CashFlowRE
Sign in Sign up
4142 La Salle Ave 🏷️ Likely Rental
C- Composite 50.54
Why this score? — see what drove the C- 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 +15.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.7/10.0
  • Rent growth +3.8/5.0
  • 1% rule +3.7/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$142,500

4142 La Salle Ave · Louisville, KY 40215
3 bd · 1.0 ba · 1,000 sqft · SingleFamily · 23 Days on market
Built 1953 4,822 sqft lot Est $179k · 20% under

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

Listing remarks MLS

BACK ON MARKET!! Great starter home or investment property! What a deal! Move in ready, 2 bedroom home with bonus room in back. Newer laminate floors. Fully fenced yard w/ deck, shed for extra storage. Driveway. Newer kitchen, counters, newer thermostat, Schedule your showing today! Was rented for $650/mo.

Key facts

  • 4,822 sq ft lot
  • Built 1953
  • Listed 23 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $142,500 price doesn't fit this home's estimated sale value (~$179,000) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $142k.

Deal economics

  • At list price, monthly cash flow is $54 ($647/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 $123k (13.3% below list).
  • Recommended offer: $123k (13.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% 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+, crime F.
  • 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: Gutermuth Elementary (math 2% / reading 17%, grade F, #648 of 676 statewide, top 98%, 373 students, 78% FRL); Frederick Law Olmsted Academy North (math 5% / reading 15%, grade F, #217 of 217 statewide, top 100%, 510 students, 74% FRL); Iroquois High (math 12% / reading 8%, grade F, #245 of 254 statewide, top 97%, 1,090 students, 74% FRL) — zoned schools average 76% FRL vs 56% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 10% at this address vs 27% district-wide (-17 pts) — the specific schools serving this property underperform the Jefferson County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+5.2%/yr); 118 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $985 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.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($140k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 6y 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 $72k; list at $142k implies a 98% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1953 — 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 $123,490 (13.3% below list)

Questions for the listing agent

  1. Built in 1953 — 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
0.87%
Cap rate
6.75%
Cash-on-cash
1.62%
DSCR
1.07
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$179,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4020 Parthenia Ave 0.27mi 3/2.0 1,033 (+3%) 4mo $142,500 $138 74
1317 Oakwood Ave 0.54mi 3/1.0 1,018 (+2%) 4mo $137,500 $135 69
4101 Churchman Ave 0.12mi 3/2.0 1,097 (+10%) 7mo $180,000 $164 68
3801 Craig Ave 0.48mi 3/2.0 958 (-4%) 1mo $198,900 $208 66
3808 Kahlert Ave 0.48mi 3/1.0 952 (-5%) 7mo $178,000 $187 64
4409 Mcgill Dr 0.45mi 2/1.0 (-1) 961 (-4%) 7mo $185,000 $193 62
1538 Huntoon Ave 0.65mi 3/1.0 942 (-6%) 1mo $190,000 $202 59
4015 Churchman Ave 0.26mi 3/1.0 855 (-14%) 7mo $180,000 $211 58
1228 W Woodlawn Ave 0.51mi 2/1.0 (-1) 926 (-7%) 8mo $132,000 $143 52
1215 W Woodlawn Ave 0.56mi 3/1.0 1,119 (+12%) 5mo $175,000 $156 50
1618 Arling Ave 0.52mi 3/1.5 864 (-14%) 4mo $155,000 $179 48
1518 Arling Ave 0.58mi 3/1.0 1,144 (+14%) 2mo $175,000 $153 47

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 · 5.16% rent growth · sell at horizon

5-year hold
IRR
-11.5%
Equity multiple
0.58×
Total profit
$-16,936
Equity at exit
$21,247
10-year hold
IRR
0.4%
Equity multiple
1.03×
Total profit
$1,351
Equity at exit
$12,321

Cash invested: $39,900 (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 40215

Home prices YoY
-34.4%
Rents YoY
5.2%
Active inventory
118
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,235 high interval (Pro) →
Mortgage (P&I)
$747
Tax from tax record
$115 /mo · $1,380/yr
Insurance
$59
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$54

Break-even live

Break-even rent $1,167
Max offer price $142,500
Occupancy floor 91%

Sensitivity live

Price -10% $135 -5% $94 +0% $54 +5% $14 +10% $-27
Rent -10% $-44 -5% $5 +0% $54 +5% $103 +10% $151
Rate -1.0pp $126 -0.5pp $90 base $54 +0.5pp $17 +1.0pp $-21

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
$35,625
Closing costs
$4,275
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
4113 La Salle Ave Louisville, KY 2.0 1.0 875 $1,249 $1.43 18d 1 0.14mi
4122 Craig Ave Louisville, KY 2.0 1.0 705 $1,051 $1.49 13d 1 0.16mi
4000 Churchman Ave Louisville, KY 3.0 1.0 1000 $1,200 $1.20 18d 1 0.35mi
4046 Taylor Blvd Unit 2 Louisville, KY 2.0 1.0 800 $900 $1.12 25d 1 0.46mi
1517 Shingo Ave Louisville, KY 3.0 2.0 1100 $1,349 $1.23 25d 1 0.50mi
1507 Arling Ave Louisville, KY 3.0 2.0 1148 $1,275 $1.11 18d 1 0.55mi
3746 Kahlert Ave Louisville, KY 3.0 1.0 955 $1,350 $1.41 18d 1 0.59mi
3717 Wheeler Ave Louisville, KY 3.0 2.0 1124 $1,450 $1.29 25d 1 0.69mi
3700 Georgetown Pl Louisville, KY 2.0 1.0 800 $901 $1.13 25d 1 0.75mi
3700 Georgetown Pl Unit 2302-201 Louisville, KY 2.0 1.0 800 $901 $1.13 13d 1 0.75mi
3655 Kahlert Ave Louisville, KY 2.0 1.0 915 $1,300 $1.42 13d 1 0.83mi
1022 Stanley Ave Louisville, KY 2.0 1.0 700 $1,200 $1.71 23d 1 0.86mi
3627 Parthenia Ave Louisville, KY 3.0 1.0 900 $1,245 $1.38 25d 1 0.86mi
1519 Crums Ln Louisville, KY 2.0 1.0 820 $888 $1.08 18d 2 0.87mi
2200 Rosewood Way Louisville, KY 2.0 1.5 900 $1,159 $1.29 4d 1 0.87mi
1519 Crums Ln Apt 25 Louisville, KY 2.0 1.0 820 $900 $1.10 25d 1 0.91mi
3523 Georgetown Pl #3 Louisville, KY 2.0 1.0 850 $850 $1.00 19d 1 0.97mi
3524 Georgetown Cir Louisville, KY 2.0 1.0 734 $1,050 $1.43 5d 1 0.99mi
3524 Georgetown Cir Louisville, KY 1.0–3.0 1.0 684 $1,350 $1.97 16d 4 0.99mi
3524 Georgetown Cir Louisville, KY 1.0–3.0 1.0 684 $1,350 $1.97 25d 2 0.99mi
3524 Georgetown Cir Unit 3530 Louisville, KY 3.0 1.0 886 $1,350 $1.52 5d 1 0.99mi
1105 Beecher St Louisville, KY 2.0 1.0 708 $1,150 $1.62 18d 1 1.00mi
3513 Georgetown Pl Unit 3 Louisville, KY 2.0 1.0 800 $949 $1.19 25d 1 1.02mi
1709 Valley Forge Way Unit 2 Louisville, KY 2.0 1.0 750 $895 $1.19 23d 1 1.03mi
1711 Valley Forge Way Unit 4 Louisville, KY 2.0 1.0 900 $949 $1.05 12d 1 1.03mi
1118 W Whitney Ave Louisville, KY 2.0 1.0 771 $1,199 $1.56 25d 1 1.04mi
4319 Sanders Ln Louisville, KY 2.0 1.0 950 $925 $0.97 5d 1 1.12mi
3449 Powell Ave Louisville, KY 2.0 1.0 800 $1,000 $1.25 25d 1 1.14mi
1411 Sale Ave Louisville, KY 2.0 1.0 936 $1,000 $1.07 18d 1 1.19mi
4725 Southern Pkwy Unit 1 Louisville, KY 2.0 1.0 1296 $925 $0.71 5d 1 1.21mi
910 W Whitney Ave Louisville, KY 3.0 1.0 1186 $1,450 $1.22 4d 1 1.25mi
910 W Whitney Ave Louisville, KY 3.0 1.0 1186 $1,450 $1.22 13d 1 1.25mi
6100 Ledgewood Pkwy Unit 6214-3 Louisville, KY 2.0 1.0 825 $850 $1.03 4d 1 1.28mi
6100 Ledgewood Pkwy Unit 6213-4 Louisville, KY 2.0 1.0 825 $850 $1.03 25d 1 1.28mi
6100 Ledgewood Pkwy Louisville, KY 2.0 1.0 825 $850 $1.03 18d 9 1.28mi
4626 Southern Pkwy Louisville, KY 1.0–2.0 1.0 809 $895 $1.11 16d 3 1.28mi
1522 Clara Ave Louisville, KY 3.0 2.0 1150 $1,150 $1.00 25d 1 1.31mi
1632 Stafford Ave Louisville, KY 3.0 1.0 1152 $1,450 $1.26 18d 1 1.33mi
418 Marshall Walk Louisville, KY 2.0 1.0 850 $1,095 $1.29 25d 1 1.38mi
4608 S 3rd St Unit 1st Floor Louisville, KY 2.0 1.5 1100 $1,500 $1.36 25d 1 1.41mi

Listing history 12 events

  1. 2026-04-23
    status Pending
  2. 2026-03-24
    listed $142,500 Active
  3. 2020-08-31
    soldstatus $72,000
  4. 2020-08-28
    soldstatus $72,000 Closed 307-char remark
    Show marketing remark (307 chars)

    BACK ON MARKET!! Great starter home or investment property! What a deal! Move in ready, 2 bedroom home with bonus room in back. Newer laminate floors. Fully fenced yard w/ deck, shed for extra storage. Driveway. Newer kitchen, counters, newer thermostat, Schedule your showing today! Was rented for $650/mo.

  5. 2020-07-21
    status Pending 307-char remark
    Show marketing remark (307 chars)

    BACK ON MARKET!! Great starter home or investment property! What a deal! Move in ready, 2 bedroom home with bonus room in back. Newer laminate floors. Fully fenced yard w/ deck, shed for extra storage. Driveway. Newer kitchen, counters, newer thermostat, Schedule your showing today! Was rented for $650/mo.

  6. 2020-06-01
    status Active 307-char remark
    Show marketing remark (307 chars)

    BACK ON MARKET!! Great starter home or investment property! What a deal! Move in ready, 2 bedroom home with bonus room in back. Newer laminate floors. Fully fenced yard w/ deck, shed for extra storage. Driveway. Newer kitchen, counters, newer thermostat, Schedule your showing today! Was rented for $650/mo.

  7. 2020-05-22
    status Pending 307-char remark
    Show marketing remark (307 chars)

    BACK ON MARKET!! Great starter home or investment property! What a deal! Move in ready, 2 bedroom home with bonus room in back. Newer laminate floors. Fully fenced yard w/ deck, shed for extra storage. Driveway. Newer kitchen, counters, newer thermostat, Schedule your showing today! Was rented for $650/mo.

  8. 2020-05-21
    status Active 307-char remark
    Show marketing remark (307 chars)

    BACK ON MARKET!! Great starter home or investment property! What a deal! Move in ready, 2 bedroom home with bonus room in back. Newer laminate floors. Fully fenced yard w/ deck, shed for extra storage. Driveway. Newer kitchen, counters, newer thermostat, Schedule your showing today! Was rented for $650/mo.

  9. 2020-05-15
    status Pending 307-char remark
    Show marketing remark (307 chars)

    BACK ON MARKET!! Great starter home or investment property! What a deal! Move in ready, 2 bedroom home with bonus room in back. Newer laminate floors. Fully fenced yard w/ deck, shed for extra storage. Driveway. Newer kitchen, counters, newer thermostat, Schedule your showing today! Was rented for $650/mo.

  10. 2020-05-12
    status Active 307-char remark
    Show marketing remark (307 chars)

    BACK ON MARKET!! Great starter home or investment property! What a deal! Move in ready, 2 bedroom home with bonus room in back. Newer laminate floors. Fully fenced yard w/ deck, shed for extra storage. Driveway. Newer kitchen, counters, newer thermostat, Schedule your showing today! Was rented for $650/mo.

  11. 2020-02-18
    status Pending 307-char remark
    Show marketing remark (307 chars)

    BACK ON MARKET!! Great starter home or investment property! What a deal! Move in ready, 2 bedroom home with bonus room in back. Newer laminate floors. Fully fenced yard w/ deck, shed for extra storage. Driveway. Newer kitchen, counters, newer thermostat, Schedule your showing today! Was rented for $650/mo.

  12. 2020-02-14
    listed $70,000 Active 307-char remark
    Show marketing remark (307 chars)

    BACK ON MARKET!! Great starter home or investment property! What a deal! Move in ready, 2 bedroom home with bonus room in back. Newer laminate floors. Fully fenced yard w/ deck, shed for extra storage. Driveway. Newer kitchen, counters, newer thermostat, Schedule your showing today! Was rented for $650/mo.

ⓘ 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
$1,380 · $115/mo
Projected year-2 tax
$1,380 · $115/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 ≥105°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
$14,819
− Mortgage interest
−$7,982
− Property taxes
−$1,380
− Insurance
−$712
− Repairs & maintenance
−$1,186
− Management
−$1,186
− Depreciation
−$4,145
Taxable loss
−$1,772
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$425
After-tax cash flow
$1,072/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)
20,532
Household income
$43,725
Rent vs Own
56.4% rent · 43.6% own
Severe rent burden
997.0

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 0.63)
Race & ethnicity
White 51% Black 33% Two or more races 11% Hispanic / Latino 6% Asian 2%
Hispanic origin (detail)
Mexican 2% Cuban 3%
Common ancestry
Slovak 1% Romanian 1% Serbian 1%
Foreign-born
9% · Canada, Vietnam
Languages at home
88% English-only · Spanish 5% Other Indo-European 2% 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
▼ -119.35%
Current HPI
227.8248
Rent YoY
▲ 5.16%
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

+103.6% since first listed
12 events — show timeline
  • 2026-04-23 Pending Metro Search MLS
  • 2026-03-24 Listed $142,500 Metro Search MLS
  • 2020-08-31 Sold (Public Records) $72,000 Public Records
  • 2020-08-28 Sold (MLS) $72,000 Metro Search MLS
  • 2020-07-21 Pending Metro Search MLS
  • 2020-06-01 Relisted Metro Search MLS
  • 2020-05-22 Pending Metro Search MLS
  • 2020-05-21 Relisted Metro Search MLS
  • 2020-05-15 Pending Metro Search MLS
  • 2020-05-12 Relisted Metro Search MLS
  • 2020-02-18 Pending Metro Search MLS
  • 2020-02-14 Listed $70,000 Metro Search MLS

Property tax history

+8.1%/yr

Latest (2025): $1,380 · +49.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…