CashFlowRE
Sign in Sign up
2150 W Lee St
C- Composite 50.62
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 +15.2/30.0
  • Appreciation +10.0/10.0
  • ARV discount +5.0/15.0
  • DSCR +4.7/10.0
  • Rent growth +4.5/5.0
  • 1% rule +3.2/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$124,900

2150 W Lee St · Louisville, KY 40210
2 bd · 1.0 ba · 858 sqft · SingleFamily · 16 Days on market
Built 1930 4,456 sqft lot Est $118k · 5% over

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

Listing remarks

This home is "absolutely" adorable, cozy, and an awesome opportunity for someone(s) wishing to establish a new beginning in home ownership! The floorpan is nice, open, fresh! Many updates live here, which include roof, flooring, HVAC, and fresh paint. The kitchen remodeled is equipped with appliances. Both porches, front and back are fully covered for year round enjoyment! Parking in the rear is a huge plus! The sellers truly want buyer(s) to have an extraordinary jump start to successful home ownership. Stop the car, make your appointment and make an offer!

Key facts

  • Roof
  • Hvac
  • Fresh paint

Tags

ROOFFLOORINGHVACFRESH PAINTKITCHEN REMODELEDFULLY COVERED PORCHES

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Parking: Rear entry parking
  • Utilities: Electricity connected
  • Home design: Single family residence; One story; Built in 1930
  • Construction: Wood frame with stone veneer exterior; Shingle roof; Crawl space foundation
  • Exterior features: Chain link fence; Sidewalk; Corner lot

Interior

  • Kitchen: Eat-in kitchen on the first floor
  • Bedrooms: Two bedrooms on the first floor
  • Bathrooms: One full bathroom on the first floor
  • Interior features: Three closets; Cellar basement
  • Laundry & utility: Laundry room 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 2-bed/1.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $44 ($530/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 $102k (18.2% below list).
  • Recommended offer: $102k (18.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% 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 (+8.1%/yr); 91 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $13k of equity ($864 loan paydown + $12k 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 $35k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 25y 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 $42k; list at $125k implies a 194% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — 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 $102,161 (18.2% below list)

Questions for the listing agent

  1. Built in 1930 — 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. 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?
  4. 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?
  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 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
0.82%
Cap rate
6.72%
Cash-on-cash
1.51%
DSCR
1.07
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$118,404
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2306 Standard Ave 0.32mi 2/1.0 900 (+5%) 4mo $38,000 $42 73
1814 W Lee St 0.22mi 3/1.0 (+1) 816 (-5%) 8mo $112,500 $138 70
2130 W Gaulbert Ave 0.08mi 2/1.0 982 (+14%) 3mo $60,000 $61 70
1777 Bernheim Ln 0.51mi 2/1.0 841 (-2%) 7mo $94,050 $112 67
2519 Standard Ave 0.39mi 2/1.0 783 (-9%) 1mo $87,000 $111 66
2611 Narragansett Dr 0.30mi 2/1.0 754 (-12%) 4mo $152,900 $203 62
2811 Narragansett Dr 0.42mi 2/1.0 771 (-10%) 5mo $115,500 $150 60
2504 Standard Ave 0.35mi 2/1.0 963 (+12%) 7mo $169,000 $175 58
2307 Woodland Ave 0.44mi 1/1.0 (-1) 940 (+10%) 7mo $17,000 $18 53
1545 Catalpa St 0.39mi 3/1.5 (+1) 960 (+12%) 9mo $62,500 $65 48
1634 Dixdale Ave 0.65mi 2/1.0 740 (-14%) 8mo $117,500 $159 40
1639 Dixdale Ave 0.62mi 3/1.0 (+1) 746 (-13%) 5mo $128,000 $172 40

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
27.0%
Equity multiple
3.18×
Total profit
$76,187
Equity at exit
$112,520
10-year hold
IRR
24.9%
Equity multiple
7.73×
Total profit
$235,432
Equity at exit
$242,653

Cash invested: $34,972 (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
91
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,022 high interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$56 /mo · $671/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$215
Net cashflow
$44

Break-even live

Break-even rent $966
Max offer price $124,900
Occupancy floor 91%

Sensitivity live

Price -10% $115 -5% $79 +0% $44 +5% $9 +10% $-27
Rent -10% $-37 -5% $4 +0% $44 +5% $84 +10% $125
Rate -1.0pp $107 -0.5pp $76 base $44 +0.5pp $12 +1.0pp $-21

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
$31,225
Closing costs
$3,747
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2400 Burwell Ave Louisville, KY 2.0 1.0 972 $895 $0.92 16d 1 0.11mi
1842 Bolling Ave Louisville, KY 1.0 1.0 900 $895 $0.99 15d 1 0.23mi
1816 Gregg Ave Louisville, KY 2.0 2.0 773 $1,100 $1.42 16d 1 0.25mi
1792 W Gaulbert Ave Louisville, KY 2.0 1.0 915 $950 $1.04 24d 1 0.34mi
1836 Algonquin Pkwy Unit 2 Louisville, KY 1.0 1.0 600 $650 $1.08 24d 1 0.35mi
1836 Algonquin Pkwy Unit 1 Louisville, KY 1.0 1.0 650 $650 $1.00 15d 1 0.35mi
2706 Wyandotte Ave Louisville, KY 2.0 1.0 756 $1,295 $1.71 4d 1 0.39mi
1768 W Hill St Louisville, KY 2.0 1.0 675 $925 $1.37 24d 1 0.42mi
1349 Olive St Unit 3 Louisville, KY 1.0 1.0 600 $695 $1.16 4d 1 0.49mi
1349 Olive St Unit 4 Louisville, KY 1.0 1.0 600 $725 $1.21 24d 1 0.49mi
1349 Olive St Unit 4 Louisville, KY 1.0 1.0 550 $650 $1.18 4d 1 0.49mi
1333 S 22nd St Louisville, KY 2.0 1.0 744 $1,200 $1.61 24d 1 0.53mi
1339 S 28th St Unit 3 Louisville, KY 3.0 1.0 1125 $1,175 $1.04 21d 1 0.56mi
1714 W Hill St Louisville, KY 3.0 1.0 1050 $1,045 $1.00 24d 1 0.57mi
3004 Wyandotte Ave Louisville, KY 2.0 1.0 700 $1,200 $1.71 16d 1 0.57mi
1708 W Gaulbert Ave Louisville, KY 3.0 1.0 936 $975 $1.04 24d 1 0.58mi
1927 S 28th St Louisville, KY 2.0 1.0 700 $1,200 $1.71 24d 1 0.59mi
1439 Beech St Apt 1 Louisville, KY 3.0 1.5 1000 $820 $0.82 24d 1 0.59mi
1854 W Ormsby Ave Louisville, KY 2.0 2.0 1094 $800 $0.73 16d 1 0.61mi
1710 Saint Louis Ave Louisville, KY 2.0 1.0 720 $1,000 $1.39 4d 1 0.62mi
1418 Beech St Unit 2 Louisville, KY 2.0 1.0 1000 $980 $0.98 22d 1 0.64mi
2614 Virginia Ave Louisville, KY 2.0 1.0 975 $925 $0.95 24d 1 0.66mi
2807 Dumesnil St Unit 101 Louisville, KY 1.0 1.0 750 $950 $1.27 24d 1 0.67mi
3005 Linwood Ave Louisville, KY 2.0 1.0 700 $1,025 $1.46 16d 1 0.70mi
1443 S 32nd St Unit 2 Louisville, KY 1.0 1.0 550 $780 $1.42 24d 1 0.71mi
3019 Penway Ave Louisville, KY 2.0 1.0 700 $960 $1.37 12d 1 0.71mi
2913 Dumesnil St Apt 3 Louisville, KY 3.0 1.0 1112 $740 $0.67 11d 1 0.73mi
2706 Hale Ave Unit 2 Louisville, KY 2.0 1.0 900 $1,250 $1.39 24d 1 0.77mi
2706 Hale Ave Unit 1 Louisville, KY 3.0 1.0 1100 $1,400 $1.27 24d 1 0.77mi
1606 Algonquin Pkwy Unit 22 Louisville, KY 2.0 1.0 626 $750 $1.20 24d 1 0.79mi
2311 Plantation Dr Louisville, KY 3.0 1.0 988 $1,200 $1.21 16d 1 0.87mi
1305 S 17th St Louisville, KY 2.0 1.0 750 $950 $1.27 24d 1 0.88mi
2708 Greenwood Ave Apt 1 Louisville, KY 3.0 1.0 1100 $1,300 $1.18 24d 1 0.96mi
1148 S 17th St Unit 2 Louisville, KY 3.0 1.0 1000 $895 $0.90 24d 1 0.97mi
3215 Virginia Ave Louisville, KY 3.0 1.0 975 $924 $0.95 24d 1 1.00mi
1731 Sonne Ave Louisville, KY 3.0 1.0 1010 $1,300 $1.29 16d 1 1.01mi
1726 Sonne Ave Louisville, KY 2.0 1.0 820 $1,095 $1.34 16d 1 1.03mi
2821 Greenwood Ave #1 Louisville, KY 3.0 1.0 1113 $1,300 $1.17 24d 1 1.04mi
2710 W Kentucky St Apt 2 Louisville, KY 3.0 1.0 1015 $1,300 $1.28 24d 1 1.06mi
1616 Gallagher St Louisville, KY 3.0 1.5 1056 $1,400 $1.33 24d 1 1.07mi

Listing history 11 events

  1. 2026-06-18
    days on market $124,900 Active 16 DOM
  2. 2026-06-17
    days on market $124,900 Active 15 DOM
  3. 2026-06-16
    days on market $124,900 Active 14 DOM
  4. 2026-06-15
    days on market $124,900 Active 13 DOM
  5. 2026-06-13
    days on market $124,900 Active 11 DOM
  6. 2026-06-10
    days on market $124,900 Active 8 DOM
  7. 2026-06-09
    days on market $124,900 Active 7 DOM
  8. 2026-06-08
    days on market $124,900 Active 6 DOM
  9. 2026-06-07
    days on market $124,900 Active 5 DOM
  10. 2026-06-02
    remarks 567-char remark
  11. 2026-06-02
    listed $124,900 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
$671 · $56/mo
Projected year-2 tax
$1,074 · $90/mo
Expected delta
+$403/yr (+$34/mo · 60.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% 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
$12,259
− Mortgage interest
−$6,996
− Property taxes
−$671
− Insurance
−$624
− Repairs & maintenance
−$981
− Management
−$981
− Depreciation
−$3,633
Taxable loss
−$1,627
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$391
After-tax cash flow
$920/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

+149.8% since first listed
14 events — show timeline
  • 2026-06-02 Listed $124,900 Metro Search MLS
  • 2026-04-03 Price Changed $139,999 Metro Search MLS
  • 2026-03-02 Price Changed $159,900 Metro Search MLS
  • 2025-12-22 Sold (Public Records) $42,500 Public Records
  • 2012-12-21 Listing Removed Metro Search MLS
  • 2012-10-03 Listed $19,900 Metro Search MLS
  • 2006-06-30 Listing Removed Metro Search MLS
  • 2006-01-02 Listed $59,950 Metro Search MLS
  • 2004-12-31 Listing Removed Metro Search MLS
  • 2004-02-19 Listed $47,900 Metro Search MLS
  • 2003-12-08 Listing Removed Metro Search MLS
  • 2003-07-15 Listed $55,000 Metro Search MLS
  • 2001-08-30 Listing Removed Metro Search MLS
  • 2001-01-31 Listed $50,000 Metro Search MLS

Property tax history

+12.7%/yr

Latest (2025): $671 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…