CashFlowRE
Sign in Sign up
2015 Tyrone Dr 🔨 Auction
F Composite 30.89
Why this score? — see what drove the F 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 +8.7/30.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • Schools +2.3/10.0
  • Rent growth +1.6/5.0
  • Appreciation +0.0/10.0

$1

2015 Tyrone Dr · Louisville, KY 40218
4 bd · 2.5 ba · 1,643 sqft · SingleFamily · 6 Days on market
Built 1955 0.35 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

LIVE ON-SITE REAL ESTATE AUCTION WITH INTERNET BIDDING AVAILABLE Auction Date: Thursday, June 18th at 3:00 PM EST Auction Previews Sunday, June 14th | 1:00 - 3:00 PM EST Thursday, June 18th | 1:00 -3:00 PM EST Property Features 4 Bedrooms | 2 Full Bathrooms| 1 Half Bathroom 1,643 ± Finished Sq. Ft. (1,331 Upstairs and 312 Basement Finished) 0.35 ± Acre Corner Lot Attached 1 Car Garage in Basement Concrete Driveway Beautiful Backyard

Key facts

  • Beautiful backyard
  • Corner lot
  • Concrete driveway

Tags

CORNER LOTCONCRETE DRIVEWAYBEAUTIFUL BACKYARD

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Parking: Attached garage (1 car) on lower level
  • Utilities: Electricity connected; Natural gas available
  • Home design: Traditional-style residential home; 2 stories; Auction property
  • Construction: Built in 1955; Vinyl siding; Shingle roof; Poured concrete foundation
  • Exterior features: Partial fencing; Lot approximately 0.35 acres

Interior

  • Kitchen: Kitchen on the first floor
  • Bedrooms: 4 bedrooms total; Two bedrooms on the first floor; Two bedrooms on the second floor
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Electric heating; Central air; Wall/window unit(s)
  • Interior features: Walkout finished basement; 7 total rooms; Family room and living room
  • Laundry & utility: No first-floor laundry

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $1 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $244,807 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.5-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $-206 ($-2k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $1).

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 falling (-3.5%/yr); 100 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); 2,836 units permitted in Jefferson County in 2024 (1,558 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($59k/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 $7k 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 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 367210.5% of price; built in 1955 — 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 $1

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. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.77%
Cap rate
5.28%
Cash-on-cash
-3.61%
DSCR
0.84
GRM
10.8

CMA / ARV

ARV (on-the-fly)
$244,807
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3529 Mayo Dr 0.16mi 3/1.5 (-1) 1,653 (+1%) 12mo $250,000 $151 72
3118 Sunny Ln 0.49mi 3/2.5 (-1) 1,587 (-3%) 3mo $322,000 $203 64
3510 Tyrone Dr 0.08mi 3/2.0 (-1) 1,884 (+15%) 1mo $256,500 $136 64
3530 Tyrone Dr 0.18mi 3/1.5 (-1) 1,440 (-12%) 10mo $214,000 $149 54
3504 Terrier Ln 0.74mi 4/2.0 1,753 (+7%) 7mo $235,000 $134 47
3315 Terrier Ln 0.67mi 4/1.5 1,828 (+11%) 22mo $240,000 $131 28
2200 Paris Dr 0.59mi 3/2.0 (-1) 1,886 (+15%) 19mo $275,000 $146 25
2308 Meadow Dr 0.68mi 3/1.0 (-1) 1,398 (-15%) 16mo $239,900 $172 19

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-25.8%
Equity multiple
0.15×
Total profit
$-58,296
Equity at exit
$36,502
10-year hold
IRR
-35.8%
Equity multiple
-0.30×
Total profit
$-88,868
Equity at exit
$21,166

Cash invested: $68,546 (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 40218

Rents YoY
-3.5%
Active inventory
100

Monthly cashflow live

Estimated rent
$1,880 high interval (Pro) →
Mortgage (P&I)
$1,284
Tax est. 1.5%
$306 /mo · $3,672/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$395
Net cashflow
$-206

Break-even live

Break-even rent $2,142
Max offer price $214,944
Occupancy floor

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
$61,202
Closing costs
$7,344
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
2153 Goldsmith Ln Louisville, KY 1.0–3.0 1.0–2.0 950 $1,305 $1.37 3d 10 0.47mi
3013 Wellbrooke Rd Louisville, KY 3.0 2.0 1936 $2,250 $1.16 11d 1 0.80mi
3013 Wellbrooke Rd Louisville, KY 3.0 2.0 1936 $2,250 $1.16 3d 1 0.80mi
3552 Lisbon Ln Louisville, KY 3.0 1.0 1964 $1,895 $0.96 23d 1 0.92mi
2526 Gardiner Ln Louisville, KY 3.0 1.0 1400 $1,700 $1.21 16d 1 1.10mi
2810 Alice Ave Louisville, KY 4.0 2.0 1585 $2,450 $1.55 3d 1 1.36mi
4004 Carol Rd Louisville, KY 3.0 1.5 1150 $1,495 $1.30 16d 1 1.36mi

Listing history 6 events

  1. 2026-06-18
    days on market $1 Active 6 DOM
  2. 2026-06-17
    days on market $1 Active 5 DOM
  3. 2026-06-16
    days on market $1 Active 4 DOM
  4. 2026-06-15
    days on market $1 Active 3 DOM
  5. 2026-06-13
    remarks 436-char remark
  6. 2026-06-13
    listed $1 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% 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 2% 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
$22,563
− Mortgage interest
−$13,713
− Property taxes
−$3,672
− Insurance
−$1,224
− Repairs & maintenance
−$1,805
− Management
−$1,805
− Depreciation
−$7,122
Taxable loss
−$6,777
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,627
After-tax cash flow
$-850/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)
33,736
Household income
$58,811
Rent vs Own
50.5% rent · 49.5% own
Severe rent burden
1590.0

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 0.69)
Race & ethnicity
White 42% Black 32% Hispanic / Latino 17% Two or more races 16% Asian 4%
Hispanic origin (detail)
Mexican 5% Puerto Rican 1% Cuban 7%
Common ancestry
Lithuanian 1% Portuguese 1% Swiss 1%
Foreign-born
20% · Canada, India, Jamaica
Languages at home
77% English-only · Spanish 12% Other Indo-European 3% Arabic 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
▼ -208.23%
Current HPI
257.9528
Rent YoY
▼ -3.47%
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

Property tax history

+10.0%/yr

Latest (2025): $3,037 · +91.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…