CashFlowRE
Sign in Sign up
2303 Greenwood Ave
B- Composite 67.2
Why this score? — see what drove the B- 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 +19.5/30.0
  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • DSCR +6.2/10.0
  • Rent growth +4.5/5.0
  • 1% rule +4.0/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$214,900

2303 Greenwood Ave · Louisville, KY 40210
4 bd · 3.0 ba · 2,821 sqft · SingleFamily · 6 Days on market
Built 1920 3,920 sqft lot Est $265k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Attention Investors!!! This large bungalow style home has great potential for rental income! Call today for your private showing! House is being sold as-is, where-is with no warranties implied or expressed. Buyer to verify any and all information or lack of information including but not limited to square footage, lot size, utilities, foundations, etc. The seller has had all new plumbing and gas lines professionally installed throughout home.

Key facts

  • 3,920 sq ft lot
  • Garage
  • Built 1920

Property features AI

Finance

  • Other: Subdivision: None
  • HOA & community: No association fee

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Natural gas fuel; Standard municipal utilities (water/sewer/power not specified)
  • Home design: Single-family bungalow; 2 stories; Built in 1920
  • Construction: Aluminum siding, block and stone exterior materials; Shingle roof; Poured concrete foundation; About 2,821 total living area (1,724 above grade; 1,097 below grade)
  • Exterior features: Partial chain-link fencing; Sidewalk; Cleared yard; Lot dimensions approximately 30 x 135

Interior

  • Kitchen: Kitchen on the first floor
  • Bedrooms: 4 bedrooms total; Primary bedroom on the first floor; Two bedrooms on the second floor; Two bedrooms on the first floor
  • Bathrooms: 3 full bathrooms total; Primary bathroom on the first floor; Additional full bathroom on the second floor
  • Heating & cooling: Forced air heating (natural gas); Two HVAC units; Central air conditioning (two units)
  • Interior features: Finished basement; 7 total main rooms; 10 total rooms; 4 closets; No fireplaces
  • Laundry & utility: No 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 4-bed/3.0-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $244 ($3k/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 $194k (9.6% below list).
  • Recommended offer: $194k (9.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.7% 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 fast (+8.1%/yr); 91 active listings in the ZIP; 2 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 2,836 units permitted in Jefferson County in 2024 (1,558 in 5+ unit buildings).

Forward outlook

  • In year one you build about $23k of equity ($1k loan paydown + $21k appreciation (10.0% local appreciation)).
  • Jefferson County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 8.0% rent growth), your $60k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 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.
  • Current owner paid $38k; list at $215k implies a 473% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — 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 $194,253 (9.6% below list)

Questions for the listing agent

  1. Built in 1920 — 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. 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
0.90%
Cap rate
7.65%
Cash-on-cash
4.86%
DSCR
1.22
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$265,174
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2212 Grand Ave 0.13mi 4/2.0 2,573 (-9%) 18mo $125,000 $49 60
1382 Dixie Hwy 0.65mi 5/2.5 (+1) 3,152 (+12%) 21mo $296,000 $94 25

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
29.5%
Equity multiple
3.37×
Total profit
$142,726
Equity at exit
$193,599
10-year hold
IRR
27.0%
Equity multiple
8.20×
Total profit
$433,360
Equity at exit
$417,503

Cash invested: $60,172 (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 40210

Home prices YoY
12.1%
Rents YoY
8.1%
Active inventory
91
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,943 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$75 /mo · $895/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$408
Net cashflow
$244

Break-even live

Break-even rent $1,634
Max offer price $214,900
Occupancy floor 82%

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
$53,725
Closing costs
$6,447
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
858 S 23rd St Louisville, KY 5.0 1.0 2228 $2,100 $0.94 17d 1 0.21mi
3909 W Broadway Louisville, KY 5.0 2.0 2000 $1,745 $0.87 16d 1 1.50mi

Listing history 21 events

  1. 2026-05-16
    status Pending
  2. 2026-05-11
    listed $214,900 Active
  3. 2022-02-14
    historical
  4. 2021-10-28
    listed $69,000 Active
  5. 2021-10-28
    price $69,000
  6. 2020-02-07
    soldstatus $37,500 Closed 445-char remark
    Show marketing remark (445 chars)

    Attention Investors!!! This large bungalow style home has great potential for rental income! Call today for your private showing! House is being sold as-is, where-is with no warranties implied or expressed. Buyer to verify any and all information or lack of information including but not limited to square footage, lot size, utilities, foundations, etc. The seller has had all new plumbing and gas lines professionally installed throughout home.

  7. 2020-01-31
    status Pending 445-char remark
    Show marketing remark (445 chars)

    Attention Investors!!! This large bungalow style home has great potential for rental income! Call today for your private showing! House is being sold as-is, where-is with no warranties implied or expressed. Buyer to verify any and all information or lack of information including but not limited to square footage, lot size, utilities, foundations, etc. The seller has had all new plumbing and gas lines professionally installed throughout home.

  8. 2020-01-29
    listed $45,000 Active 445-char remark
    Show marketing remark (445 chars)

    Attention Investors!!! This large bungalow style home has great potential for rental income! Call today for your private showing! House is being sold as-is, where-is with no warranties implied or expressed. Buyer to verify any and all information or lack of information including but not limited to square footage, lot size, utilities, foundations, etc. The seller has had all new plumbing and gas lines professionally installed throughout home.

  9. 2019-05-31
    soldstatus $15,501 Closed
  10. 2019-05-31
    soldstatus $15,501
  11. 2019-02-23
    status Pending
  12. 2019-02-20
    status Active
  13. 2019-02-20
    price $14,000
  14. 2019-01-23
    historical
  15. 2018-11-12
    price $25,000
  16. 2018-11-12
    listed $32,000 Active
  17. 2018-11-12
    price $32,000
  18. 2006-12-26
    historical
  19. 2006-06-26
    listed $85,000
  20. 2005-02-25
    historical
  21. 2004-11-22
    listed $88,000

ⓘ 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
$895 · $75/mo
Projected year-2 tax
$1,848 · $154/mo
Expected delta
+$953/yr (+$79/mo · 106.5%)

ⓘ 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 (shaded) · 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 · 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
$23,310
− Mortgage interest
−$12,038
− Property taxes
−$895
− Insurance
−$1,074
− Repairs & maintenance
−$1,865
− Management
−$1,865
− Depreciation
−$6,252
Taxable loss
−$678
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$163
After-tax cash flow
$3,085/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)
13,518
Household income
$35,347
Rent vs Own
56.0% rent · 44.0% own
Severe rent burden
815.0

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 Black (84%)
Race & ethnicity
Black 84% White 8% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Iranian 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 3%

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
▲ 28.45%
Current HPI
264.0146
Rent YoY
▲ 8.05%
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

+144.2% since first listed
21 events — show timeline
  • 2026-05-16 Pending Metro Search MLS
  • 2026-05-11 Listed $214,900 Metro Search MLS
  • 2022-02-14 Listing Removed Metro Search MLS
  • 2021-10-28 Price Changed $69,000 Metro Search MLS
  • 2021-10-28 Listed $69,000 Metro Search MLS
  • 2020-02-07 Sold (MLS) $37,500 Metro Search MLS
  • 2020-01-31 Pending Metro Search MLS
  • 2020-01-29 Listed $45,000 Metro Search MLS
  • 2019-05-31 Sold (Public Records) $15,501 Public Records
  • 2019-05-31 Sold (MLS) $15,501 Metro Search MLS
  • 2019-02-23 Pending Metro Search MLS
  • 2019-02-20 Relisted Metro Search MLS
  • 2019-02-20 Price Changed $14,000 Metro Search MLS
  • 2019-01-23 Listing Removed Metro Search MLS
  • 2018-11-12 Price Changed $32,000 Metro Search MLS
  • 2018-11-12 Listed $32,000 Metro Search MLS
  • 2018-11-12 Price Changed $25,000 Metro Search MLS
  • 2006-12-26 Listing Removed Metro Search MLS
  • 2006-06-26 Listed $85,000 Metro Search MLS
  • 2005-02-25 Listing Removed Metro Search MLS
  • 2004-11-22 Listed $88,000 Metro Search MLS

Property tax history

+5.7%/yr

Latest (2025): $895 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…