CashFlowRE
Sign in Sign up
No image
Fourplex
B- Composite 67.37
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.1/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.8/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$325,000

1711 Liberty Bell Way · Louisville, KY 40215
8 bd · 4.0 ba · 2,940 sqft · MultiFamily · 702 Days on market
Built 1961 6,403 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

INCREDIBLE OPPORTUNITY for anyone looking to begin investing in multifamily or grow their existing portfolio. This quad-plex has been vacant and boarded up for several months. Based on rent comps in the same neighborhood ($600-$650/unit), an investor could potentially bring in over $31,000 annually in rent revenue. Rare chance to acquire and renovate units at a below-market cost. All of the units are two-bedroom/one-bath, but it needs a significant rehab as well as the replacement of some mechanicals. The property is being sold as-is, no exceptions.

Key facts

  • Quadplex
  • Rental opportunity
  • 6,403 sq ft lot

Tags

QUADPLEXRENTAL OPPORTUNITYTENANT PAYS UTILITIES

Property features AI

Finance

  • Other: Located on a dead-end street with sidewalks; Lot approximately 0.15 acre (approx. 6,403 sq ft); Building area reported as 2,940; Not in a flood plain; Directions: Berry Blvd to Georgetown Place to Liberty Bell Way
  • Financial info: Owner pays: water, sewer, trash removal; Tenants pay: electric, gas, cable
  • HOA & community: No association fee

Exterior

  • Parking: 6 parking spaces (not covered)
  • Utilities: Electricity connected; Natural gas available; Owner pays water and sewer; tenant pays electric, gas, and cable; Trash removal paid by owner
  • Home design: Multi-unit building (2 units); Built in 1961
  • Construction: Brick construction; Shingle roof; Built in 1961
  • Exterior features: Traditional architectural style; No additional exterior features listed

Interior

  • Kitchen: Two kitchens on first level; Two kitchens on second level; Ranges and refrigerators in each unit; Dishwashers in each unit
  • Bedrooms: 8 total bedrooms (4 on first level, 4 on second level)
  • Bathrooms: 4 full bathrooms (2 on first level, 2 on second level)
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Basement with laundry and storage; Separate meters (multi-unit)
  • Laundry & utility: Basement laundry; 4 furnaces

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 × 2-bed/1.0-bath units multifamily listed at $325k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive. Per door: $342/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $325k).
  • Recommended offer: $286k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.3% 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+, 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 fast (+5.2%/yr); 121 active listings in the ZIP; lower-income renter base — watch delinquency; 2,836 units permitted in Jefferson County in 2024 (1,558 in 5+ unit buildings).
  • At $4,254/mo this rent would consume 117% of the median local household income ($44k/yr) (locally 997% 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 $2k of loan paydown is wiped out by about $10k 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.
  • At projected returns (-3.0% appreciation + 5.2% rent growth), your $91k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 702 days — a 12% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 19y ago; this cycle's ask has dropped $85k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $145k; list at $325k implies a 124% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $286,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 702 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1961 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  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
1.31%
Cap rate
11.35%
Cash-on-cash
18.05%
DSCR
1.80
GRM
6.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.16% rent growth · sell at horizon

5-year hold
IRR
11.9%
Equity multiple
1.48×
Total profit
$43,859
Equity at exit
$48,459
10-year hold
IRR
22.4%
Equity multiple
3.09×
Total profit
$190,570
Equity at exit
$28,100

Cash invested: $91,000 (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 40215

Home prices YoY
-34.4%
Rents YoY
5.2%
Active inventory
121
Price-to-rent
25.5×

Monthly cashflow live

Estimated rent
$4,254 high interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$152 /mo · $1,827/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$893
Net cashflow
$1,369

Break-even live

Break-even rent $2,522
Max offer price $325,000
Occupancy floor 63%

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

UnitsBedsBathsEst. rent
Total (4 units) $4,254

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
$81,250
Closing costs
$9,750
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 48 events

  1. 2026-06-18
    days on market $325,000 Active 702 DOM
  2. 2026-06-17
    days on market $325,000 Active 701 DOM
  3. 2026-06-16
    days on market $325,000 Active 700 DOM
  4. 2026-06-15
    days on market $325,000 Active 699 DOM
  5. 2026-06-13
    pricedays on market $325,000 Active 697 DOM
  6. 2026-06-10
    days on market $330,000 Active 694 DOM
  7. 2026-06-09
    days on market $330,000 Active 693 DOM
  8. 2026-06-08
    days on market $330,000 Active 692 DOM
  9. 2026-06-07
    days on market $330,000 Active 691 DOM
  10. 2026-06-03
    days on market $330,000 Active 687 DOM
  11. 2026-06-02
    days on market $330,000 Active 686 DOM
  12. 2026-06-01
    days on market $330,000 Active 685 DOM
  13. 2026-05-31
    days on market $330,000 Active 684 DOM
  14. 2026-04-03
    status Active
  15. 2026-03-26
    historical Active Under Contract
  16. 2026-01-10
    status Active
  17. 2025-12-24
    status Pending
  18. 2025-10-06
    historical Active Under Contract
  19. 2025-09-18
    status Active
  20. 2025-08-26
    historical Active Under Contract
  21. 2025-07-21
    price $330,000
  22. 2025-05-23
    price $345,000
  23. 2025-05-07
    status Active
  24. 2025-04-24
    historical Active Under Contract
  25. 2025-02-03
    price $355,000
  26. 2025-01-15
    status Active
  27. 2025-01-12
    historical
  28. 2025-01-12
    price $365,000
  29. 2024-12-03
    price $375,000
  30. 2024-08-01
    price $395,000
  31. 2024-06-25
    listed $410,000 Active
  32. 2024-01-29
    historical
  33. 2023-10-14
    listed $375,000 Active
  34. 2022-01-20
    soldstatus $145,000
  35. 2021-04-08
    soldstatus $97,000
  36. 2021-04-05
    soldstatus $97,000 Closed 558-char remark
    Show marketing remark (558 chars)

    INCREDIBLE OPPORTUNITY for anyone looking to begin investing in multifamily or grow their existing portfolio. This quad-plex has been vacant and boarded up for several months. Based on rent comps in the same neighborhood ($600-$650/unit), an investor could potentially bring in over $31,000 annually in rent revenue. Rare chance to acquire and renovate units at a below-market cost. All of the units are two-bedroom/one-bath, but it needs a significant rehab as well as the replacement of some mechanicals. The property is being sold as-is, no exceptions.

  37. 2021-03-18
    status Pending 558-char remark
    Show marketing remark (558 chars)

    INCREDIBLE OPPORTUNITY for anyone looking to begin investing in multifamily or grow their existing portfolio. This quad-plex has been vacant and boarded up for several months. Based on rent comps in the same neighborhood ($600-$650/unit), an investor could potentially bring in over $31,000 annually in rent revenue. Rare chance to acquire and renovate units at a below-market cost. All of the units are two-bedroom/one-bath, but it needs a significant rehab as well as the replacement of some mechanicals. The property is being sold as-is, no exceptions.

  38. 2021-03-15
    listed $110,000 Active 558-char remark
    Show marketing remark (558 chars)

    INCREDIBLE OPPORTUNITY for anyone looking to begin investing in multifamily or grow their existing portfolio. This quad-plex has been vacant and boarded up for several months. Based on rent comps in the same neighborhood ($600-$650/unit), an investor could potentially bring in over $31,000 annually in rent revenue. Rare chance to acquire and renovate units at a below-market cost. All of the units are two-bedroom/one-bath, but it needs a significant rehab as well as the replacement of some mechanicals. The property is being sold as-is, no exceptions.

  39. 2019-10-01
    soldstatus $150,000
  40. 2019-09-27
    soldstatus $150,000 Closed
  41. 2019-07-13
    status Pending
  42. 2019-07-05
    listed $165,000 Active
  43. 2010-02-25
    soldstatus $28,000
  44. 2009-12-08
    listed $34,900
  45. 2007-10-01
    historical
  46. 2007-08-01
    listed $132,000
  47. 2006-11-29
    soldstatus $150,000
  48. 2004-09-02
    soldstatus $106,000

ⓘ 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
$1,827 · $152/mo
Projected year-2 tax
$2,795 · $233/mo
Expected delta
+$968/yr (+$81/mo · 53.0%)

ⓘ 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 ≥104°F today · 20 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
$51,048
− Mortgage interest
−$18,205
− Property taxes
−$1,827
− Insurance
−$1,625
− Repairs & maintenance
−$4,084
− Management
−$4,084
− Depreciation
−$9,455
Taxable income
$11,769
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,824
After-tax cash flow
$13,599/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

+211.3% since first listed
35 events — show timeline
  • 2026-04-03 Relisted Metro Search MLS
  • 2026-03-26 Contingent Metro Search MLS
  • 2026-01-10 Relisted Metro Search MLS
  • 2025-12-24 Pending Metro Search MLS
  • 2025-10-06 Contingent Metro Search MLS
  • 2025-09-18 Relisted Metro Search MLS
  • 2025-08-26 Contingent Metro Search MLS
  • 2025-07-21 Price Changed $330,000 Metro Search MLS
  • 2025-05-23 Price Changed $345,000 Metro Search MLS
  • 2025-05-07 Relisted Metro Search MLS
  • 2025-04-24 Contingent Metro Search MLS
  • 2025-02-03 Price Changed $355,000 Metro Search MLS
  • 2025-01-15 Relisted Metro Search MLS
  • 2025-01-12 Listing Removed Metro Search MLS
  • 2025-01-12 Price Changed $365,000 Metro Search MLS
  • 2024-12-03 Price Changed $375,000 Metro Search MLS
  • 2024-08-01 Price Changed $395,000 Metro Search MLS
  • 2024-06-25 Listed $410,000 Metro Search MLS
  • 2024-01-29 Listing Removed Metro Search MLS
  • 2023-10-14 Listed $375,000 Metro Search MLS
  • 2022-01-20 Sold (Public Records) $145,000 Public Records
  • 2021-04-08 Sold (Public Records) $97,000 Public Records
  • 2021-04-05 Sold (MLS) $97,000 Metro Search MLS
  • 2021-03-18 Pending Metro Search MLS
  • 2021-03-15 Listed $110,000 Metro Search MLS
  • 2019-10-01 Sold (Public Records) $150,000 Public Records
  • 2019-09-27 Sold (MLS) $150,000 Metro Search MLS
  • 2019-07-13 Pending Metro Search MLS
  • 2019-07-05 Listed $165,000 Metro Search MLS
  • 2010-02-25 Sold (MLS) $28,000 Metro Search MLS
  • 2009-12-08 Listed $34,900 Metro Search MLS
  • 2007-10-01 Listing Removed Metro Search MLS
  • 2007-08-01 Listed $132,000 Metro Search MLS
  • 2006-11-29 Sold (Public Records) $150,000 Public Records
  • 2004-09-02 Sold (Public Records) $106,000 Public Records

Property tax history

+4.5%/yr

Latest (2025): $1,827 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…