CashFlowRE
Sign in Sign up
205 Kenoak Dr
D Composite 43.47
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
  • Livability +3.2/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$1

205 Kenoak Dr · Louisville, KY 40214
3 bd · 2.0 ba · 1,538 sqft · SingleFamily · 5 Days on market
Built 1952 5,950 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Amazing Deal! Abundant square footage! 3 Bedroom 2 Full Bath Cape Cod! Welcoming Front Porch entry. Good sized & Updated Eat In Kitchen w/ custom cabinetry & recessed lighting. Large Family Room w/ gas fireplace w/ stone surround & vaulted ceiling. Living Room w/ crown molding. 1st Floor Master Bedroom w/ tray ceiling & attached Master Bath. Another Full Bath & the Laundry Room complete the 1st level. 2nd Floor includes 2 good sized Bedrooms. Back of home w/ screened porch & deck area. 1 car detached garage with attached carport. Great opportunity! Call for your showing!

Key facts

  • 5,950 sq ft lot
  • Garage
  • Built 1952

Property features AI

Finance

  • Other: Lot is level with sidewalks; Approximately 0.14-acre lot
  • HOA & community: No association fee

Exterior

  • Parking: Detached garage (1 car); Driveway access
  • Utilities: Electricity connected; Natural gas
  • Home design: Cape Cod style; Residential property listed as Auction; Two stories; Entry from the front
  • Construction: Built in 1952; Vinyl siding; Shingle roof; Crawl space foundation
  • Exterior features: See remarks

Interior

  • Kitchen: Eat-in kitchen on the first floor
  • Bedrooms: Three bedrooms total with primary suite on the first floor and two additional bedrooms on the second floor
  • Bathrooms: Two full bathrooms including a primary full bathroom on the first floor
  • Heating & cooling: Forced-air heating (natural gas); Central air conditioning
  • Interior features: Eight total rooms; Six closets; One fireplace (on first level); No basement
  • Laundry & utility: First-floor laundry

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/2.0-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1).
  • Cap rate 1317424.1% 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 (+1.9%/yr); 243 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 2,836 units permitted in Jefferson County in 2024 (1,558 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($55k/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 $0 of loan paydown is wiped out by about $0 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 + 1.9% rent growth), your $0 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 10y 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: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1

Questions for the listing agent

  1. Built in 1952 — 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. 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?
  6. 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.
  7. 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.
  8. 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
138969.00%
Cap rate
1317424.12%
Cash-on-cash
4705063.67%
DSCR
209349.86
GRM
0.0

CMA / ARV

ARV (on-the-fly)
$226,086
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
226 Kenoak Dr 0.14mi 4/1.0 (+1) 1,435 (-7%) 1mo $223,350 $156 72
5329 Alpine Way 0.35mi 3/1.5 1,560 (+1%) 11mo $230,000 $147 70
345 Alger Ave 0.25mi 2/2.0 (-1) 1,450 (-6%) 13mo $200,000 $138 63
330 Kenwood Hill Rd 0.41mi 3/2.0 1,653 (+8%) 11mo $260,000 $157 59
727 Iroquois Ave 0.50mi 3/1.5 1,473 (-4%) 12mo $245,000 $166 58
5323 Lone Oak Trl 0.45mi 3/1.5 1,465 (-5%) 15mo $154,000 $105 56
817 Iroquois Ave 0.51mi 4/2.0 (+1) 1,600 (+4%) 11mo $264,000 $165 56
701 Orchard Hill Dr 0.44mi 3/1.5 1,391 (-10%) 7mo $220,000 $158 56
242 Steedly Dr 0.55mi 4/2.0 (+1) 1,412 (-8%) 2mo $185,001 $131 54
107 Cambridge Dr 0.33mi 2/1.0 (-1) 1,440 (-6%) 14mo $160,000 $111 53
508 Hill Ridge Rd 0.65mi 3/2.5 1,604 (+4%) 15mo $225,000 $140 48
517 Auburndale Ave 0.66mi 4/1.0 (+1) 1,463 (-5%) 18mo $199,000 $136 37

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 · 1.89% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
244315.80×
Total profit
$68,408
Equity at exit
$0
10-year hold
IRR
Equity multiple
512608.34×
Total profit
$143,530
Equity at exit
$0

Cash invested: $0 (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 40214

Rents YoY
1.9%
Active inventory
243

Monthly cashflow live

Estimated rent
$1,390 high interval (Pro) →
Mortgage (P&I)
$0
Tax est. 1.5%
$0 /mo · $0/yr
Insurance
$0
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$1,098

Break-even live

Break-even rent
Max offer price $1
Occupancy floor 16%

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
$0
Closing costs
$0
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
519 Forum Ave Louisville, KY 3.0 1.5 1693 $1,600 $0.95 23d 1 0.74mi
5033 Wabash Pl Louisville, KY 3.0 1.5 1156 $1,350 $1.17 23d 1 1.08mi
5013 Wabash Pl Louisville, KY 3.0 2.0 1080 $1,400 $1.30 23d 1 1.10mi
1507 Arling Ave Louisville, KY 3.0 2.0 1148 $1,275 $1.11 16d 1 1.16mi
4725 Southern Pkwy Unit 1 Louisville, KY 2.0 1.0 1296 $925 $0.71 3d 1 1.19mi
1517 Shingo Ave Louisville, KY 3.0 2.0 1100 $1,349 $1.23 23d 1 1.20mi
7500 Cranfill Way Louisville, KY 2.0 1.5–2.0 1008 $1,198 $1.19 2d 22 1.39mi
4608 S 3rd St Unit 1st Floor Louisville, KY 2.0 1.5 1100 $1,500 $1.36 23d 1 1.42mi

Listing history 6 events

  1. 2026-05-09
    status Pending
  2. 2026-05-04
    listed $1 Active
  3. 2017-01-06
    soldstatus $95,000
  4. 2016-12-27
    soldstatus $95,000 Closed 603-char remark
    Show marketing remark (603 chars)

    Amazing Deal! Abundant square footage! 3 Bedroom 2 Full Bath Cape Cod! Welcoming Front Porch entry. Good sized & Updated Eat In Kitchen w/ custom cabinetry & recessed lighting. Large Family Room w/ gas fireplace w/ stone surround & vaulted ceiling. Living Room w/ crown molding. 1st Floor Master Bedroom w/ tray ceiling & attached Master Bath. Another Full Bath & the Laundry Room complete the 1st level. 2nd Floor includes 2 good sized Bedrooms. Back of home w/ screened porch & deck area. 1 car detached garage with attached carport. Great opportunity! Call for your showing!

  5. 2016-10-31
    historical Active Under Contract 603-char remark
    Show marketing remark (603 chars)

    Amazing Deal! Abundant square footage! 3 Bedroom 2 Full Bath Cape Cod! Welcoming Front Porch entry. Good sized & Updated Eat In Kitchen w/ custom cabinetry & recessed lighting. Large Family Room w/ gas fireplace w/ stone surround & vaulted ceiling. Living Room w/ crown molding. 1st Floor Master Bedroom w/ tray ceiling & attached Master Bath. Another Full Bath & the Laundry Room complete the 1st level. 2nd Floor includes 2 good sized Bedrooms. Back of home w/ screened porch & deck area. 1 car detached garage with attached carport. Great opportunity! Call for your showing!

  6. 2016-10-26
    listed $95,000 Active 603-char remark
    Show marketing remark (603 chars)

    Amazing Deal! Abundant square footage! 3 Bedroom 2 Full Bath Cape Cod! Welcoming Front Porch entry. Good sized & Updated Eat In Kitchen w/ custom cabinetry & recessed lighting. Large Family Room w/ gas fireplace w/ stone surround & vaulted ceiling. Living Room w/ crown molding. 1st Floor Master Bedroom w/ tray ceiling & attached Master Bath. Another Full Bath & the Laundry Room complete the 1st level. 2nd Floor includes 2 good sized Bedrooms. Back of home w/ screened porch & deck area. 1 car detached garage with attached carport. Great opportunity! Call for your showing!

ⓘ 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 5/10 Major 6 d/yr ≥105°F today · 16 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
$16,676
− Mortgage interest
−$0
− Property taxes
−$0
− Insurance
−$0
− Repairs & maintenance
−$1,334
− Management
−$1,334
− Depreciation
−$0
Taxable income
$14,008
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,362
After-tax cash flow
$9,812/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)
45,405
Household income
$54,931
Rent vs Own
45.6% rent · 54.4% own
Severe rent burden
2054.0

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 0.67)
Race & ethnicity
White 51% Black 22% Hispanic / Latino 14% Two or more races 12% Asian 7%
Hispanic origin (detail)
Mexican 3% Cuban 6%
Common ancestry
Slovak 1% Lithuanian 1% Serbian 1%
Foreign-born
21% · Canada, Vietnam, Philippines
Languages at home
74% English-only · Spanish 12% Vietnamese 3% Other Asian/Pacific 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
▼ -235.43%
Current HPI
237.4062
Rent YoY
▲ 1.89%
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

+0.0% since first listed
6 events — show timeline
  • 2026-05-09 Pending Metro Search MLS
  • 2026-05-04 Listed $1 Metro Search MLS
  • 2017-01-06 Sold (Public Records) $95,000 Public Records
  • 2016-12-27 Sold (MLS) $95,000 Metro Search MLS
  • 2016-10-31 Contingent Metro Search MLS
  • 2016-10-26 Listed $95,000 Metro Search MLS

Property tax history

+12.6%/yr

Latest (2025): $2,068 · +26.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…