CashFlowRE
Sign in Sign up
1849 Bank St
D Composite 43.93
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).

  • Cash flow +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +3.4/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$19,333

1849 Bank St · Louisville, KY 40203
3 bd · 1.0 ba · 1,640 sqft · SingleFamily · 8 Days on market
Built 1900 2,640 sqft lot ↓ 52% since listing

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

Listing remarks MLS

Looking for a fixer upper or investment property?? This one would make a great home. Potential 4 bedroom home. Seller has done many updates and with a few more you could have a great home here. New roof in 2013, New electric panel approx 2012, new pex piping and heat taped, and more. Call today for your showing.

Key facts

  • First floor laundry
  • 2,640 sq ft lot
  • Built 1900

Tags

FIRST FLOOR LAUNDRYPARTIALLY FENCED YARDESTABLISHED NEIGHBORHOOD

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 3-bed/1.0-bath single-family listed at $19k.

Deal economics

  • At list price, monthly cash flow is $814 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $19k).
  • Cap rate 56.8% 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 (+3.7%/yr); 115 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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).
  • At $1,227/mo this rent would consume 48% of the median local household income ($31k/yr) (locally 1603% 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 $134 of loan paydown is wiped out by about $580 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 + 3.7% rent growth), your $5k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 22y 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.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price; built in 1900 — 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 $19,333

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
6.35%
Cap rate
56.80%
Cash-on-cash
180.40%
DSCR
9.03
GRM
1.3

CMA / ARV

ARV (on-the-fly)
$106,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
320 N 18th St 0.12mi 3/2.0 1,508 (-8%) 1mo $147,900 $98 76
2024 Portland Ave 0.21mi 3/1.0 1,518 (-7%) 5mo $83,750 $55 73
2429 Griffiths Ave 0.49mi 3/2.0 1,645 (+0%) 4mo $90,000 $55 70
207 N 19th St 0.23mi 3/1.0 1,464 (-11%) 7mo $60,000 $41 66
2010 St Xavier St 0.14mi 4/1.5 (+1) 1,780 (+8%) 11mo $75,000 $42 63
1909 Owen St 0.12mi 4/2.0 (+1) 1,496 (-9%) 15mo $97,000 $65 59
2333 Duncan St 0.48mi 3/1.0 1,480 (-10%) 5mo $83,750 $57 57
1807 Bank St 0.10mi 3/1.5 1,410 (-14%) 23mo $150,000 $106 51
1924 Rowan St 0.28mi 3/2.0 1,844 (+12%) 22mo $119,900 $65 44
218 S 25th St 0.74mi 3/2.0 1,523 (-7%) 10mo $130,000 $85 41
1825 W Muhammad Ali Blvd 0.71mi 3/2.5 1,817 (+11%) 6mo $195,000 $107 38
2223 Cedar St 0.71mi 4/3.0 (+1) 1,564 (-5%) 12mo $190,000 $121 36

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 · 3.73% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
10.17×
Total profit
$49,637
Equity at exit
$2,883
10-year hold
IRR
Equity multiple
22.04×
Total profit
$113,873
Equity at exit
$1,672

Cash invested: $5,413 (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 40203

Home prices YoY
-13.8%
Rents YoY
3.7%
Active inventory
115
Price-to-rent
1.3×

Monthly cashflow live

Estimated rent
$1,227 high interval (Pro) →
Mortgage (P&I)
$101
Tax from tax record
$46 /mo · $553/yr
Insurance
$8
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$814

Break-even live

Break-even rent $197
Max offer price $19,333
Occupancy floor 29%

Sensitivity live

Price -10% $825 -5% $819 +0% $814 +5% $808 +10% $803
Rent -10% $717 -5% $765 +0% $814 +5% $862 +10% $911
Rate -1.0pp $824 -0.5pp $819 base $814 +0.5pp $809 +1.0pp $804

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
$4,833
Closing costs
$580
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
409 N 20th St Louisville, KY 3.0 1.0 1200 $1,050 $0.88 4d 1 0.11mi
1919 Baird St Louisville, KY 3.0 1.0 1500 $1,100 $0.73 17d 1 0.14mi
120 N 20th St Louisville, KY 3.0 1.5 1300 $1,400 $1.08 25d 1 0.30mi
212 N 25th St Louisville, KY 3.0 1.0 1104 $895 $0.81 25d 1 0.61mi
2508 W Main St Louisville, KY 3.0 1.0 1327 $1,500 $1.13 25d 1 0.69mi
2529 W Main St #2 Louisville, KY 3.0 1.0 1404 $1,200 $0.85 25d 1 0.72mi
2506 Montgomery St Louisville, KY 3.0 2.0 1081 $1,295 $1.20 4d 4 0.75mi
353 N 27th St Louisville, KY 2.0 1.0 1100 $1,100 $1.00 25d 1 0.77mi
2319 W Muhammad Ali Blvd Louisville, KY 4.0 1.0 1644 $1,300 $0.79 17d 1 0.83mi
430 S 24th St Louisville, KY 3.0 1.5 1288 $1,400 $1.09 25d 1 0.85mi
1810 Magazine St Louisville, KY 3.0 1.5 1248 $1,450 $1.16 11d 1 0.97mi
980 W Liberty St Louisville, KY 1.0–3.0 1.0–1.5 1026 $1,535 $1.50 25d 133 1.03mi
2906 Montgomery St Unit B Louisville, KY 3.0 1.0 1152 $1,060 $0.92 25d 1 1.06mi
652 N 29th St Louisville, KY 3.0 1.0 1127 $1,350 $1.20 18d 1 1.07mi
848 S 23rd St Louisville, KY 3.0 1.5 1050 $1,450 $1.38 25d 1 1.42mi

Listing history 16 events

  1. 2026-01-15
    status Pending
  2. 2026-01-06
    listed $19,333 Active
  3. 2025-07-24
    price $74,000
  4. 2025-07-01
    price $75,000
  5. 2021-05-26
    soldstatus $43,900 Closed 313-char remark
    Show marketing remark (313 chars)

    Looking for a fixer upper or investment property?? This one would make a great home. Potential 4 bedroom home. Seller has done many updates and with a few more you could have a great home here. New roof in 2013, New electric panel approx 2012, new pex piping and heat taped, and more. Call today for your showing.

  6. 2021-05-24
    status Pending 313-char remark
    Show marketing remark (313 chars)

    Looking for a fixer upper or investment property?? This one would make a great home. Potential 4 bedroom home. Seller has done many updates and with a few more you could have a great home here. New roof in 2013, New electric panel approx 2012, new pex piping and heat taped, and more. Call today for your showing.

  7. 2021-05-17
    listed $43,900 Active 313-char remark
    Show marketing remark (313 chars)

    Looking for a fixer upper or investment property?? This one would make a great home. Potential 4 bedroom home. Seller has done many updates and with a few more you could have a great home here. New roof in 2013, New electric panel approx 2012, new pex piping and heat taped, and more. Call today for your showing.

  8. 2012-07-13
    soldstatus $9,000
  9. 2012-05-02
    listed $9,990
  10. 2008-06-04
    historical
  11. 2008-04-23
    listed $59,900
  12. 2005-04-22
    soldstatus $25,000
  13. 2005-04-11
    soldstatus $25,000
  14. 2004-11-15
    historical
  15. 2004-11-15
    listed $29,995
  16. 2004-03-07
    listed $39,950

ⓘ 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
$553 · $46/mo
Projected year-2 tax
$553 · $46/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 ≥105°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 · 2 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
$14,724
− Mortgage interest
−$1,083
− Property taxes
−$553
− Insurance
−$97
− Repairs & maintenance
−$1,178
− Management
−$1,178
− Depreciation
−$562
Taxable income
$10,073
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,417
After-tax cash flow
$7,348/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)
17,742
Household income
$30,794
Rent vs Own
75.1% rent · 24.9% own
Severe rent burden
1603.0

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 0.56)
Race & ethnicity
Black 49% White 44% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Slovak 2% Lithuanian 2% Romanian 1%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -64.74%
Current HPI
405.1872
Rent YoY
▲ 3.73%
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

-51.6% since first listed
16 events — show timeline
  • 2026-01-15 Pending Metro Search MLS
  • 2026-01-06 Listed $19,333 Metro Search MLS
  • 2025-07-24 Price Changed $74,000 Metro Search MLS
  • 2025-07-01 Price Changed $75,000 Metro Search MLS
  • 2021-05-26 Sold (MLS) $43,900 Metro Search MLS
  • 2021-05-24 Pending Metro Search MLS
  • 2021-05-17 Listed $43,900 Metro Search MLS
  • 2012-07-13 Sold (MLS) $9,000 Metro Search MLS
  • 2012-05-02 Listed $9,990 Metro Search MLS
  • 2008-06-04 Listing Removed Metro Search MLS
  • 2008-04-23 Listed $59,900 Metro Search MLS
  • 2005-04-22 Sold (Public Records) $25,000 Public Records
  • 2005-04-11 Sold (MLS) $25,000 Metro Search MLS
  • 2004-11-15 Listed $29,995 Metro Search MLS
  • 2004-11-15 Listing Removed Metro Search MLS
  • 2004-03-07 Listed $39,950 Metro Search MLS

Property tax history

+12.9%/yr

Latest (2025): $553 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…