CashFlowRE
Sign in Sign up
5709 Larkgrove Dr
D Composite 44.6
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 +14.3/30.0
  • ARV discount +11.3/15.0
  • DSCR +4.3/10.0
  • Rent growth +3.9/5.0
  • 1% rule +3.5/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$226,000

5709 Larkgrove Dr · Louisville/Jefferson County metro government (balance), KY 40229
4 bd · 1.5 ba · 1,215 sqft · SingleFamily · 9 Days on market
Built 1974 9,148 sqft lot Est $247k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this beautifully updated all-brick home in the desirable Larkgrove subdivision! Offering 4 bedrooms, 1.5 full bathrooms, and 1,215 square feet of well-designed living space, this home combines classic charm with modern updates throughout. Step inside to find fresh paint throughout the entire home, creating a clean and inviting atmosphere. The kitchen has been refreshed with a brand-new floor, while both bathrooms feature new vanities and updated faucets for a modern touch. You'll also love the new lighting installed throughout the home, adding warmth and style to every room. Major improvements have already been taken care of for you, including a roof that's only 9 months old and

Key facts

  • New deck
  • Updated faucets
  • New vanities

Tags

UPDATED ALL BRICK HOMENEW LIGHTING INSTALLEDNEW DECKREFRESHED KITCHEN FLOORNEW VANITIESUPDATED FAUCETS

Property features AI

Finance

  • Other: Located in the LARKGROVE subdivision
  • HOA & community: No association fee

Exterior

  • Parking: Driveway
  • Utilities: Electricity connected; Natural gas available
  • Home design: Single-family ranch-style home; Single-story; Entry level and main living on the first floor
  • Construction: Built in 1974; Brick construction; Shingle roof; Slab foundation
  • Exterior features: Cleared lot; Chain link fencing

Interior

  • Kitchen: Kitchen with eat-in area on the first floor
  • Bedrooms: Four bedrooms, all on the first floor
  • Bathrooms: One full bathroom on the first floor; One half bathroom on the first floor
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Six total rooms; Six closets; No basement; First-floor primary bedroom
  • 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 4-bed/1.5-bath single-family listed at $226k.

Deal economics

  • At list price, monthly cash flow is $40 ($483/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 $192k (14.9% below list).
  • Recommended offer: $192k (14.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 4.0% in Louisville/Jefferson County metro government (balance) — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • 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 (+5.5%/yr); 243 active listings in the ZIP; 6 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 $2k of loan paydown is wiped out by about $7k 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

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 23y 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 $65k; list at $226k implies a 248% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $192,317 (14.9% below list)

Questions for the listing agent

  1. Built in 1974 — 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. 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?
  4. 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.
  5. 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.
  6. 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
0.85%
Cap rate
6.51%
Cash-on-cash
0.76%
DSCR
1.03
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$246,645
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10812 Waycross Ave 0.13mi 3/1.5 (-1) 1,153 (-5%) 2mo $217,600 $189 79
6115 Kirkwood Ct 0.27mi 4/2.0 1,272 (+5%) 8mo $272,000 $214 70
11003 Lanette Ct 0.05mi 3/1.5 (-1) 1,107 (-9%) 10mo $215,000 $194 70
11007 Marbado Ct 0.12mi 3/1.0 (-1) 1,115 (-8%) 6mo $225,000 $202 68
10913 Altsheler Pl 0.09mi 4/2.0 1,055 (-13%) 6mo $234,000 $222 67
11015 Oreland Mill Rd 0.31mi 3/1.0 (-1) 1,130 (-7%) 0mo $229,900 $203 67
6902 Charles Lindsey Ct 0.42mi 3/2.0 (-1) 1,228 (+1%) 7mo $282,700 $230 66
5616 Locust Way 0.31mi 3/1.0 (-1) 1,123 (-8%) 2mo $218,500 $195 64
5606 Walnut Way 0.41mi 3/1.0 (-1) 1,188 (-2%) 10mo $225,000 $189 62
5705 Bartview Ct 0.35mi 3/2.0 (-1) 1,305 (+7%) 8mo $270,000 $207 57
6401 Meadow Creek Cir 0.58mi 3/2.0 (-1) 1,272 (+5%) 8mo $309,110 $243 52
162 Ledgewood Ct 0.70mi 3/1.0 (-1) 1,080 (-11%) 8mo $177,000 $164 35

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 · 5.46% rent growth · sell at horizon

5-year hold
IRR
-12.5%
Equity multiple
0.54×
Total profit
$-29,202
Equity at exit
$33,697
10-year hold
IRR
-0.2%
Equity multiple
0.98×
Total profit
$-1,167
Equity at exit
$19,540

Cash invested: $63,280 (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 40229

Rents YoY
5.5%
Active inventory
243
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,923 high interval (Pro) →
Mortgage (P&I)
$1,185
Tax from tax record
$200 /mo · $2,396/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$404
Net cashflow
$40

Break-even live

Break-even rent $1,872
Max offer price $226,000
Occupancy floor 93%

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
$56,500
Closing costs
$6,780
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11706 Maple Way Louisville, KY 4.0 1.0 1400 $1,799 $1.28 11d 1 0.58mi
11616 Maple Way Louisville, KY 3.0 2.0 1135 $1,895 $1.67 3d 1 0.63mi
11602 Apex View Dr Louisville, KY 1.0–3.0 1.0–2.0 1050 $2,049 $1.95 1d 35 0.97mi
6507 Rod N Reel Ct Louisville, KY 3.0 2.0 1150 $1,550 $1.35 23d 1 1.18mi
6115 Red Spruce Dr Louisville, KY 3.0 1.0 975 $1,395 $1.43 3d 1 1.37mi
6128 Cooper Chapel Rd Louisville, KY 3.0 1.0 964 $1,400 $1.45 3d 1 1.48mi

Listing history 13 events

  1. 2026-05-13
    status Pending
  2. 2026-05-06
    listed $226,000 Active
  3. 2011-03-06
    historical
  4. 2011-01-06
    listed $104,900
  5. 2011-01-01
    historical
  6. 2010-07-01
    listed $99,900
  7. 2010-02-25
    soldstatus $65,000
  8. 2009-09-11
    listed $72,000
  9. 2006-07-10
    soldstatus $106,000
  10. 2006-06-30
    soldstatus $106,000
  11. 2006-04-03
    listed $104,900
  12. 2003-10-09
    historical
  13. 2003-06-27
    listed $96,000

ⓘ 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
$2,396 · $200/mo
Projected year-2 tax
$2,396 · $200/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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 5 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
$23,078
− Mortgage interest
−$12,660
− Property taxes
−$2,396
− Insurance
−$1,130
− Repairs & maintenance
−$1,846
− Management
−$1,846
− Depreciation
−$6,575
Taxable loss
−$3,375
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$810
After-tax cash flow
$1,293/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/Jefferson County metro government (balance)

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Louisville/Jefferson County metro government (balance), KY
County
Jefferson County · 790,184 people
City population
419,741
Metro
Louisville/Jefferson County, KY-IN
Population (ZIP)
41,299
Household income
$79,936
Rent vs Own
28.2% rent · 71.8% own
Severe rent burden
628.0

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 (71%)
Race & ethnicity
White 71% Black 12% Hispanic / Latino 12% Two or more races 9% Asian 1%
Hispanic origin (detail)
Mexican 3% Cuban 6%
Common ancestry
Lithuanian 2% Slovak 2% Italian 1%
Foreign-born
9% · Canada
Languages at home
87% English-only · Spanish 10% Other Indo-European 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
▼ -148.38%
Current HPI
244.2747
Rent YoY
▲ 5.46%
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

+135.4% since first listed
13 events — show timeline
  • 2026-05-13 Pending Metro Search MLS
  • 2026-05-06 Listed $226,000 Metro Search MLS
  • 2011-03-06 Listing Removed Metro Search MLS
  • 2011-01-06 Listed $104,900 Metro Search MLS
  • 2011-01-01 Listing Removed Metro Search MLS
  • 2010-07-01 Listed $99,900 Metro Search MLS
  • 2010-02-25 Sold (MLS) $65,000 Metro Search MLS
  • 2009-09-11 Listed $72,000 Metro Search MLS
  • 2006-07-10 Sold (Public Records) $106,000 Public Records
  • 2006-06-30 Sold (MLS) $106,000 Metro Search MLS
  • 2006-04-03 Listed $104,900 Metro Search MLS
  • 2003-10-09 Listing Removed Metro Search MLS
  • 2003-06-27 Listed $96,000 Metro Search MLS

Property tax history

+7.5%/yr

Latest (2025): $2,396 · +45.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…