CashFlowRE
Sign in Sign up
6001 Larkgrove Dr
D+ Composite 48.19
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 +14.3/30.0
  • DSCR +4.3/10.0
  • Rent growth +3.9/5.0
  • 1% rule +3.4/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$260,000

6001 Larkgrove Dr · Louisville/Jefferson County metro government (balance), KY 40229
4 bd · 1.5 ba · 1,670 sqft · SingleFamily · 10 Days on market
Built 1987 9,261 sqft lot Est $347k · 25% under

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

Listing remarks MLS

This wonderfully maintained four bedroom ranch has more than you can expect! As you enter in through the front foyer, you'll notice the brand new beautiful engineered laminate flooring throughout the entire home! Located near Penn Run Golf Course with additional amenities minutes away, don't let it slip. This spacious 4 bedroom, 2 bath home is waiting for its next home owner! Schedule your showing today!

Key facts

  • Park-like backyard
  • Corner lot
  • Gorgeous landscaping

Tags

CORNER LOTGORGEOUS LANDSCAPINGPARK-LIKE BACKYARDAMPLE CABINET STORAGEGENEROUS COUNTER SPACESPACIOUS FAMILY ROOM

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Parking: Driveway
  • Utilities: Electricity connected; Natural gas available
  • Home design: Single-family ranch-style home; One story; Built in 1987
  • Construction: Wood frame with brick exterior; Shingle roof; Built in 1987
  • Exterior features: Privacy wood fencing

Interior

  • Kitchen: Kitchen located on the first floor
  • Bedrooms: 4 bedrooms, all on the first floor
  • Bathrooms: 1 full bathroom on the first floor; 1 half bathroom on the first floor
  • Interior features: 8 total rooms; 7 closets; 1 fireplace
  • 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 4-bed/1.5-bath single-family listed at $260k.

Deal economics

  • At list price, monthly cash flow is $46 ($552/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 $218k (16.2% below list).
  • Recommended offer: $218k (16.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 4.0% 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.
  • Market conditions: Rents rising fast (+5.5%/yr); 243 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,836 units permitted in Jefferson County in 2024 (1,558 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($80k/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 $2k of loan paydown is wiped out by about $8k 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 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 29y 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 $220k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $217,896 (16.2% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.84%
Cap rate
6.51%
Cash-on-cash
0.76%
DSCR
1.03
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$347,360
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10910 Waycross Ave 0.21mi 4/2.0 1,600 (-4%) 4mo $250,000 $156 78
11128 Pheasant Run Ct 0.23mi 4/2.0 1,771 (+6%) 1mo $378,774 $214 76
11112 Pheasant Run Ct 0.21mi 4/2.0 1,501 (-10%) 4mo $312,741 $208 68
11106 Pheasant Run Ct 0.24mi 3/2.5 (-1) 1,818 (+9%) 5mo $330,306 $182 61
219 Magnolia Dr 0.71mi 3/2.0 (-1) 1,691 (+1%) 3mo $340,000 $201 55
10503 Waycross Ave 0.53mi 4/2.5 1,808 (+8%) 3mo $362,000 $200 55
5508 Hasbrook Dr 0.58mi 4/2.0 1,540 (-8%) 4mo $233,000 $151 54
10906 Hidden Trail Ct 0.18mi 3/2.0 (-1) 1,424 (-15%) 7mo $313,000 $220 54
5513 Antle Dr 0.50mi 3/1.5 (-1) 1,840 (+10%) 7mo $265,000 $144 49
401 Bentwood Dr 0.45mi 3/2.0 (-1) 1,445 (-14%) 4mo $315,000 $218 46
195 Bentwood Dr 0.63mi 3/2.0 (-1) 1,437 (-14%) 1mo $330,000 $230 39
189 Magnolia Dr 0.70mi 3/2.0 (-1) 1,459 (-13%) 1mo $309,900 $212 38

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 · 5.46% rent growth · sell at horizon

5-year hold
IRR
-12.6%
Equity multiple
0.54×
Total profit
$-33,718
Equity at exit
$38,767
10-year hold
IRR
-0.3%
Equity multiple
0.97×
Total profit
$-1,911
Equity at exit
$22,480

Cash invested: $72,800 (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 40229

Rents YoY
5.5%
Active inventory
243
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,179 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$204 /mo · $2,443/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$458
Net cashflow
$46

Break-even live

Break-even rent $2,121
Max offer price $260,000
Occupancy floor 93%

Sensitivity live

Price -10% $193 -5% $120 +0% $46 +5% $-28 +10% $-101
Rent -10% $-126 -5% $-40 +0% $46 +5% $132 +10% $218
Rate -1.0pp $177 -0.5pp $112 base $46 +0.5pp $-21 +1.0pp $-90

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
$65,000
Closing costs
$7,800
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11926 Washington Green Rd Louisville, KY 3.0 3.0 1817 $2,255 $1.24 21d 1 0.52mi
11502 Top Walnut Loop Louisville, KY 3.0 2.0 1865 $2,385 $1.28 24d 1 0.56mi
11706 Maple Way Louisville, KY 4.0 1.0 1400 $1,799 $1.28 12d 1 0.71mi
11616 Maple Way Louisville, KY 3.0 2.0 1135 $1,895 $1.67 4d 1 0.74mi
6507 Rod N Reel Ct Louisville, KY 3.0 2.0 1150 $1,550 $1.35 24d 1 1.08mi
11602 Apex View Dr Louisville, KY 1.0–3.0 1.0–2.0 1050 $2,049 $1.95 2d 35 1.12mi
11912 Parkside Vista Ln Louisville, KY 3.0 2.0 1780 $2,505 $1.41 2d 1 1.25mi

Listing history 8 events

  1. 2026-06-18
    days on market $260,000 Active 10 DOM
  2. 2026-06-17
    days on market $260,000 Active 9 DOM
  3. 2026-06-16
    pricedays on market $260,000 Active 8 DOM
  4. 2026-06-15
    days on market $265,000 Active 7 DOM
  5. 2026-06-13
    days on market $265,000 Active 5 DOM
  6. 2026-06-10
    days on market $265,000 Active 2 DOM
  7. 2026-06-08
    remarks 699-char remark
  8. 2026-06-08
    listed $265,000 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
$2,443 · $204/mo
Projected year-2 tax
$2,443 · $204/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 ≥104°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$26,148
− Mortgage interest
−$14,564
− Property taxes
−$2,443
− Insurance
−$1,300
− Repairs & maintenance
−$2,092
− Management
−$2,092
− Depreciation
−$7,564
Taxable loss
−$3,907
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$938
After-tax cash flow
$1,490/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/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 County · 790,184 people
City population
419,741
Metro
Louisville/Jefferson County, KY-IN
Population (ZIP)
41,299
Household income
$79,936
Rent vs Own
28.2% rent · 71.8% own
Severe rent burden
628.0

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 White (71%)
Race & ethnicity
White 71% Black 12% Hispanic / Latino 12% Two or more races 9% Asian 1%
Hispanic origin (detail)
Mexican 3% Cuban 6%
Common ancestry
Lithuanian 2% Slovak 2% Italian 1%
Foreign-born
9% · Canada
Languages at home
87% English-only · Spanish 10% 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

Market trends

HPI YoY
▼ -148.38%
Current HPI
244.2747
Rent YoY
▲ 5.46%
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

+194.8% since first listed
9 events — show timeline
  • 2026-06-08 Listed $265,000 Metro Search MLS
  • 2024-01-18 Sold (Public Records) $219,900 Public Records
  • 2024-01-12 Sold (MLS) $219,900 Metro Search MLS
  • 2023-11-13 Pending Metro Search MLS
  • 2023-11-10 Listed $219,900 Metro Search MLS
  • 1998-04-13 Sold (MLS) $87,500 Metro Search MLS
  • 1998-04-13 Sold (MLS) $87,500 Metro Search MLS
  • 1997-09-17 Listed $89,900 Metro Search MLS
  • 1997-09-17 Listed $89,900 Metro Search MLS

Property tax history

+5.0%/yr

Latest (2025): $2,443 · +7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…