CashFlowRE
Sign in Sign up
17902 Curreys Bend Lane Ln
D+ Composite 45.85
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).

  • ARV discount +15.0/15.0
  • Cash flow +10.4/30.0
  • Condition / age +5.0/5.0
  • Schools +4.2/10.0
  • 1% rule +3.2/10.0
  • DSCR +3.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Appreciation +0.0/10.0

$364,125

17902 Curreys Bend Lane Ln · Louisville/Jefferson County metro government (balance), KY 40023
3 bd · 2.0 ba · 1,613 sqft · SingleFamily · 63 Days on market
Built 2026 Excellent condition 9,824 sqft lot 2-car garage $226/sqft · 32% below area Est $533k · 32% under $47/mo HOA · 2% of rent

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

Listing remarks MLS

Beautiful New Construction Ranch in Fisherville Modern Design with Thoughtful UpgradesWelcome to this stunning new construction home at 17902 Curreys Bend Lane in Fisherville, KY, featuring the popular Bradford floor plan. Designed for easy living and modern style, this single-level home offers an open layout, upgraded finishes, and functional spaces throughout. Step inside to a bright and inviting open-concept main living area with 9-foot ceilings, creating a spacious and airy feel. The great room flows seamlessly into the kitchen and dining area, making it perfect for both everyday living and entertaining. The kitchen features a large island, upgraded Level 2 quartz countertops in Carrara Miksa, sleek white cabinetry with crown molding, and stainless steel appliancescombining style and functionality in one central space. A dedicated dining room with double glass doors adds flexibility for formal dining, a home office, or a private gathering space. The primary suite offers a comfortable retreat with a double vanity, walk-in shower, and modern finishes. Two additional bedrooms and a full bath are thoughtfully located on the main level, allowing for convenient single-level living. Throughout the home, youll find durable laminated wood flooring extending into the main living areas and primary suite, offering both style and easy maintenance. Step outside to enjoy the 12 x 10 rear patio, perfect for relaxing or entertaining outdoors. The exterior features. ..

Key facts

  • Upgraded finishes
  • Open layout
  • Large island

Tags

NEW CONSTRUCTION HOMEOPEN LAYOUTUPGRADED FINISHESLARGE ISLANDUPGRADED QUARTZ COUNTERTOPSSLEEK WHITE CABINETRY

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $364k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-193 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $336k (7.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $300k (17.6% below list).
  • Recommended offer: $300k (17.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 4.2% in Louisville/Jefferson County metro government (balance) — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • 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: Tully Elementary (math 35% / reading 49%, grade F, #178 of 676 statewide, top 29%, 788 students, 38% FRL); Crosby Middle (math 32% / reading 49%, grade F, #57 of 217 statewide, top 26%, 1,016 students, 46% FRL); Eastern High (math 44% / reading 45%, grade F, #21 of 254 statewide, top 10%, 2,036 students, 37% FRL) — zoned schools average 40% FRL vs 56% district-wide (16 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 42% at this address vs 27% district-wide (+15 pts) — the actual schools serving this property are materially stronger than the Jefferson County average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 181 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 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 $3k of loan paydown is wiped out by about $11k 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 63 days — a 6% lower offer ($342k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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.
Recommended offer $300,000 (17.6% 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 63 days. Have you received any prior offers? Is the seller open to a 18% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
0.82% ✗
Cap rate
5.66%
Cash-on-cash
-2.28%
DSCR
0.90
GRM
10.1

CMA / ARV

ARV (median comp)
$532,554
List price
$364,125
Delta
-31.63%
Verdict
UNDERPRICED
Comps
15 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2309 Artisan Glen Ct 0.37mi 4/2.5 (+1) 1,723 (+7%) 10mo $360,000 $209 56
2212 Clark Station Rd 0.44mi 2/2.0 (-1) 1,506 (-7%) 13mo $332,583 $221 53
2202 Clark Station Rd 0.53mi 3/2.0 1,863 (+16%) 2mo $470,000 $252 49
3201 Catalpa Leaf Way 0.37mi 3/1.0 1,312 (-19%) 18mo $439,900 $335 39
2218 Clark Station Rd 0.44mi 3/2.0 1,882 (+17%) 18mo $400,000 $213 39
2405 Irish Bend Ct 0.75mi 2/2.0 (-1) 1,877 (+16%) 1mo $544,000 $290 34
2434 Middle Creek Ct 0.80mi 3/2.0 1,876 (+16%) 12mo $510,000 $272 30
2416 Middle Creek Ct 0.74mi 2/2.0 (-1) 1,878 (+16%) 15mo $520,000 $277 23

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
-20.0%
Equity multiple
0.30×
Total profit
$-71,247
Equity at exit
$54,292
10-year hold
IRR
-13.0%
Equity multiple
0.24×
Total profit
$-77,599
Equity at exit
$31,483

Cash invested: $101,955 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
7 active · 2 under contract
Months of supply
21.0 mo (5%/mo absorbed)
Median asking
$341,990 ($195/sqft)
Median days on market
618 d
This list price
71% of active listings are priced below it
ARV vs active asking
+69.0% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 40023

Home prices YoY
-17.5%
Active inventory
181
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$3,000 medium interval (Pro) →
Mortgage (P&I)
−$1,910
Tax est. 1.5%
−$455 /mo · $5,462/yr
Insurance
−$152
HOA
−$47
Vacancy / Maint / Mgmt
−$630
Net cashflow
$-193

Break-even live

Break-even rent $3,245
Max offer price $336,142
Occupancy floor —

Sensitivity live

Price -10% $58 -5% $-68 +0% $-193 +5% $-319 +10% $-445
Rent -10% $-430 -5% $-312 +0% $-193 +5% $-75 +10% $44
Rate -1.0pp $-10 -0.5pp $-101 base $-193 +0.5pp $-288 +1.0pp $-384

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
$91,031
Closing costs
$10,924
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3222 Catalpa Farms Dr Fisherville, KY 3.0 2.5 2004 $3,000 $1.50 120d 1 0.26mi

Property features AI

Finance

HOA & community
Community association with monthly fee of $565Subdivision: WIND DANCE FARMS

Exterior

Parking
Attached 2-car garageDriveway parking
Utilities
Electricity connectedNo other utilities listed
Home design
Single-family ranch-style homeOne storyEntry facing front
Construction
Vinyl siding and brick exteriorShingle roofSlab foundation with poured concreteBuilt in 2026
Exterior features
SidewalksEasement

Interior

Kitchen
Kitchen on the first floor
Bedrooms
Three bedrooms, including a primary bedroom on the first floor
Bathrooms
Two full bathrooms
Heating & cooling
Electric forced-air heatingCentral air conditioning
Interior features
FoyerGreat roomDining room
Laundry & utility
First-floor laundry room

Listing history 50 events

  1. 2026-09-25
    days on market $364,125 Active 63 DOM
  2. 2026-09-24
    days on market $364,125 Active 62 DOM
  3. 2026-09-23
    days on market $364,125 Active 61 DOM
  4. 2026-09-22
    days on market $364,125 Active 60 DOM
  5. 2026-09-21
    days on market $364,125 Active 59 DOM
  6. 2026-09-20
    days on market $364,125 Active 58 DOM
  7. 2026-09-19
    days on market $364,125 Active 57 DOM
  8. 2026-09-18
    days on market $364,125 Active 56 DOM
  9. 2026-09-17
    days on market $364,125 Active 55 DOM
  10. 2026-09-16
    days on market $364,125 Active 54 DOM
  11. 2026-09-15
    days on market $364,125 Active 53 DOM
  12. 2026-09-14
    days on market $364,125 Active 52 DOM
  13. 2026-09-13
    days on market $364,125 Active 51 DOM
  14. 2026-09-12
    days on market $364,125 Active 50 DOM
  15. 2026-09-11
    days on market $364,125 Active 49 DOM
  16. 2026-09-05
    days on market $364,125 Active 43 DOM
  17. 2026-09-04
    days on market $364,125 Active 42 DOM
  18. 2026-09-03
    days on market $364,125 Active 41 DOM
  19. 2026-08-31
    days on market $364,125 Active 38 DOM
  20. 2026-08-30
    days on market $364,125 Active 37 DOM
  21. 2026-08-29
    days on market $364,125 Active 36 DOM
  22. 2026-08-28
    days on market $364,125 Active 35 DOM
  23. 2026-08-27
    days on market $364,125 Active 34 DOM
  24. 2026-08-25
    days on market $364,125 Active 32 DOM
  25. 2026-08-24
    days on market $364,125 Active 31 DOM
  26. 2026-08-23
    days on market $364,125 Active 30 DOM
  27. 2026-08-22
    days on market $364,125 Active 29 DOM
  28. 2026-08-21
    days on market $364,125 Active 28 DOM
  29. 2026-08-20
    days on market $364,125 Active 27 DOM
  30. 2026-08-19
    days on market $364,125 Active 26 DOM
  31. 2026-08-18
    days on market $364,125 Active 25 DOM
  32. 2026-08-17
    days on market $364,125 Active 24 DOM
  33. 2026-08-16
    days on market $364,125 Active 23 DOM
  34. 2026-08-15
    days on market $364,125 Active 22 DOM
  35. 2026-08-14
    days on market $364,125 Active 21 DOM
  36. 2026-08-13
    days on market $364,125 Active 20 DOM
  37. 2026-08-12
    days on market $364,125 Active 19 DOM
  38. 2026-08-11
    days on market $364,125 Active 18 DOM
  39. 2026-08-10
    days on market $364,125 Active 17 DOM
  40. 2026-08-09
    days on market $364,125 Active 16 DOM
  41. 2026-08-08
    days on market $364,125 Active 15 DOM
  42. 2026-08-07
    days on market $364,125 Active 14 DOM
  43. 2026-08-06
    days on market $364,125 Active 13 DOM
  44. 2026-08-05
    days on market $364,125 Active 12 DOM
  45. 2026-08-04
    days on market $364,125 Active 11 DOM
  46. 2026-08-03
    days on market $364,125 Active 10 DOM
  47. 2026-07-31
    days on market $364,125 Active 7 DOM
  48. 2026-07-30
    days on market $364,125 Active 5 DOM
  49. 2026-07-28
    days on market $364,125 Active 4 DOM
  50. 2026-07-26
    days on market $364,125 Active 2 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥103°F today · 19 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
$36,000
− Mortgage interest
−$20,397
− Property taxes
−$5,462
− Insurance
−$1,821
− Repairs & maintenance
−$2,880
− Management
−$2,880
− HOA
−$564
− Depreciation
−$10,593
Taxable loss
−$8,596
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,063
After-tax cash flow
$-258/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.

Condition & rehab AI · 2 photos

Excellent 100/100 None rehab

This new construction home in Fisherville, KY, is in excellent condition with no visible repairs or maintenance needed. It offers a modern design and functional spaces, making it an attractive option for both buyers and renters.

Value-add opportunities

  • Both Painting — Fresh paint can enhance curb appeal and interior aesthetics ↑
  • Both Landscaping — Enhanced landscaping can improve curb appeal and attract potential buyers ↑
  • Both Interior staging — Staging can make the home more appealing to potential buyers and renters ↑
F Composite school gradezoned avg 42/100

Zoned Schools

Elementary Tully Elementary F KY #178/676 Nat'l #17,861/41,679 Middle Crosby Middle F KY #57/217 Nat'l #5,872/14,009 High Eastern High F KY #21/254 Nat'l #6,890/17,239

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/Jefferson County metro government (balance)

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Louisville/Jefferson County metro government (balance), KY
County
Jefferson · 823,112 people
City population
419,741
Metro
Louisville/Jefferson County, KY-IN
Population (ZIP)
6,484
Household income
$135,863
Rent vs Own
2.9% rent · 97.1% own

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 White (84%)
Race & ethnicity
White 84% Black 7% Hispanic / Latino 4% Asian 3% Two or more races 2%
Common ancestry
Slovak 4% Iranian 3% Romanian 2%
Foreign-born
3% · Canada, South Korea, China
Languages at home
95% English-only · Spanish 3% Korean 1% Other Indo-European 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
—

Price history

+0.0% since first listed
4 events — show timeline
  • 2026-07-24 Listed $364,125 Metro Search MLS
  • 2026-05-29 Listed $364,125 Zillow
  • 2026-05-28 Listing Removed — Metro Search MLS
  • 2026-05-27 Listed $364,125 Metro Search MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…