1302 Woodchester Way · Louisville/Jefferson County metro government (balance), KY 40118

$90,995

4 bd · 2.0 ba · 1,493 sqft · Manufactured · 109 Days on market

Built 2026 $615/mo HOA · 35% of rent

---

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 +20.9/30.0
• 1% rule +10.0/10.0
• ARV discount +7.5/15.0
• DSCR +6.6/10.0
• Rent growth +2.5/5.0
• Livability +2.5/5.0
• Condition / age +2.5/5.0
• Schools +2.3/10.0
• Appreciation +0.0/10.0

Listing remarks

✨ 2026 Champion Prime Apex - 3 Bed | 2 Bath - $90,995 * Photo is a representation, not the actual home Welcome home to this brand-new 2026 Champion Prime Apex double-wide offering a spacious 28' x 56' layout designed for comfortable, low-maintenance living. Step inside to an open-concept living area filled with natural light, seamlessly connecting to a modern kitchen featuring clean finishes and a functional layout perfect for everyday living and entertaining. The thoughtfully designed split floor plan places the private primary suite on one side of the home, with two additional bedrooms and a full bath on the opposite side - ideal for added privacy and flexibility. ✔ 3 Bedrooms ✔ 2 Full

Key facts

• Clubhouse
• Brand new playground
• High-end kitchen

Tags

• OPEN-CONCEPT LAYOUT
• HIGH-END KITCHEN
• AMPLE STORAGE
• SPACIOUS MASTER SUITE
• BRAND NEW PLAYGROUND
• CLUBHOUSE

Property features AI

Finance

• Other: Address: 1302 Woodchester Way, Fairdale KY 40118
• Financial info: List price $93,995
• HOA & community: Association fee $615

Exterior

• Home design: Crown (Barrington) plan; Spec inventory type; Active status
• Exterior features: 1,493 living area

Interior

• Bedrooms: 4 bedrooms
• Bathrooms: 2 bathrooms (total, full)
• Interior features: Spec home (new construction)

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath manufactured listed at $91k.

Deal economics

• At list price, monthly cash flow is $126 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $91k).
• Recommended offer: $83k (9.0% below list) — sets the bar for market timing.
• Cap rate 8.0% 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 C — 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: 74 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).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $629 of loan paydown is wiped out by about $3k 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 109 days — a 9% lower offer ($83k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: HOA is 35% of rent.
• 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 $82,805 (9.0% below list)

Questions for the listing agent

1. It's been on market 109 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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: 1.91% ✓
• Cap rate: 7.96%
• Cash-on-cash: 5.95%
• DSCR: 1.26
• GRM: 4.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold

• IRR: -6.6%
• Equity multiple: 0.75×
• Total profit: $-6,300
• Equity at exit: $13,568

10-year hold

• IRR: 3.5%
• Equity multiple: 1.26×
• Total profit: $6,509
• Equity at exit: $7,868

Cash invested: $25,479 (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.

Methodology + full state rankings →

ZIP-level market 40118

• Home prices YoY: -26.3%
• Active inventory: 74
• Price-to-rent: 4.4×

Monthly cashflow live

• Estimated rent: $1,734 medium
• Mortgage (P&I): −$477
• Tax est. 1.5%: −$114 /mo · $1,365/yr
• Insurance: −$38
• HOA: −$615
• Vacancy / Maint / Mgmt: −$364
• Net cashflow: $126

Break-even live

Break-even rent $1,574

Max offer price $90,995

Occupancy floor 88%

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: $22,749
• Closing costs: $2,730
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
7635 Eagle Landing Way Louisville, KY	3.0	3.5	1628	$2,000	$1.23	23d	1	1.09mi
201 Pheasant Ave Louisville, KY	1.0–3.0	1.0–2.0	1057	$1,335	$1.26	1d	13	1.27mi

HOA detail

• Monthly dues: $615 · $7,380/yr

Listing history 13 events

1. 2026-06-18
   days on market $90,995 Active 109 DOM
2. 2026-06-17
   days on market $90,995 Active 108 DOM
3. 2026-06-16
   days on market $90,995 Active 107 DOM
4. 2026-06-15
   days on market $90,995 Active 106 DOM
5. 2026-06-13
   days on market $90,995 Active 104 DOM
6. 2026-06-10
   days on market $90,995 Active 101 DOM
7. 2026-06-09
   days on market $90,995 Active 100 DOM
8. 2026-06-08
   days on market $90,995 Active 99 DOM
9. 2026-06-07
   days on market $90,995 Active 98 DOM
10. 2026-06-03
    days on market $90,995 Active 94 DOM
11. 2026-06-02
    days on market $90,995 Active 93 DOM
12. 2026-06-01
    days on market $90,995 Active 92 DOM
13. 2026-05-31
    days on market $90,995 Active 91 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 (shaded) · 0% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
• 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 5 by 30 yrs out

Taxation est. · year 1

• Rental income: $20,811
• − Mortgage interest: −$5,097
• − Property taxes: −$1,365
• − Insurance: −$455
• − Repairs & maintenance: −$1,665
• − Management: −$1,665
• − HOA: −$7,380
• − Depreciation: −$2,647
• Taxable income: $537
• Est. tax owed @ 24.0%: −$129
• After-tax cash flow: $1,386/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
• City population: 419,741
• Population (ZIP): 9,903

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 (76%)
• Race & ethnicity: White 76% Hispanic / Latino 19% Two or more races 10% Black 2%
• Hispanic origin (detail): Mexican 15% Cuban 3%
• Common ancestry: Lithuanian 2% Italian 2% Slovak 2%
• Foreign-born: 10% · Canada
• Languages at home: 84% English-only · Spanish 14% Russian/Polish/Slavic 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: ▼ -90.35%
• Current HPI: 252.7026
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 1.81%
• F500 in state: 4

Industry mix (Fortune 500 HQ in KY)

Industry	F500 HQs	Revenue
▸Healthcare	1	$118B
▸Food / Beverage	1	$7B