CashFlowRE
Sign in Sign up
2026 S 16th St
B Composite 73.23
Why this score? — see what drove the B 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 +22.9/30.0
  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • DSCR +7.3/10.0
  • 1% rule +5.5/10.0
  • Rent growth +4.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$150,000

2026 S 16th St · Louisville, KY 40210
3 bd · 2.0 ba · 1,978 sqft · SingleFamily · 82 Days on market
Built 1920 6,761 sqft lot Est $229k · 35% under

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

Listing remarks

Welcome home to this 3-bedroom, 2 full bath home featuring a first-floor primary suite and a partially finished basement offering additional living or flex space. Sold as-is but priced to sell! The home includes a two-car garage and a functional layout with great potential for customization. This property is a fantastic opportunity for buyers looking to add value. The home qualifies for City, REVERT, and Metro programs, making it an excellent option for owner-occupants, if you qualify for the program. Don't miss the chance to make this home your own—schedule your showing today!

Key facts

  • Functional layout
  • 6,761 sq ft lot
  • 2 garage spots

Tags

FIRST-FLOOR PRIMARY SUITEPARTIALLY FINISHED BASEMENTFUNCTIONAL LAYOUT

Property features AI

Finance

  • Other: Subdivision: CONTINENTAL COURT
  • HOA & community: No association fee reported

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Electricity connected; Natural gas available
  • Home design: Single-family residence; Cape Cod style; 1 story (listing indicates 1 story); Built in 1920
  • Construction: Vinyl siding; Shingle roof; Poured concrete foundation; Above-grade finished area reported as 1,428; Below-grade finished area reported as 550; Below-grade unfinished area reported as 290
  • Exterior features: No fencing; Lot dimensions approximately 50 x 135.3

Interior

  • Kitchen: Kitchen on the first floor; Dining area adjacent to the kitchen
  • Bedrooms: 3 bedrooms total; Primary bedroom on the first floor; Two additional bedrooms on the second floor
  • Bathrooms: 2 full bathrooms total; Primary bathroom on the first floor; Full bathroom on the second floor
  • Heating & cooling: Forced air heating
  • Interior features: Basement (unfinished); 7 total main rooms; 10 total rooms; No fireplaces; Dining area on the first floor; Family room in the basement; Game room in the basement; Living room on the first floor
  • 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 3-bed/2.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $263 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.

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: Mcferran Preparatory Academy (math 2% / reading 8%, grade F, #670 of 676 statewide, top 100%, 691 students, 83% FRL); Noe Middle (math 49% / reading 62%, grade B-, #7 of 217 statewide, top 3%, 1,347 students, 46% FRL); Iroquois High (math 12% / reading 8%, grade F, #245 of 254 statewide, top 97%, 1,090 students, 74% FRL).
  • Market conditions: Rents rising fast (+8.1%/yr); 93 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 14d 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

  • In year one you build about $16k of equity ($1k loan paydown + $15k appreciation (10.0% local appreciation)).
  • Jefferson County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 8.0% rent growth), your $42k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 82 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 27y 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 $125k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $141,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 82 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  8. 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.
  9. 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
1.05%
Cap rate
8.40%
Cash-on-cash
7.52%
DSCR
1.33
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$229,448
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1532 Algonquin Pkwy 0.06mi 3/2.5 2,135 (+8%) 12mo $167,000 $78 72
1505 Homeview Dr 0.62mi 3/2.0 1,949 (-2%) 6mo $189,000 $97 64
1840 Algonquin Pkwy 0.63mi 2/1.5 (-1) 1,932 (-2%) 23mo $155,000 $80 41
1210 Lincoln Ave 0.42mi 4/2.0 (+1) 1,700 (-14%) 14mo $207,000 $122 40
2107 Ratcliffe Ave 0.72mi 3/2.0 1,706 (-14%) 5mo $198,000 $116 40
1844 Bolling Ave 0.75mi 3/1.5 1,726 (-13%) 6mo $155,000 $90 37
1801 S 22nd St 0.63mi 3/1.5 1,683 (-15%) 12mo $200,000 $119 33
1731 Kennedy Rd 0.73mi 4/1.0 (+1) 1,774 (-10%) 8mo $215,000 $121 33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
31.8%
Equity multiple
3.54×
Total profit
$106,758
Equity at exit
$135,132
10-year hold
IRR
29.1%
Equity multiple
8.66×
Total profit
$321,796
Equity at exit
$291,417

Cash invested: $42,000 (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 40210

Home prices YoY
12.1%
Rents YoY
8.1%
Active inventory
93
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,574 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$131 /mo · $1,577/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$331
Net cashflow
$263

Break-even live

Break-even rent $1,241
Max offer price $150,000
Occupancy floor 78%

Sensitivity live

Price -10% $348 -5% $306 +0% $263 +5% $221 +10% $178
Rent -10% $139 -5% $201 +0% $263 +5% $325 +10% $387
Rate -1.0pp $339 -0.5pp $301 base $263 +0.5pp $224 +1.0pp $185

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
$37,500
Closing costs
$4,500
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1161 Lincoln Ave Louisville, KY 2.0 1.5 1358 $1,150 $0.85 18d 1 0.61mi
1774 Bolling Ave Louisville, KY 3.0 2.0 1611 $1,300 $0.81 12d 1 0.62mi
1774 Bolling Ave Louisville, KY 3.0 2.0 1611 $1,300 $0.81 0d 1 0.62mi
1147 Lincoln Ave Louisville, KY 4.0 1.0 1323 $1,295 $0.98 5d 1 0.66mi
1501 Bellamy Pl Louisville, KY 2.0–4.0 2.0–4.0 1074 $2,217 $2.06 5d 1 0.84mi
516 Colorado Ave Louisville, KY 3.0 2.0 2000 $1,800 $0.90 18d 1 1.00mi
510 Colorado Ave Louisville, KY 3.0 2.0 1500 $1,750 $1.17 25d 1 1.02mi
2 Eutropia Ct Louisville, KY 3.0 2.0 1367 $1,950 $1.43 19d 1 1.12mi
2501 S 4th St Louisville, KY 1.0–3.0 1.0–3.0 897 $6,345 $7.07 5d 1 1.15mi
1705 1/2 Hale Ave Louisville, KY 3.0 2.0 1257 $1,400 $1.11 12d 1 1.19mi
1545 Catalpa St Louisville, KY 4.0 1.5 1760 $1,545 $0.88 5d 1 1.22mi
1479 S 4th St Unit 2A Louisville, KY 2.0 1.0 2400 $2,200 $0.92 18d 1 1.23mi
2117 Osage Ave Louisville, KY 3.0 1.0 1924 $1,460 $0.76 0d 1 1.32mi
2718 S 3rd St Unit 2 Louisville, KY 4.0 2.0 2000 $2,800 $1.40 14d 1 1.33mi
2711 S 3rd St Unit 1 Louisville, KY 4.0 2.0 1800 $2,400 $1.33 14d 1 1.35mi
1618 S 30th St Louisville, KY 3.0 1.0 1896 $1,235 $0.65 18d 1 1.40mi
1445 S 2nd St Unit 3 Louisville, KY 3.0 1.0 1290 $1,500 $1.16 16d 1 1.42mi
1456 Beech St Louisville, KY 3.0 2.0 1498 $1,650 $1.10 0d 1 1.44mi
1847 W Kentucky St Louisville, KY 2.0 1.0 1368 $895 $0.65 5d 1 1.48mi
1461 S 1st St Unit 2 Louisville, KY 2.0 1.0 1300 $1,300 $1.00 22d 1 1.49mi

Listing history 29 events

  1. 2026-06-10
    status $150,000 Pending 82 DOM
  2. 2026-06-09
    days on market $150,000 Active 82 DOM
  3. 2026-06-08
    days on market $150,000 Active 81 DOM
  4. 2026-06-07
    days on market $150,000 Active 80 DOM
  5. 2026-06-03
    days on market $150,000 Active 76 DOM
  6. 2026-06-02
    days on market $150,000 Active 75 DOM
  7. 2026-06-01
    days on market $150,000 Active 74 DOM
  8. 2026-05-31
    days on market $150,000 Active 73 DOM
  9. 2026-04-14
    status Active
  10. 2026-02-18
    status Pending
  11. 2026-01-21
    listed $150,000 Active
  12. 2019-12-11
    soldstatus $125,000
  13. 2019-11-06
    soldstatus $125,000 Closed
  14. 2019-10-06
    listed $139,900
  15. 2019-10-06
    historical
  16. 2019-10-06
    price $139,900
  17. 2017-04-17
    historical
  18. 2017-03-10
    listed $94,900 Active
  19. 2009-03-06
    listed $19,900
  20. 2008-12-29
    historical
  21. 2008-07-02
    listed $19,900
  22. 2004-06-18
    soldstatus $75,000
  23. 2004-04-02
    listed $79,000
  24. 2001-09-05
    historical
  25. 2000-11-26
    historical
  26. 2000-11-21
    soldstatus $89,500
  27. 2000-09-14
    listed $87,500
  28. 2000-07-26
    listed $89,900
  29. 1999-09-22
    listed $89,900

ⓘ 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
$1,577 · $131/mo
Projected year-2 tax
$1,577 · $131/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) · 70% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°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
$18,890
− Mortgage interest
−$8,402
− Property taxes
−$1,577
− Insurance
−$750
− Repairs & maintenance
−$1,511
− Management
−$1,511
− Depreciation
−$4,364
Taxable income
$775
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$186
After-tax cash flow
$2,971/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)
13,518
Household income
$35,347
Rent vs Own
56.0% rent · 44.0% own
Severe rent burden
815.0

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 Black (84%)
Race & ethnicity
Black 84% White 8% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Iranian 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 3%

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
▲ 28.45%
Current HPI
264.0146
Rent YoY
▲ 8.05%
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

+66.9% since first listed
21 events — show timeline
  • 2026-04-14 Relisted Metro Search MLS
  • 2026-02-18 Pending Metro Search MLS
  • 2026-01-21 Listed $150,000 Metro Search MLS
  • 2019-12-11 Sold (Public Records) $125,000 Public Records
  • 2019-11-06 Sold (MLS) $125,000 Metro Search MLS
  • 2019-10-06 Price Changed $139,900 Metro Search MLS
  • 2019-10-06 Listing Removed Metro Search MLS
  • 2019-10-06 Listed $139,900 Metro Search MLS
  • 2017-04-17 Listing Removed Metro Search MLS
  • 2017-03-10 Listed $94,900 Metro Search MLS
  • 2009-03-06 Listed $19,900 Metro Search MLS
  • 2008-12-29 Listing Removed Metro Search MLS
  • 2008-07-02 Listed $19,900 Metro Search MLS
  • 2004-06-18 Sold (MLS) $75,000 Metro Search MLS
  • 2004-04-02 Listed $79,000 Metro Search MLS
  • 2001-09-05 Listing Removed Metro Search MLS
  • 2000-11-26 Listing Removed Metro Search MLS
  • 2000-11-21 Sold (MLS) $89,500 Metro Search MLS
  • 2000-09-14 Listed $87,500 Metro Search MLS
  • 2000-07-26 Listed $89,900 Metro Search MLS
  • 1999-09-22 Listed $89,900 Metro Search MLS

Property tax history

+7.4%/yr

Latest (2025): $1,577 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…