CashFlowRE
Sign in Sign up
4501 S 6th St #71
D Composite 41.11
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 +10.9/30.0
  • 1% rule +8.6/10.0
  • ARV discount +7.5/15.0
  • DSCR +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$64,500

4501 S 6th St #71 · Louisville, KY 40214
1 bd · 1.0 ba · 538 sqft · Condo · 38 Days on market
Built 1981 $290/mo HOA · 33% of rent

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

Listing remarks MLS

WELCOME HOME to this lovely 1 bedroom, 1 bathroom 2nd floor condo that has been nicely renovated throughout! The Kitchen features lovely painted cabinets with a tiled backsplash, new laminate ''wood look'' flooring and a refrigerator and smooth top stove are included! Brand new carpeting and fresh paint throughout! The bathroom has been beautifully remodeled with a new vanity, mirror, lighting and new LVP! Why rent when you can make this your own and build your own equity? Keys at closing so you may take immediate possession! Located close to shopping, dining, schools, interstates and more! Call today for your private tour!

Key facts

  • Open floor plan
  • Tiled backsplash
  • En-suite bathroom

Tags

OPEN FLOOR PLANTILED BACKSPLASHBUTCHER BLOCK COUNTERTOPSNEW STAINLESS APPLIANCESEN-SUITE BATHROOMBEAUTIFULLY REMODELED

Property features AI

Finance

  • Other: Building has 2 floors and contains 77 condo units; Laundry located in unit and in-unit laundry confirmed; Pets allowed per restrictions; Rentals allowed
  • HOA & community: Condo association with monthly maintenance (reported); Maintenance covers exterior maintenance, groundskeeping, internet, security, sewer, snow removal, trash, and water; Monthly maintenance listed (association reports an amount)

Exterior

  • Parking: Surface parking available (building reports 0 dedicated surface spaces for this unit)
  • Security: Building security included in association maintenance
  • Utilities: Electricity connected; Natural gas available
  • Home design: Condominium; Residential property; Located on the 2nd floor of the building; 1 story within the unit; Other architectural style; Unit finished in 1981
  • Construction: Built in 1981; Shingle roof; Poured concrete foundation
  • Exterior features: Balcony; Level lot

Interior

  • Kitchen: Kitchen located on the first floor
  • Bedrooms: 1 bedroom (first floor)
  • Bathrooms: 1 full bathroom (first floor)
  • Heating & cooling: Forced air heating (natural gas); Wall/window air conditioning unit
  • Interior features: Total of 5 rooms; No basement; Living room on the first floor; Kitchen on the first floor
  • Laundry & utility: In-unit laundry on the first floor

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 1-bed/1.0-bath condo listed at $64k.

Deal economics

  • At list price, monthly cash flow is $-29 ($-344/yr) — negative.
  • To cash-flow at today's rent, offer at most $59k (7.9% below list).
  • Meets the 1% rule at list price ($879 rent vs $64k).
  • Recommended offer: $59k (7.9% below list) — sets the bar for cash-flow.

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 (+1.9%/yr); 247 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $446 of loan paydown is wiped out by about $2k 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 38 days — a 3% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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: HOA is 33% of rent.
  • 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 $59,434 (7.9% below list)

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. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.36%
Cap rate
5.76%
Cash-on-cash
-1.91%
DSCR
0.92
GRM
6.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.89% rent growth · sell at horizon

5-year hold
IRR
-21.2%
Equity multiple
0.28×
Total profit
$-13,065
Equity at exit
$9,617
10-year hold
IRR
-18.6%
Equity multiple
0.07×
Total profit
$-16,878
Equity at exit
$5,577

Cash invested: $18,060 (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 40214

Rents YoY
1.9%
Active inventory
247
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$879 high interval (Pro) →
Mortgage (P&I)
$338
Tax from tax record
$68 /mo · $811/yr
Insurance
$27
HOA
$290
Vacancy / Maint / Mgmt
$184
Net cashflow
$-29

Break-even live

Break-even rent $915
Max offer price $59,434
Occupancy floor 98%

Sensitivity live

Price -10% $8 -5% $-10 +0% $-29 +5% $-47 +10% $-65
Rent -10% $-98 -5% $-63 +0% $-29 +5% $6 +10% $41
Rate -1.0pp $4 -0.5pp $-12 base $-29 +0.5pp $-45 +1.0pp $-62

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
$16,125
Closing costs
$1,935
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4501 S 6th St #82 Louisville, KY 1.0 1.0 538 $775 $1.44 18d 1 0.02mi
554 Camden Ave Louisville, KY 1.0 1.0 661 $875 $1.32 24d 1 0.28mi
309 W Whitney Ave Louisville, KY 1.0 1.0 700 $875 $1.25 24d 1 0.40mi
4626 Southern Pkwy Louisville, KY 1.0–2.0 1.0 809 $825 $1.02 15d 3 0.42mi
4619 Southern Pkwy Unit 3 Louisville, KY 1.0 1.0 700 $975 $1.39 3d 1 0.44mi
4012 Southern Pkwy Unit 5 Louisville, KY 1.0 1.0 600 $795 $1.32 24d 1 0.49mi
4012 Southern Pkwy Unit 8 Louisville, KY 1.0 1.0 600 $795 $1.32 15d 1 0.50mi
4704 Southern Pkwy Unit A1 Louisville, KY 1.0 1.0 750 $775 $1.03 18d 1 0.54mi
1022 Stanley Ave Louisville, KY 2.0 1.0 700 $1,200 $1.71 22d 1 0.58mi
4228 Allmond Ave Unit 2 Louisville, KY 1.0 1.0 650 $700 $1.08 4d 1 0.60mi
623 Dresden Ave Louisville, KY 2.0 1.0 750 $975 $1.30 17d 1 0.62mi
1105 Beecher St Louisville, KY 2.0 1.0 708 $1,150 $1.62 17d 1 0.63mi
1111 Dresden Ave Louisville, KY 2.0 1.0 680 $1,100 $1.62 17d 1 0.83mi
5011 Southside Dr Louisville, KY 1.0–2.0 1.0 800 $899 $1.12 2d 9 1.10mi
5011 Southside Dr Louisville, KY 1.0–2.0 1.0 800 $899 $1.12 24d 1 1.10mi
4122 Craig Ave Louisville, KY 2.0 1.0 705 $1,051 $1.49 12d 1 1.24mi
1122 Larchmont Ave Unit B Louisville, KY 1.0 1.0 700 $750 $1.07 18d 1 1.31mi
2805 S 4th St #1 Louisville, KY 1.0 1.0 750 $725 $0.97 22d 1 1.38mi
1709 Valley Forge Way Unit 2 Louisville, KY 2.0 1.0 750 $895 $1.19 22d 1 1.46mi

HOA detail condo

Monthly dues
$290 · $3,480/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 25 events

  1. 2026-06-21
    days on market $64,500 Active 38 DOM
  2. 2026-06-18
    days on market $64,500 Active 35 DOM
  3. 2026-06-17
    days on market $64,500 Active 34 DOM
  4. 2026-06-16
    days on market $64,500 Active 33 DOM
  5. 2026-06-15
    days on market $64,500 Active 32 DOM
  6. 2026-06-13
    days on market $64,500 Active 30 DOM
  7. 2026-06-10
    days on market $64,500 Active 27 DOM
  8. 2026-06-09
    days on market $64,500 Active 26 DOM
  9. 2026-06-08
    days on market $64,500 Active 25 DOM
  10. 2026-06-07
    days on market $64,500 Active 24 DOM
  11. 2026-06-03
    days on market $64,500 Active 20 DOM
  12. 2026-06-02
    days on market $64,500 Active 19 DOM
  13. 2026-06-01
    days on market $64,500 Active 18 DOM
  14. 2026-05-31
    days on market $64,500 Active 17 DOM
  15. 2026-05-14
    listed $64,500 Active
  16. 2024-09-06
    soldstatus $64,400
  17. 2024-08-09
    soldstatus $64,400 Closed 632-char remark
    Show marketing remark (632 chars)

    WELCOME HOME to this lovely 1 bedroom, 1 bathroom 2nd floor condo that has been nicely renovated throughout! The Kitchen features lovely painted cabinets with a tiled backsplash, new laminate ''wood look'' flooring and a refrigerator and smooth top stove are included! Brand new carpeting and fresh paint throughout! The bathroom has been beautifully remodeled with a new vanity, mirror, lighting and new LVP! Why rent when you can make this your own and build your own equity? Keys at closing so you may take immediate possession! Located close to shopping, dining, schools, interstates and more! Call today for your private tour!

  18. 2024-07-05
    status Pending 632-char remark
    Show marketing remark (632 chars)

    WELCOME HOME to this lovely 1 bedroom, 1 bathroom 2nd floor condo that has been nicely renovated throughout! The Kitchen features lovely painted cabinets with a tiled backsplash, new laminate ''wood look'' flooring and a refrigerator and smooth top stove are included! Brand new carpeting and fresh paint throughout! The bathroom has been beautifully remodeled with a new vanity, mirror, lighting and new LVP! Why rent when you can make this your own and build your own equity? Keys at closing so you may take immediate possession! Located close to shopping, dining, schools, interstates and more! Call today for your private tour!

  19. 2024-07-01
    price $59,900 632-char remark
    Show marketing remark (632 chars)

    WELCOME HOME to this lovely 1 bedroom, 1 bathroom 2nd floor condo that has been nicely renovated throughout! The Kitchen features lovely painted cabinets with a tiled backsplash, new laminate ''wood look'' flooring and a refrigerator and smooth top stove are included! Brand new carpeting and fresh paint throughout! The bathroom has been beautifully remodeled with a new vanity, mirror, lighting and new LVP! Why rent when you can make this your own and build your own equity? Keys at closing so you may take immediate possession! Located close to shopping, dining, schools, interstates and more! Call today for your private tour!

  20. 2024-06-06
    listed $65,000 Active 632-char remark
    Show marketing remark (632 chars)

    WELCOME HOME to this lovely 1 bedroom, 1 bathroom 2nd floor condo that has been nicely renovated throughout! The Kitchen features lovely painted cabinets with a tiled backsplash, new laminate ''wood look'' flooring and a refrigerator and smooth top stove are included! Brand new carpeting and fresh paint throughout! The bathroom has been beautifully remodeled with a new vanity, mirror, lighting and new LVP! Why rent when you can make this your own and build your own equity? Keys at closing so you may take immediate possession! Located close to shopping, dining, schools, interstates and more! Call today for your private tour!

  21. 2023-07-19
    soldstatus $38,000
  22. 2023-07-13
    soldstatus $38,000 Closed 227-char remark
    Show marketing remark (227 chars)

    This second floor condo is a 1 bedroom 1 bath with kitchen, living room and dining area. Condo is in need of work! Subject to court approval with 60-90 day closing. The property will be sold in ''as-is'' ''where-is'' condition.

  23. 2023-05-17
    status Pending 227-char remark
    Show marketing remark (227 chars)

    This second floor condo is a 1 bedroom 1 bath with kitchen, living room and dining area. Condo is in need of work! Subject to court approval with 60-90 day closing. The property will be sold in ''as-is'' ''where-is'' condition.

  24. 2023-04-24
    historical Active Under Contract 227-char remark
    Show marketing remark (227 chars)

    This second floor condo is a 1 bedroom 1 bath with kitchen, living room and dining area. Condo is in need of work! Subject to court approval with 60-90 day closing. The property will be sold in ''as-is'' ''where-is'' condition.

  25. 2023-04-13
    listed $45,000 Active 227-char remark
    Show marketing remark (227 chars)

    This second floor condo is a 1 bedroom 1 bath with kitchen, living room and dining area. Condo is in need of work! Subject to court approval with 60-90 day closing. The property will be sold in ''as-is'' ''where-is'' condition.

ⓘ 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
$811 · $68/mo
Projected year-2 tax
$811 · $68/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 · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$10,543
− Mortgage interest
−$3,613
− Property taxes
−$811
− Insurance
−$322
− Repairs & maintenance
−$843
− Management
−$843
− HOA
−$3,480
− Depreciation
−$1,876
Taxable loss
−$1,247
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$299
After-tax cash flow
$-45/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)
45,405
Household income
$54,931
Rent vs Own
45.6% rent · 54.4% own
Severe rent burden
2054.0

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 0.67)
Race & ethnicity
White 51% Black 22% Hispanic / Latino 14% Two or more races 12% Asian 7%
Hispanic origin (detail)
Mexican 3% Cuban 6%
Common ancestry
Slovak 1% Lithuanian 1% Serbian 1%
Foreign-born
21% · Canada, Vietnam, Philippines
Languages at home
74% English-only · Spanish 12% Vietnamese 3% Other Asian/Pacific 2%

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
▼ -235.43%
Current HPI
237.4062
Rent YoY
▲ 1.89%
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

+43.3% since first listed
11 events — show timeline
  • 2026-05-14 Listed $64,500 Metro Search MLS
  • 2024-09-06 Sold (Public Records) $64,400 Public Records
  • 2024-08-09 Sold (MLS) $64,400 Metro Search MLS
  • 2024-07-05 Pending Metro Search MLS
  • 2024-07-01 Price Changed $59,900 Metro Search MLS
  • 2024-06-06 Listed $65,000 Metro Search MLS
  • 2023-07-19 Sold (Public Records) $38,000 Public Records
  • 2023-07-13 Sold (MLS) $38,000 Metro Search MLS
  • 2023-05-17 Pending Metro Search MLS
  • 2023-04-24 Contingent Metro Search MLS
  • 2023-04-13 Listed $45,000 Metro Search MLS

Property tax history

+6.7%/yr

Latest (2025): $811 · +66.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…