2.0 (-1) 1,231 (+11%) 22mo $267,000 $217 55
8801 Beulah Church Rd 0.58mi 3/2.0 (-1) 1,107 (-0%) 22mo $222,000 $201 50
9039 Fern Creek Rd 0.49mi 3/1.5 (-1) 1,200 (+8%) 14mo $260,000 $217 45
8304 Mckenna Way 0.48mi 3/2.0 (-1) 1,250 (+13%) 9mo $280,000 $224 44
8705 Wharton Ct 0.38mi 3/2.0 (-1) 1,218 (+10%) 22mo $265,000 $218 42
6209 Dart Dr 0.68mi 3/1.0 (-1) 962 (-13%) 2mo $250,000 $260 36
8905 Ferndale Rd 0.58mi 3/2.0 (-1) 1,274 (+15%) 15mo $245,000 $192 30
6302 Mercury Dr 0.72mi 3/1.0 (-1) 957 (-14%) 15mo $215,000 $225 22

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-10.4%
Equity multiple
0.61×
Total profit
$-27,627
Equity at exit
$37,276
10-year hold
IRR
4.5%
Equity multiple
1.39×
Total profit
$27,534
Equity at exit
$21,615

Cash invested: $70,000 (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 40291

Rents YoY
15.0%
Active inventory
294
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$2,039 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$162 /mo · $1,940/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$428
Net cashflow
$34

Break-even live

Break-even rent $1,996
Max offer price $250,000
Occupancy floor 93%

Sensitivity live

Price -10% $176 -5% $105 +0% $34 +5% $-37 +10% $-107
Rent -10% $-127 -5% $-46 +0% $34 +5% $115 +10% $195
Rate -1.0pp $160 -0.5pp $98 base $34 +0.5pp $-31 +1.0pp $-97

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
$62,500
Closing costs
$7,500
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8808 Fernview Dr Louisville, KY 3.0 1.0 1107 $1,655 $1.50 22d 1 0.30mi
7610 Chelsea Gardens Cir Louisville, KY 2.0–3.0 2.0 1220 $2,011 $1.65 4d 21 1.10mi
7400 Snow Bend Ave Louisville, KY 1.0–3.0 1.0–2.0 1074 $1,846 $1.72 3d 11 1.36mi
9728 Alexandra Woods Ct Louisville, KY 2.0–3.0 1.0–2.0 1165 $1,884 $1.62 3d 13 1.40mi
5312 Poindexter Dr Louisville, KY 1.0–3.0 1.0–2.0 824 $1,314 $1.59 4d 7 1.45mi

Listing history 2 events

  1. 2026-05-05
    status Pending
  2. 2026-05-05
    listed $250,000 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
$1,940 · $162/mo
Projected year-2 tax
$2,150 · $179/mo
Expected delta
+$210/yr (+$17/mo · 10.8%)

ⓘ 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 ≥104°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$24,470
− Mortgage interest
−$14,004
− Property taxes
−$1,940
− Insurance
−$1,250
− Repairs & maintenance
−$1,958
− Management
−$1,958
− Depreciation
−$7,273
Taxable loss
−$3,912
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$939
After-tax cash flow
$1,348/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/Jefferson County metro government (balance)

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Louisville/Jefferson County metro government (balance), KY
County
Jefferson County · 790,184 people
City population
419,741
Metro
Louisville/Jefferson County, KY-IN
Population (ZIP)
41,222
Household income
$81,267
Rent vs Own
23.3% rent · 76.7% own
Severe rent burden
790.0

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 White (66%)
Race & ethnicity
White 66% Black 19% Two or more races 8% Hispanic / Latino 8% Asian 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 4% Slovak 3% Lithuanian 2%
Foreign-born
7% · Canada, India, Vietnam
Languages at home
89% English-only · Spanish 4% Russian/Polish/Slavic 1% French/Haitian/Cajun 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
▼ -279.15%
Current HPI
218.0784
Rent YoY
▲ 14.96%
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

2 events — show timeline
  • 2026-05-05 Pending Metro Search MLS
  • 2026-05-05 Listed $250,000 Metro Search MLS

Property tax history

+6.0%/yr

Latest (2025): $1,940 · +27.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…