CashFlowRE
Sign in Sign up
1552 W Saint Catherine St
A Composite 87.51
Why this score? — see what drove the A 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • Rent growth +4.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$39,000

1552 W Saint Catherine St · Louisville, KY 40210
3 bd · 1.0 ba · 960 sqft · SingleFamily · 66 Days on market
Built 1925 3,751 sqft lot Est $77k · 49% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

4 other homes are available

Key facts

  • 3,751 sq ft lot
  • Built 1925
  • Listed 66 days

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Utilities: Electricity connected; Natural gas available
  • Home design: Single-family residence; Traditional style; 1 story
  • Construction: Built in 1925; Vinyl siding and wood frame construction; Shingle roof; Crawl space foundation
  • Exterior features: Corner lot; No fencing

Interior

  • Kitchen: Kitchen on the first floor
  • Bedrooms: 3 bedrooms, all on the first floor
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: No basement; First-floor primary bedroom; First-floor laundry: No; Seven total rooms; 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 3-bed/1.0-bath single-family listed at $39k.

Deal economics

  • At list price, monthly cash flow is $707 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $39k).
  • Recommended offer: $37k (6.0% below list) — sets the bar for market timing.
  • Cap rate 28.0% 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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).

Forward outlook

  • In year one you build about $4k of equity ($270 loan paydown + $4k 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 $11k cash investment doubles in ~1 year — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($37k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 26y 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 $11k; list at $39k implies a 255% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $36,660 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  6. 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?
  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
3.11%
Cap rate
28.04%
Cash-on-cash
77.66%
DSCR
4.46
GRM
2.7

CMA / ARV

ARV (on-the-fly)
$76,800
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1601 Prentice St 0.11mi 3/1.0 1,009 (+5%) 1mo $93,999 $93 85
1820 Date St 0.37mi 3/1.0 944 (-2%) 9mo $45,000 $48 72
1320 S 17th St 0.39mi 3/2.0 1,003 (+4%) 3mo $118,000 $118 68
1708 Garland Ave 0.26mi 3/1.0 1,056 (+10%) 10mo $85,000 $80 63
1631 W Oak St 0.19mi 3/2.0 1,056 (+10%) 12mo $130,000 $123 61
1147 S 15th St 0.21mi 2/1.0 (-1) 848 (-12%) 9mo $35,000 $41 58
1607 Dumesnil St 0.24mi 3/1.0 1,078 (+12%) 14mo $78,000 $72 57
1058 Dixie Hwy 0.30mi 2/1.0 (-1) 1,048 (+9%) 11mo $95,000 $91 56
848 S 23rd St 0.68mi 3/2.0 1,029 (+7%) 6mo $64,750 $63 47
1712 Saint Louis Ave 0.57mi 2/1.0 (-1) 1,072 (+12%) 4mo $45,000 $42 45
2327 Garland Ave 0.73mi 2/1.0 (-1) 928 (-3%) 14mo $65,500 $71 44
2000 Wilson Ave 0.59mi 2/1.0 (-1) 1,052 (+10%) 11mo $84,000 $80 42

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
92.2%
Equity multiple
7.65×
Total profit
$72,659
Equity at exit
$35,134
10-year hold
IRR
88.6%
Equity multiple
18.81×
Total profit
$194,443
Equity at exit
$75,768

Cash invested: $10,920 (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
2.7×

Monthly cashflow live

Estimated rent
$1,211 high interval (Pro) →
Mortgage (P&I)
$205
Tax from tax record
$29 /mo · $354/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$707

Break-even live

Break-even rent $317
Max offer price $39,000
Occupancy floor 37%

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
$9,750
Closing costs
$1,170
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1616 Gallagher St Louisville, KY 3.0 1.5 1056 $1,400 $1.33 23d 1 0.09mi
1644 W Kentucky St Unit 3 Louisville, KY 3.0 1.0 900 $950 $1.06 23d 1 0.21mi
1148 S 17th St Unit 2 Louisville, KY 3.0 1.0 1000 $895 $0.90 23d 1 0.22mi
1305 S 17th St Louisville, KY 2.0 1.0 750 $950 $1.27 23d 1 0.33mi
1710 Saint Louis Ave Louisville, KY 2.0 1.0 720 $1,000 $1.39 3d 1 0.55mi
1854 W Ormsby Ave Louisville, KY 2.0 2.0 1094 $800 $0.73 16d 1 0.60mi
1333 S 22nd St Louisville, KY 2.0 1.0 744 $1,200 $1.61 23d 1 0.65mi
848 S 23rd St Louisville, KY 3.0 1.5 1050 $1,450 $1.38 23d 1 0.72mi
1700 Magazine St Unit 3 Louisville, KY 2.0 1.0 900 $1,150 $1.28 17d 1 0.75mi
1714 W Hill St Louisville, KY 3.0 1.0 1050 $1,045 $1.00 23d 1 0.83mi
1768 W Hill St Louisville, KY 2.0 1.0 675 $925 $1.37 23d 1 0.88mi
1708 W Gaulbert Ave Louisville, KY 3.0 1.0 936 $975 $1.04 23d 1 0.88mi
1200 S 6th St Apt 4 Louisville, KY 3.0 1.0 900 $1,125 $1.25 23d 1 0.91mi
2614 Virginia Ave Louisville, KY 2.0 1.0 975 $925 $0.95 23d 1 0.93mi
1792 W Gaulbert Ave Louisville, KY 2.0 1.0 915 $950 $1.04 23d 1 0.96mi
508 W Oak St Unit 2 Louisville, KY 2.0 1.0 1000 $1,195 $1.20 23d 1 0.99mi
2706 Hale Ave Unit 2 Louisville, KY 2.0 1.0 900 $1,250 $1.39 23d 1 0.99mi
2706 Hale Ave Unit 1 Louisville, KY 3.0 1.0 1100 $1,400 $1.27 23d 1 0.99mi
2708 Greenwood Ave Apt 1 Louisville, KY 3.0 1.0 1100 $1,300 $1.18 23d 1 1.01mi
512 W Ormsby Ave Louisville, KY 2.0 1.0 573 $1,795 $3.13 1d 1 1.02mi
515 S 20th St Louisville, KY 2.0 1.0 1000 $995 $0.99 16d 1 1.03mi
2710 W Kentucky St Apt 2 Louisville, KY 3.0 1.0 1015 $1,300 $1.28 23d 1 1.03mi
2411 Elliott Ave Louisville, KY 2.0 1.0 892 $895 $1.00 23d 1 1.03mi
2724 Garland Ave Unit 202 Louisville, KY 2.0 1.0 950 $745 $0.78 3d 1 1.08mi
1155 S 28th St Unit 4 Louisville, KY 4.0 2.0 1010 $1,350 $1.34 23d 1 1.08mi
2221 W Madison St Louisville, KY 3.0 1.0 1000 $1,350 $1.35 23d 1 1.11mi
2221 W Madison St Louisville, KY 2.0 1.0 1000 $1,350 $1.35 21d 1 1.11mi
2300 W Madison St Louisville, KY 2.0 1.0 900 $850 $0.94 23d 1 1.12mi
1339 S 28th St Unit 3 Louisville, KY 3.0 1.0 1125 $1,175 $1.04 20d 1 1.13mi
1245 S 4th St Louisville, KY 1.0–2.0 1.0 900 $1,100 $1.22 3d 5 1.15mi
2821 Greenwood Ave #1 Louisville, KY 3.0 1.0 1113 $1,300 $1.17 23d 1 1.15mi
800 S 4th St Louisville, KY 2.0 1.0–2.0 837 $1,467 $1.75 1d 18 1.18mi
1501 Bellamy Pl Louisville, KY 2.0–4.0 2.0–4.0 1074 $2,217 $2.06 3d 1 1.18mi
1606 Algonquin Pkwy Unit 22 Louisville, KY 2.0 1.0 626 $750 $1.20 23d 1 1.19mi
980 W Liberty St Louisville, KY 1.0–3.0 1.0–1.5 1026 $1,535 $1.50 23d 133 1.23mi
2913 Dumesnil St Apt 3 Louisville, KY 3.0 1.0 1112 $740 $0.67 10d 1 1.23mi
2733 Chase Ct Louisville, KY 2.0 1.0 900 $900 $1.00 16d 1 1.26mi
2400 Burwell Ave Louisville, KY 2.0 1.0 972 $895 $0.92 16d 1 1.26mi
1612 W Market St Unit 2 Louisville, KY 2.0 2.0 900 $1,000 $1.11 23d 1 1.27mi
415 Belgravia Ct Unit 3 Louisville, KY 2.0 1.0 700 $800 $1.14 23d 1 1.27mi

Listing history 26 events

  1. 2026-06-18
    days on market $39,000 Active 66 DOM
  2. 2026-06-17
    days on market $39,000 Active 65 DOM
  3. 2026-06-16
    days on market $39,000 Active 64 DOM
  4. 2026-06-15
    days on market $39,000 Active 63 DOM
  5. 2026-06-13
    days on market $39,000 Active 61 DOM
  6. 2026-06-10
    days on market $39,000 Active 58 DOM
  7. 2026-06-09
    days on market $39,000 Active 57 DOM
  8. 2026-06-08
    days on market $39,000 Active 56 DOM
  9. 2026-06-07
    days on market $39,000 Active 55 DOM
  10. 2026-06-03
    days on market $39,000 Active 51 DOM
  11. 2026-06-02
    days on market $39,000 Active 50 DOM
  12. 2026-06-01
    days on market $39,000 Active 49 DOM
  13. 2026-05-31
    days on market $39,000 Active 48 DOM
  14. 2026-04-13
    listed $39,000 Active
  15. 2007-08-28
    historical
  16. 2007-05-11
    listed $39,750
  17. 2006-01-21
    historical
  18. 2005-07-22
    listed $43,900
  19. 2004-06-12
    historical
  20. 2004-03-12
    historical
  21. 2003-12-12
    listed $25,000
  22. 2003-12-12
    listed $28,000
  23. 2002-11-28
    historical
  24. 2002-05-28
    listed $45,000
  25. 2000-11-14
    soldstatus $11,000
  26. 2000-08-03
    listed $11,900

ⓘ 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
$354 · $29/mo
Projected year-2 tax
$354 · $29/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 · 19 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
$14,536
− Mortgage interest
−$2,185
− Property taxes
−$354
− Insurance
−$195
− Repairs & maintenance
−$1,163
− Management
−$1,163
− Depreciation
−$1,135
Taxable income
$8,342
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,002
After-tax cash flow
$6,478/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

+227.7% since first listed
13 events — show timeline
  • 2026-04-13 Listed $39,000 Metro Search MLS
  • 2007-08-28 Listing Removed Metro Search MLS
  • 2007-05-11 Listed $39,750 Metro Search MLS
  • 2006-01-21 Listing Removed Metro Search MLS
  • 2005-07-22 Listed $43,900 Metro Search MLS
  • 2004-06-12 Listing Removed Metro Search MLS
  • 2004-03-12 Listing Removed Metro Search MLS
  • 2003-12-12 Listed $28,000 Metro Search MLS
  • 2003-12-12 Listed $25,000 Metro Search MLS
  • 2002-11-28 Listing Removed Metro Search MLS
  • 2002-05-28 Listed $45,000 Metro Search MLS
  • 2000-11-14 Sold (MLS) $11,000 Metro Search MLS
  • 2000-08-03 Listed $11,900 Metro Search MLS

Property tax history

+4.3%/yr

Latest (2025): $354 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…