CashFlowRE
Sign in Sign up
119 Mcarthur Dr Fourplex
C Composite 57.23
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 +25.1/30.0
  • DSCR +8.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.9/10.0
  • Rent growth +3.2/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$690,000

119 Mcarthur Dr · St. Matthews, KY 40207
16 bd · 16.0 ba · 3,630 sqft · MultiFamily · 1 Days on market
Built 1959 7,405 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. 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 MLS

Rare-to-market is this professionally managed St. Matthews 4-plex. Fully occupied and easy to rent, the current owner has maintained and improved the property. Highlights include central air added to all four units in 2017, furnaces replaced approximately 2014, entire roof replaced in 2020, parking lot paved in 2021, windows replaced in 2016, and more. Laundry hookups for each apartment in basement along with extra storage. Each unit is large with hardwood flooring, good closet space, large rooms and lots of light. A hard to find brick 4-plex in super desirable 40207. Please see agent notes regarding showings.

Key facts

  • Rear parking
  • Washer dryer hookups
  • Convenient location

Tags

INVESTMENT OPPORTUNITYCONVENIENT LOCATIONREAR PARKINGADDITIONAL STORAGEWASHER DRYER HOOKUPS

Property features AI

Finance

  • Other: Building area listed as 3,630 total; Lot includes sidewalk; lot area approximately 0.17 acres
  • Financial info: Owner pays water, sewer, and trash removal (relevant for lease/rent arrangements)
  • HOA & community: No association fee

Exterior

  • Parking: 4 parking spaces; No covered parking
  • Utilities: Electricity connected; Natural gas available
  • Home design: Other architectural style; Main structure is not in a flood plain
  • Construction: Brick construction; Shingle roof; Built in 1959
  • Exterior features: No notable exterior features listed; Sidewalk on property

Interior

  • Kitchen: Each unit includes a full kitchen with range and refrigerator (2 ranges, 2 refrigerators total)
  • Bedrooms: Total of 4 bedrooms; Each level includes 2 bedrooms
  • Bathrooms: 4 full bathrooms (2 on each level); No partial baths
  • Heating & cooling: Forced air heating (natural gas) with 4 furnaces; Central air conditioning with 4 HVAC units
  • Interior features: Basement present; Separate meters for units; Building has multiple units (2 units)
  • Laundry & utility: Basement laundry facilities (count: 4); Owner pays water, sewer, and trash removal

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 × 4-bed/4.0-bath units multifamily listed at $690k.

Deal economics

  • At list price, monthly cash flow is $2k ($18k/yr) — positive. Per door: $382/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($8k rent vs $690k).
  • Cap rate 9.0% vs local median 4.1% in St. Matthews — 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 C — 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.
  • Market conditions: Rents rising (+2.6%/yr); 159 active listings in the ZIP; solid renter incomes; 2,836 units permitted in Jefferson County in 2024 (1,558 in 5+ unit buildings).
  • At $7,508/mo this rent would consume 88% of the median local household income ($102k/yr) (locally 751% 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 $5k of loan paydown is wiped out by about $21k 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.
  • 3 sale attempts since 26y 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 $530k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major 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 $690,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.09%
Cap rate
8.95%
Cash-on-cash
9.49%
DSCR
1.42
GRM
7.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.63% rent growth · sell at horizon

5-year hold
IRR
-2.4%
Equity multiple
0.91×
Total profit
$-17,376
Equity at exit
$102,881
10-year hold
IRR
6.9%
Equity multiple
1.51×
Total profit
$98,402
Equity at exit
$59,659

Cash invested: $193,200 (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 40207

Rents YoY
2.6%
Active inventory
159
Price-to-rent
30.6×

Monthly cashflow live

Estimated rent
$7,508 medium interval (Pro) →
Mortgage (P&I)
$3,618
Tax from tax record
$497 /mo · $5,967/yr
Insurance
$288
HOA
$0
Vacancy / Maint / Mgmt
$1,577
Net cashflow
$1,528

Break-even live

Break-even rent $5,574
Max offer price $690,000
Occupancy floor 75%

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

UnitsBedsBathsEst. rent
Total (4 units) $7,508

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
$172,500
Closing costs
$20,700
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 2 events

  1. 2026-06-18
    remarks 632-char remark
  2. 2026-06-18
    listed $690,000 Active 1 DOM

ⓘ 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
$5,967 · $497/mo
Projected year-2 tax
$5,967 · $497/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 6/10 Major FEMA zone X (unshaded) · 67% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°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
$90,096
− Mortgage interest
−$38,651
− Property taxes
−$5,967
− Insurance
−$3,450
− Repairs & maintenance
−$7,208
− Management
−$7,208
− Depreciation
−$20,073
Taxable income
$7,541
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,810
After-tax cash flow
$16,528/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 — St. Matthews

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

Census & demographics

Census place
St. Matthews, KY
County
Jefferson County · 790,184 people
City population
50,267
Metro
Louisville/Jefferson County, KY-IN
Population (ZIP)
28,903
Household income
$101,898
Rent vs Own
30.9% rent · 69.1% own
Severe rent burden
751.0

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 (88%)
Race & ethnicity
White 88% Two or more races 4% Black 3% Asian 3% Hispanic / Latino 3%
Common ancestry
Italian 3% Lithuanian 3% Slovak 2%
Foreign-born
5% · Canada, China, South Korea
Languages at home
95% English-only · Spanish 1% Other Indo-European 1% German/W. Germanic 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
▼ -335.02%
Current HPI
220.6522
Rent YoY
▲ 2.63%
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

+245.0% since first listed
10 events — show timeline
  • 2026-06-17 Listed $690,000 Metro Search MLS
  • 2022-09-20 Sold (Public Records) $529,900 Public Records
  • 2022-09-19 Sold (MLS) $529,900 Metro Search MLS
  • 2022-09-10 Pending Metro Search MLS
  • 2022-08-11 Contingent Metro Search MLS
  • 2022-08-03 Listed $529,900 Metro Search MLS
  • 2018-10-02 Sold (Public Records) $205,000 Public Records
  • 2015-06-01 Sold (Public Records) $315,000 Public Records
  • 2000-08-18 Sold (MLS) $210,100 Metro Search MLS
  • 2000-07-08 Listed $200,000 Metro Search MLS

Property tax history

+6.9%/yr

Latest (2025): $5,967 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…