CashFlowRE
Sign in Sign up
4814 Partridge Run
D Composite 41.59
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 +16.1/30.0
  • ARV discount +5.1/15.0
  • DSCR +5.0/10.0
  • Livability +4.1/5.0
  • 1% rule +3.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$215,000

4814 Partridge Run · Lynnview, KY 40213
4 bd · 1.0 ba · 1,524 sqft · SingleFamily · 3 Days on market
Built 1954 6,098 sqft lot Est $204k · 5% over

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

Listing remarks MLS

WOW !! 4 BEDROOMS ! 2 up and 2 down ! Great Location ! Great condition ! Remodeled bath ! HVAC-2022. Water Heater-2021. Updated Electrical. Roof -2019 .Living room, Kitchen and Laundry on 1st floor. Family Room on rear of house. . Hardwood in Living Room. 1 car attached carport with attached storage. Storage Shed and Potting Shed in rear yard ! Move in Condition ! Don't Miss this one !

Key facts

  • Inviting kitchen
  • Front porch
  • Bright living room

Tags

FRONT PORCHBRIGHT LIVING ROOMINVITING KITCHENCONVENIENT LAUNDRY AREAREAR FAMILY ROOM1 CAR ATTACHED CARPORT

Property features AI

Finance

  • Other: Located in the LYNNVIEW subdivision
  • HOA & community: No association fee

Exterior

  • Parking: Driveway
  • Utilities: Electricity connected; Natural gas available
  • Home design: Single-family residence in a Cape Cod style; 2 stories; Above-grade finished area 1,524
  • Construction: Built in 1954; Vinyl siding; Shingle roof; Slab foundation
  • Exterior features: Partial fencing; Lot approximately 0.14 acres

Interior

  • Kitchen: Kitchen located on the first floor
  • Bedrooms: 4 bedrooms total (2 on the first floor, 2 on the second floor)
  • Bathrooms: 1 full bathroom on the first floor
  • Heating & cooling: Natural gas heating; Central air and wall/window AC units
  • Interior features: 7 total rooms; 6 closets; First-floor primary bedroom; No basement
  • Laundry & utility: 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 4-bed/1.0-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $112 ($1k/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 $191k (11.1% below list).
  • Recommended offer: $191k (11.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 82/100 on livability (#62 in KY, #1,197 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities 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: Thomas Jefferson Middle (math 5% / reading 21%, grade F, #214 of 217 statewide, top 99%, 892 students, 72% FRL); Seneca High (math 8% / reading 17%, grade F, #228 of 254 statewide, top 91%, 1,309 students, 64% FRL).
  • Zoned-school proficiency averages 13% at this address vs 27% district-wide (-14 pts) — the specific schools serving this property underperform the Jefferson County average; the district grade overstates school quality for this exact location.
  • Market conditions: 45 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 2,836 units permitted in Jefferson County in 2024 (1,558 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($56k/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 $1k of loan paydown is wiped out by about $6k 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 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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: built in 1954 — 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 $191,065 (11.1% below list)

Questions for the listing agent

  1. Built in 1954 — 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. 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?
  4. 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.
  5. 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.
  6. 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
0.89%
Cap rate
6.92%
Cash-on-cash
2.23%
DSCR
1.10
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$204,216
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4800 Bluebird Ave 0.17mi 5/3.0 (+1) 1,623 (+6%) 2mo $245,000 $151 67
4803 Bluebird Ave 0.19mi 3/1.0 (-1) 1,441 (-5%) 19mo $185,000 $128 61
4832 Partridge Run 0.09mi 4/1.0 1,334 (-12%) 20mo $147,000 $110 58
1215 Vim Dr 0.51mi 4/2.0 1,443 (-5%) 8mo $230,000 $159 57
1250 Vim Dr 0.63mi 4/1.5 1,484 (-3%) 13mo $175,000 $118 53
1218 Durrett Ln 0.71mi 3/1.0 (-1) 1,490 (-2%) 8mo $200,000 $134 51
1168 Norton Ave 0.51mi 3/1.0 (-1) 1,352 (-11%) 9mo $195,000 $144 44
4914 Warbler Way 0.41mi 3/1.5 (-1) 1,400 (-8%) 20mo $197,500 $141 43
4306 Hannah Ave 0.65mi 3/1.5 (-1) 1,382 (-9%) 7mo $235,000 $170 41
1213 Vim Dr 0.51mi 4/2.0 1,326 (-13%) 12mo $100,000 $75 40
1230 Vim Dr 0.56mi 5/2.0 (+1) 1,300 (-15%) 8mo $149,000 $115 34

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-12.8%
Equity multiple
0.54×
Total profit
$-27,743
Equity at exit
$32,057
10-year hold
IRR
-3.8%
Equity multiple
0.75×
Total profit
$-15,092
Equity at exit
$18,589

Cash invested: $60,200 (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 40213

Active inventory
45
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,911 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$181 /mo · $2,166/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$401
Net cashflow
$112

Break-even live

Break-even rent $1,769
Max offer price $215,000
Occupancy floor 89%

Sensitivity live

Price -10% $234 -5% $173 +0% $112 +5% $51 +10% $-10
Rent -10% $-39 -5% $36 +0% $112 +5% $187 +10% $263
Rate -1.0pp $220 -0.5pp $166 base $112 +0.5pp $56 +1.0pp $-1

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
$53,750
Closing costs
$6,450
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4034 Franklin Ave Louisville, KY 3.0 1.0 1347 $1,645 $1.22 22d 1 1.25mi
3620 E Indian Trl Louisville, KY 3.0 1.0 1134 $1,495 $1.32 5d 1 1.39mi

Listing history 6 events

  1. 2026-05-15
    status Pending
  2. 2026-05-11
    listed $215,000 Active
  3. 2024-01-12
    status Pending 391-char remark
    Show marketing remark (391 chars)

    WOW !! 4 BEDROOMS ! 2 up and 2 down ! Great Location ! Great condition ! Remodeled bath ! HVAC-2022. Water Heater-2021. Updated Electrical. Roof -2019 .Living room, Kitchen and Laundry on 1st floor. Family Room on rear of house. . Hardwood in Living Room. 1 car attached carport with attached storage. Storage Shed and Potting Shed in rear yard ! Move in Condition ! Don't Miss this one !

  4. 2024-01-12
    soldstatus $195,000 Closed 391-char remark
    Show marketing remark (391 chars)

    WOW !! 4 BEDROOMS ! 2 up and 2 down ! Great Location ! Great condition ! Remodeled bath ! HVAC-2022. Water Heater-2021. Updated Electrical. Roof -2019 .Living room, Kitchen and Laundry on 1st floor. Family Room on rear of house. . Hardwood in Living Room. 1 car attached carport with attached storage. Storage Shed and Potting Shed in rear yard ! Move in Condition ! Don't Miss this one !

  5. 2023-12-16
    historical Active Under Contract 391-char remark
    Show marketing remark (391 chars)

    WOW !! 4 BEDROOMS ! 2 up and 2 down ! Great Location ! Great condition ! Remodeled bath ! HVAC-2022. Water Heater-2021. Updated Electrical. Roof -2019 .Living room, Kitchen and Laundry on 1st floor. Family Room on rear of house. . Hardwood in Living Room. 1 car attached carport with attached storage. Storage Shed and Potting Shed in rear yard ! Move in Condition ! Don't Miss this one !

  6. 2023-12-05
    listed $195,000 Active 391-char remark
    Show marketing remark (391 chars)

    WOW !! 4 BEDROOMS ! 2 up and 2 down ! Great Location ! Great condition ! Remodeled bath ! HVAC-2022. Water Heater-2021. Updated Electrical. Roof -2019 .Living room, Kitchen and Laundry on 1st floor. Family Room on rear of house. . Hardwood in Living Room. 1 car attached carport with attached storage. Storage Shed and Potting Shed in rear yard ! Move in Condition ! Don't Miss this one !

ⓘ 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
$2,166 · $181/mo
Projected year-2 tax
$2,166 · $181/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 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
$22,928
− Mortgage interest
−$12,043
− Property taxes
−$2,166
− Insurance
−$1,075
− Repairs & maintenance
−$1,834
− Management
−$1,834
− Depreciation
−$6,255
Taxable loss
−$2,280
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$547
After-tax cash flow
$1,889/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 — Lynnview

Score
82/100
State rank
#62
US rank
#1197

Category grades

Amenities F Commute A+ Cost of living A+ Crime B Employment C+ Housing A+ Health & safety B User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lynnview, KY
County
Jefferson County · 790,184 people
Metro
Louisville/Jefferson County, KY-IN
Population (ZIP)
16,054
Household income
$55,897
Rent vs Own
34.9% rent · 65.1% own
Severe rent burden
706.0

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 0.57)
Race & ethnicity
White 60% Black 19% Hispanic / Latino 19% Two or more races 12%
Hispanic origin (detail)
Mexican 6% Cuban 11%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
12% · Canada
Languages at home
82% English-only · Spanish 16% French/Haitian/Cajun 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
▼ -153.39%
Current HPI
244.8465
Rent YoY
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

+10.3% since first listed
6 events — show timeline
  • 2026-05-15 Pending Metro Search MLS
  • 2026-05-11 Listed $215,000 Metro Search MLS
  • 2024-01-12 Pending Metro Search MLS
  • 2024-01-12 Sold (MLS) $195,000 Metro Search MLS
  • 2023-12-16 Contingent Metro Search MLS
  • 2023-12-05 Listed $195,000 Metro Search MLS

Property tax history

+14.9%/yr

Latest (2025): $2,166 · +96.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…