CashFlowRE
Sign in Sign up
2333 Greenwood Ave
B+ Composite 78.2
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 +26.1/30.0
  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • DSCR +8.8/10.0
  • 1% rule +5.8/10.0
  • Rent growth +4.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$119,000

2333 Greenwood Ave · Louisville, KY 40210
3 bd · 1.0 ba · 1,599 sqft · SingleFamily · 148 Days on market
Built 1920 4,051 sqft lot Est $150k · 21% under

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

Listing remarks MLS

Wonderful home for an investor or first time home buyer! This home features a covered front porch, multiple bedrooms, fenced in backyard and a detached garage. Inside this home you will love the original hardwood floor and updated appliances Schedule a showing today.

Key facts

  • Covered front porch
  • Fenced-in backyard
  • 4,051 sq ft lot

Tags

COVERED FRONT PORCHFENCED-IN BACKYARDORIGINAL HARDWOOD FLOORS

Property features AI

Finance

  • HOA & community: No association fee; No monthly maintenance

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Electricity connected; Natural gas
  • Home design: Single-family bungalow; One story; Built in 1920
  • Construction: Vinyl siding and wood frame construction; Shingle roof; Unfinished basement
  • Exterior features: Sidewalk; Wood and chain-link fencing

Interior

  • Kitchen: Dining room on the first floor (open to living room)
  • Bedrooms: Three bedrooms on the first floor
  • Flooring: Hardwood floors in living area
  • Bathrooms: One full bathroom on the first floor
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Five total rooms; Basement (unfinished)
  • 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 $119k.

Deal economics

  • At list price, monthly cash flow is $299 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $119k).
  • Recommended offer: $105k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% 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); 92 active listings in the ZIP; 40 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).

Forward outlook

  • In year one you build about $13k of equity ($823 loan paydown + $12k 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 $33k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 148 days — a 12% lower offer ($105k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y ago; this cycle's ask has dropped $16k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $45k; list at $119k implies a 164% 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 $104,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 148 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — 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
1.08%
Cap rate
9.30%
Cash-on-cash
10.75%
DSCR
1.48
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$150,306
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2244 Date St 0.16mi 2/1.0 (-1) 1,642 (+3%) 7mo $50,000 $30 77
2205 Osage Ave 0.25mi 4/1.0 (+1) 1,516 (-5%) 2mo $157,000 $104 73
2202 W Oak St 0.36mi 4/2.0 (+1) 1,539 (-4%) 1mo $170,500 $111 67
2124 W Kentucky St 0.25mi 4/2.0 (+1) 1,675 (+5%) 5mo $180,000 $107 67
1710 Gallagher St 0.56mi 3/1.0 1,662 (+4%) 2mo $60,000 $36 66
865 S 26th St 0.25mi 3/1.0 1,371 (-14%) 3mo $51,999 $38 62
2532 Garland Ave 0.19mi 4/2.5 (+1) 1,720 (+8%) 8mo $159,000 $92 61
1334 Cypress St 0.51mi 3/2.0 1,491 (-7%) 2mo $195,000 $131 59
1365 Cypress St 0.57mi 3/1.5 1,764 (+10%) 4mo $165,000 $94 51
2001 Wilson Ave 0.53mi 3/2.0 1,764 (+10%) 8mo $85,000 $48 48
1415 S 28th St 0.68mi 3/2.0 1,384 (-13%) 2mo $190,000 $137 40
1445 Olive St 0.75mi 4/1.5 (+1) 1,712 (+7%) 8mo $150,000 $88 40

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
34.2%
Equity multiple
3.72×
Total profit
$90,608
Equity at exit
$107,205
10-year hold
IRR
31.1%
Equity multiple
9.06×
Total profit
$268,678
Equity at exit
$231,191

Cash invested: $33,320 (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
92
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,291 high interval (Pro) →
Mortgage (P&I)
$624
Tax from tax record
$47 /mo · $567/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$271
Net cashflow
$299

Break-even live

Break-even rent $913
Max offer price $119,000
Occupancy floor 72%

Sensitivity live

Price -10% $366 -5% $332 +0% $299 +5% $265 +10% $231
Rent -10% $197 -5% $248 +0% $299 +5% $350 +10% $401
Rate -1.0pp $359 -0.5pp $329 base $299 +0.5pp $268 +1.0pp $236

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
$29,750
Closing costs
$3,570
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
2416 Garland Ave Louisville, KY 3.0 2.0 1172 $1,600 $1.37 25d 1 0.16mi
2708 Greenwood Ave Apt 1 Louisville, KY 3.0 1.0 1100 $1,300 $1.18 25d 1 0.23mi
2634 Garland Ave Unit B Louisville, KY 3.0 1.0 1152 $895 $0.78 21d 1 0.24mi
2634 Garland Ave Unit A Louisville, KY 3.0 1.0 1152 $940 $0.82 25d 1 0.24mi
2711 W Kentucky St Louisville, KY 3.0 1.0 1155 $1,100 $0.95 25d 1 0.25mi
848 S 23rd St Louisville, KY 3.0 1.5 1050 $1,450 $1.38 25d 1 0.29mi
2706 Hale Ave Unit 1 Louisville, KY 3.0 1.0 1100 $1,400 $1.27 25d 1 0.31mi
1847 W Kentucky St Louisville, KY 2.0 1.0 1368 $895 $0.65 4d 1 0.35mi
2821 Greenwood Ave #1 Louisville, KY 3.0 1.0 1113 $1,300 $1.17 25d 1 0.36mi
2825 Greenwood Ave #2 Louisville, KY 2.0 1.0 1300 $995 $0.77 25d 1 0.37mi
2825 Greenwood Ave #4 Louisville, KY 3.0 1.0 1440 $1,250 $0.87 25d 1 0.37mi
2912 Greenwood Ave Louisville, KY 3.0 2.0 1362 $1,150 $0.84 17d 1 0.43mi
1854 W Ormsby Ave Louisville, KY 2.0 2.0 1094 $800 $0.73 17d 1 0.50mi
2223 Saint Louis Ave Louisville, KY 3.0 1.5 1152 $1,175 $1.02 25d 1 0.52mi
2913 Dumesnil St Apt 3 Louisville, KY 3.0 1.0 1112 $740 $0.67 11d 1 0.56mi
1339 S 28th St Unit 3 Louisville, KY 3.0 1.0 1125 $1,175 $1.04 21d 1 0.57mi
1723 W Kentucky St Unit 3 Louisville, KY 3.0 1.0 1200 $1,300 $1.08 25d 1 0.59mi
1705 1/2 Hale Ave Louisville, KY 3.0 2.0 1257 $1,400 $1.11 11d 1 0.60mi
1410 Standard Village Cir Louisville, KY 3.0 2.0 1200 $900 $0.75 25d 1 0.63mi
820 Hazel St Louisville, KY 4.0 2.0 1872 $1,395 $0.75 4d 1 0.67mi
1115 S 32nd St Louisville, KY 3.0 1.0 1393 $1,275 $0.92 22d 1 0.68mi
1115 S 32nd St Louisville, KY 3.0 1.0 1393 $1,275 $0.92 25d 1 0.68mi
1616 Gallagher St Louisville, KY 3.0 1.5 1056 $1,400 $1.33 25d 1 0.71mi
814 S 33rd St Louisville, KY 3.0 1.0 1104 $1,350 $1.22 4d 1 0.83mi
737 S 33rd St Louisville, KY 4.0 1.0 1356 $1,595 $1.18 25d 1 0.84mi
1810 Magazine St Louisville, KY 3.0 1.5 1248 $1,450 $1.16 11d 1 0.86mi
2319 W Muhammad Ali Blvd Louisville, KY 4.0 1.0 1644 $1,300 $0.79 17d 1 0.92mi
803 S 35th St Louisville, KY 3.0 1.0 1486 $1,350 $0.91 25d 1 0.94mi
1774 Bolling Ave Louisville, KY 3.0 2.0 1611 $1,300 $0.81 11d 1 0.95mi
430 S 24th St Louisville, KY 3.0 1.5 1288 $1,400 $1.09 25d 1 0.95mi
1545 Catalpa St Louisville, KY 4.0 1.5 1760 $1,545 $0.88 4d 1 0.95mi
3514 Grand Ave Louisville, KY 3.0 1.5 1450 $1,295 $0.89 22d 1 0.99mi
1714 W Hill St Louisville, KY 3.0 1.0 1050 $1,045 $1.00 25d 1 1.08mi
1622 Beech St Louisville, KY 4.0 1.0 1108 $1,445 $1.30 17d 1 1.09mi
1618 S 30th St Louisville, KY 3.0 1.0 1896 $1,235 $0.65 17d 1 1.13mi
823 S 38th St Louisville, KY 3.0 1.0 1100 $1,195 $1.09 4d 1 1.19mi
652 S 37th St #9 Louisville, KY 3.0 1.0 1070 $1,095 $1.02 25d 1 1.27mi
2508 W Main St Louisville, KY 3.0 1.0 1327 $1,500 $1.13 25d 1 1.27mi
2529 W Main St #2 Louisville, KY 3.0 1.0 1404 $1,200 $0.85 25d 1 1.31mi
627 S 38th St Louisville, KY 4.0 1.0 1300 $1,349 $1.04 17d 1 1.39mi

Listing history 30 events

  1. 2026-06-21
    days on market $119,000 Active 148 DOM
  2. 2026-06-18
    days on market $119,000 Active 145 DOM
  3. 2026-06-17
    days on market $119,000 Active 144 DOM
  4. 2026-06-16
    days on market $119,000 Active 143 DOM
  5. 2026-06-15
    days on market $119,000 Active 142 DOM
  6. 2026-06-13
    days on market $119,000 Active 140 DOM
  7. 2026-06-10
    days on market $119,000 Active 137 DOM
  8. 2026-06-09
    days on market $119,000 Active 136 DOM
  9. 2026-06-08
    days on market $119,000 Active 135 DOM
  10. 2026-06-07
    days on market $119,000 Active 134 DOM
  11. 2026-06-03
    days on market $119,000 Active 130 DOM
  12. 2026-06-02
    days on market $119,000 Active 129 DOM
  13. 2026-06-01
    days on market $119,000 Active 128 DOM
  14. 2026-05-31
    days on market $119,000 Active 127 DOM
  15. 2026-02-12
    price $119,000
  16. 2026-01-24
    listed $135,000 Active
  17. 2024-01-12
    historical
  18. 2023-11-27
    price $129,000
  19. 2023-10-13
    listed $135,000 Active
  20. 2022-09-29
    soldstatus $45,000
  21. 2022-09-27
    soldstatus $45,000 Closed 270-char remark
    Show marketing remark (270 chars)

    Wonderful home for an investor or first time home buyer! This home features a covered front porch, multiple bedrooms, fenced in backyard and a detached garage. Inside this home you will love the original hardwood floor and updated appliances Schedule a showing today.

  22. 2022-08-15
    status Pending 270-char remark
    Show marketing remark (270 chars)

    Wonderful home for an investor or first time home buyer! This home features a covered front porch, multiple bedrooms, fenced in backyard and a detached garage. Inside this home you will love the original hardwood floor and updated appliances Schedule a showing today.

  23. 2022-08-10
    listed $50,000 Active 270-char remark
    Show marketing remark (270 chars)

    Wonderful home for an investor or first time home buyer! This home features a covered front porch, multiple bedrooms, fenced in backyard and a detached garage. Inside this home you will love the original hardwood floor and updated appliances Schedule a showing today.

  24. 2017-05-01
    soldstatus $32,000
  25. 2017-04-28
    historical
  26. 2017-04-28
    soldstatus $32,000 Closed
  27. 2017-02-14
    status Pending
  28. 2016-01-19
    listed $42,500 Active
  29. 2016-01-19
    price $37,500
  30. 2016-01-19
    price $34,900

ⓘ 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
$567 · $47/mo
Projected year-2 tax
$1,023 · $85/mo
Expected delta
+$456/yr (+$38/mo · 80.5%)

ⓘ 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
$15,486
− Mortgage interest
−$6,666
− Property taxes
−$567
− Insurance
−$595
− Repairs & maintenance
−$1,239
− Management
−$1,239
− Depreciation
−$3,462
Taxable income
$1,719
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$413
After-tax cash flow
$3,171/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

+217.3% since first listed
16 events — show timeline
  • 2026-02-12 Price Changed $119,000 Metro Search MLS
  • 2026-01-24 Listed $135,000 Metro Search MLS
  • 2024-01-12 Listing Removed Metro Search MLS
  • 2023-11-27 Price Changed $129,000 Metro Search MLS
  • 2023-10-13 Listed $135,000 Metro Search MLS
  • 2022-09-29 Sold (Public Records) $45,000 Public Records
  • 2022-09-27 Sold (MLS) $45,000 Metro Search MLS
  • 2022-08-15 Pending Metro Search MLS
  • 2022-08-10 Listed $50,000 Metro Search MLS
  • 2017-05-01 Sold (Public Records) $32,000 Public Records
  • 2017-04-28 Listing Removed Metro Search MLS
  • 2017-04-28 Sold (MLS) $32,000 Metro Search MLS
  • 2017-02-14 Pending Metro Search MLS
  • 2016-01-19 Listed $42,500 Metro Search MLS
  • 2016-01-19 Price Changed $34,900 Metro Search MLS
  • 2016-01-19 Price Changed $37,500 Metro Search MLS

Property tax history

-0.6%/yr

Latest (2025): $567 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…