CashFlowRE
Sign in Sign up
2852 Coleen Ct
C Composite 58.24
Why this score? — see what drove the C 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 +20.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.4/10.0
  • 1% rule +5.6/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$167,900

2852 Coleen Ct · Louisville, KY 40206
3 bd · 1.5 ba · 1,718 sqft · Townhouse · 19 Days on market
Built 1964 6,534 sqft lot Est $216k · 22% under $61/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

OWNER SAYS SELL! This is a great townhouse! It is a fee simple property with a basement. You actually own the land this home sits on so no condo association to hassle with. The owner is anxious to sell because of her employment out of state. This 3 bedroom, 1-1/2 bath with full walk-out partially finished basement is move-in ready! The eat-in kitchen with newer windows and doors is bright and sunny. You look out over green space in one direction and a beautifully treed backyard from the doorway and the deck! This all brick home is an end unit for additional privacy. There is a second family room and small room downstairs next to the laundry area. The area off the walk-out basement is a fully fenced private patio with a 2 year old hot tub that stays. Upstairs there is a nice size master with two separate closets, a renovated full bath and two other good size bedrooms. All appliances stay with this home including washer and dryer. Some furnishings can remain so keep this in mind. This Clifton townhouse is close to Crescent Hill shopping, dining, expressways, golf courses, and UofL downtown for all your medical students. In fact, if you are looking for a place and want a roommate, there is lots of room in this home. Please call today for your personal tour!!

Key facts

  • Green space
  • Elevated deck
  • Fenced patio area

Tags

MULTIPLE OUTDOOR SPACESLARGE SIDE YARDFENCED PATIO AREAELEVATED DECKGREEN SPACEMATURE TREES

Property features AI

Finance

  • Other: Subdivision: HEATHER HILLS
  • HOA & community: Homeowners association with a fee of 731.0

Exterior

  • Utilities: Electricity connected; Natural gas available
  • Home design: Traditional residential property; 2 stories; Built in 1964
  • Construction: Wood frame construction; Shingle roof; Poured concrete foundation
  • Exterior features: Privacy wood fencing; Level lot; Sidewalk on property; Located on a dead-end street; Corner lot

Interior

  • Kitchen: Kitchen on the first floor; Eat-in kitchen
  • Bedrooms: 3 bedrooms total; Primary bedroom on the second floor; All bedrooms located on the second floor
  • Bathrooms: 1 full bathroom on the second floor; 1 half bathroom on the first floor
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: 7 total rooms; 9 total rooms (alternate count); 8 closets; Walkout partially finished basement; Basement present
  • Laundry & utility: Laundry in the basement; 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/1.5-bath townhouse listed at $168k.

Deal economics

  • At list price, monthly cash flow is $208 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $168k).
  • Recommended offer: $165k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.8% 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 (+2.9%/yr); 133 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,836 units permitted in Jefferson County in 2024 (1,558 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($165k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 15y 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 $99k; list at $168k implies a 70% gain — meaningful room to come down on a strong offer.
Recommended offer $165,381 (1.5% below list)

Questions for the listing agent

  1. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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
1.06%
Cap rate
7.78%
Cash-on-cash
5.31%
DSCR
1.24
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$216,468
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2825 Bexley Ct 0.10mi 3/1.5 1,700 (-1%) 20mo $205,000 $121 77
2807 Coleen Ct 0.06mi 3/1.5 1,616 (-6%) 13mo $203,500 $126 77
2714 Audley Dr 0.09mi 4/1.5 (+1) 1,860 (+8%) 7mo $175,000 $94 72
2411 Brownsboro Rd #407 0.39mi 3/2.0 1,865 (+9%) 4mo $275,000 $147 62
740 Zorn Ave Unit 5C 0.50mi 3/2.0 1,646 (-4%) 12mo $180,000 $109 58
225 Crescent Hill Pl #112 0.56mi 3/2.5 1,779 (+4%) 23mo $237,000 $133 45
250 Crescent Hill Pl #101 0.53mi 2/2.5 (-1) 1,834 (+7%) 12mo $249,500 $136 44
640 Zorn Ave Unit 2c 0.51mi 3/2.0 1,550 (-10%) 16mo $179,900 $116 44

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 · 2.89% rent growth · sell at horizon

5-year hold
IRR
-8.2%
Equity multiple
0.70×
Total profit
$-14,105
Equity at exit
$25,034
10-year hold
IRR
1.3%
Equity multiple
1.09×
Total profit
$4,173
Equity at exit
$14,517

Cash invested: $47,012 (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 40206

Rents YoY
2.9%
Active inventory
133
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,778 high interval (Pro) →
Mortgage (P&I)
$880
Tax from tax record
$185 /mo · $2,225/yr
Insurance
$70
HOA
$61
Vacancy / Maint / Mgmt
$373
Net cashflow
$208

Break-even live

Break-even rent $1,515
Max offer price $167,900
Occupancy floor 83%

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
$41,975
Closing costs
$5,037
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
820 River Dell Dr Louisville, KY 1.0–3.0 1.0–2.5 1017 $1,649 $1.62 3d 20 0.35mi
115 N Birchwood Ave Louisville, KY 2.0 2.0 1587 $2,150 $1.35 16d 1 0.77mi
102 Weist Pl Unit 110 Louisville, KY 2.0 2.5 1700 $1,650 $0.97 3d 1 0.98mi
1804 Frankfort Ave Unit A Louisville, KY 2.0 1.0 1450 $1,900 $1.31 3d 1 1.04mi
236 Kennedy Ave Louisville, KY 3.0 2.0 1919 $2,400 $1.25 20d 1 1.07mi
1661 Story Ave Unit 1 Louisville, KY 2.0 2.0 1600 $1,640 $1.02 3d 1 1.10mi
2853 Grinstead Dr Unit 2853GRI-2 Louisville, KY 2.0 1.5 1088 $1,295 $1.19 23d 1 1.11mi
303 Axis Dr Louisville, KY 1.0–2.0 1.0–2.0 909 $1,813 $1.99 1d 27 1.48mi

HOA detail

Monthly dues
$61 · $732/yr

Listing history 19 events

  1. 2026-06-13
    statusdays on market $167,900 Pending 19 DOM
  2. 2026-06-10
    days on market $167,900 Active Under Contract 18 DOM
  3. 2026-06-09
    days on market $167,900 Active Under Contract 17 DOM
  4. 2026-06-08
    days on market $167,900 Active Under Contract 16 DOM
  5. 2026-06-07
    days on market $167,900 Active Under Contract 15 DOM
  6. 2026-06-03
    days on market $167,900 Active Under Contract 11 DOM
  7. 2026-06-02
    days on market $167,900 Active Under Contract 10 DOM
  8. 2026-06-01
    days on market $167,900 Active Under Contract 9 DOM
  9. 2026-05-31
    days on market $167,900 Active Under Contract 8 DOM
  10. 2026-05-23
    listed $164,900 Active
  11. 2012-11-05
    soldstatus $99,000
  12. 2012-11-02
    soldstatus $99,000 1275-char remark
    Show marketing remark (1275 chars)

    OWNER SAYS SELL! This is a great townhouse! It is a fee simple property with a basement. You actually own the land this home sits on so no condo association to hassle with. The owner is anxious to sell because of her employment out of state. This 3 bedroom, 1-1/2 bath with full walk-out partially finished basement is move-in ready! The eat-in kitchen with newer windows and doors is bright and sunny. You look out over green space in one direction and a beautifully treed backyard from the doorway and the deck! This all brick home is an end unit for additional privacy. There is a second family room and small room downstairs next to the laundry area. The area off the walk-out basement is a fully fenced private patio with a 2 year old hot tub that stays. Upstairs there is a nice size master with two separate closets, a renovated full bath and two other good size bedrooms. All appliances stay with this home including washer and dryer. Some furnishings can remain so keep this in mind. This Clifton townhouse is close to Crescent Hill shopping, dining, expressways, golf courses, and UofL downtown for all your medical students. In fact, if you are looking for a place and want a roommate, there is lots of room in this home. Please call today for your personal tour!!

  13. 2012-09-12
    listed $98,500 1275-char remark
    Show marketing remark (1275 chars)

    OWNER SAYS SELL! This is a great townhouse! It is a fee simple property with a basement. You actually own the land this home sits on so no condo association to hassle with. The owner is anxious to sell because of her employment out of state. This 3 bedroom, 1-1/2 bath with full walk-out partially finished basement is move-in ready! The eat-in kitchen with newer windows and doors is bright and sunny. You look out over green space in one direction and a beautifully treed backyard from the doorway and the deck! This all brick home is an end unit for additional privacy. There is a second family room and small room downstairs next to the laundry area. The area off the walk-out basement is a fully fenced private patio with a 2 year old hot tub that stays. Upstairs there is a nice size master with two separate closets, a renovated full bath and two other good size bedrooms. All appliances stay with this home including washer and dryer. Some furnishings can remain so keep this in mind. This Clifton townhouse is close to Crescent Hill shopping, dining, expressways, golf courses, and UofL downtown for all your medical students. In fact, if you are looking for a place and want a roommate, there is lots of room in this home. Please call today for your personal tour!!

  14. 2012-08-13
    historical
  15. 2012-07-24
    listed $99,900
  16. 2012-07-24
    historical
  17. 2012-05-17
    listed $99,000
  18. 2011-11-14
    historical
  19. 2011-05-19
    listed $110,000

ⓘ 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
$2,225 · $185/mo
Projected year-2 tax
$2,225 · $185/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 4/10 Moderate 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$21,340
− Mortgage interest
−$9,405
− Property taxes
−$2,225
− Insurance
−$840
− Repairs & maintenance
−$1,707
− Management
−$1,707
− HOA
−$732
− Depreciation
−$4,884
Taxable loss
−$160
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$38
After-tax cash flow
$2,535/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)
20,161
Household income
$75,798
Rent vs Own
47.4% rent · 52.6% own
Severe rent burden
995.0

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 White (78%)
Race & ethnicity
White 78% Black 11% Two or more races 6% Hispanic / Latino 4% Asian 3%
Common ancestry
Lithuanian 4% Slovak 3% Serbian 3%
Foreign-born
8% · Canada
Languages at home
91% English-only · Spanish 4% Korean 1% Tagalog/Filipino 1%

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
▼ -414.83%
Current HPI
242.7908
Rent YoY
▲ 2.89%
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

+49.9% since first listed
10 events — show timeline
  • 2026-05-23 Listed $164,900 Metro Search MLS
  • 2012-11-05 Sold (Public Records) $99,000 Public Records
  • 2012-11-02 Sold (MLS) $99,000 Metro Search MLS
  • 2012-09-12 Listed $98,500 Metro Search MLS
  • 2012-08-13 Listing Removed Metro Search MLS
  • 2012-07-24 Listing Removed Metro Search MLS
  • 2012-07-24 Listed $99,900 Metro Search MLS
  • 2012-05-17 Listed $99,000 Metro Search MLS
  • 2011-11-14 Listing Removed Metro Search MLS
  • 2011-05-19 Listed $110,000 Metro Search MLS

Property tax history

+4.9%/yr

Latest (2025): $2,225 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…