CashFlowRE
Sign in Sign up
2300 Hale Ave
C Composite 59.47
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 +23.8/30.0
  • Appreciation +10.0/10.0
  • DSCR +7.7/10.0
  • 1% rule +5.5/10.0
  • Rent growth +4.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • ARV discount +0.0/15.0

$165,000

2300 Hale Ave · Louisville, KY 40210
4 bd · 2.5 ba · 2,735 sqft · SingleFamily · 44 Days on market
Built 1915 4,356 sqft lot Est $134k · 23% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 br 2.5 baths Finished Walk-Out .Featuring TWO kitchens and an ''other room'' in the basement currently used as a bedroom with a huge walk-in closet.This home has so many potential uses to fit a variety of needs. The covered front porch is a great place to spend your evenings. The 10ft ceilings are amazing and the abundance of windows let in natural sunlight. The 1st floor has a living room, dining room, primary bedroom, kitchen, full bathroom, and another room off the dining area. The 2nd level has 2 bedrooms and a half bath. he finished basement has a living area, full kitchen with a breakfast bar, a room currently used as a bedroom ( window does not meet egress) a huge walk-in closet, another room for you to use as you wish, full bathroom with a jetted tub,and a laundry area. The back of the home has a covered porch and is fully fenced. All windows were replaced 10 years ago except the two upstairs. Carpet is less than a year old. Basement has been waterproofed with a transferable lifetime warranty.

Key facts

  • Separate entrance
  • Rear parking pad
  • Large kitchen

Tags

HARDWOOD FLOORSLARGE KITCHENIMPRESSIVE WALK-IN CLOSETBUILT-IN SHELVINGSEPARATE ENTRANCEREAR PARKING PAD

Property features AI

Finance

  • Other: Subdivision: HARRIS
  • HOA & community: No association fee

Exterior

  • Utilities: Electricity connected; Natural gas available
  • Home design: Single-family residence in a Cape Cod style; 2 stories; Built in 1915
  • Construction: Shingle roof; Wood frame, block, and brick construction materials; Concrete block foundation
  • Exterior features: Partial chain-link fencing; Corner lot with sidewalk; Lot cleared

Interior

  • Kitchen: Main kitchen (first-floor kitchen listed); Additional basement kitchen
  • Bedrooms: 4 bedrooms total; Two bedrooms on the first floor; Two bedrooms on the second floor; One bedroom located in the basement
  • Bathrooms: 2 full bathrooms (one full bathroom in the basement); 1 half bathroom (located on the second floor)
  • Heating & cooling: Forced air heating using natural gas; Central air conditioning; One HVAC unit for heating and one for cooling
  • Interior features: Finished basement with outside entry; One fireplace on the first level; 11 total main rooms (14 rooms listed overall); 7 closets (2 located in the basement)
  • Laundry & utility: Laundry area 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 4-bed/2.5-bath single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $262 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Recommended offer: $160k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% 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; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 16d 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 $18k of equity ($1k loan paydown + $16k 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 $46k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$45k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $110k; list at $165k implies a 50% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1915 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $160,050 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.05%
Cap rate
8.60%
Cash-on-cash
8.24%
DSCR
1.37
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$134,015
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2212 Grand Ave 0.16mi 4/2.0 2,573 (-6%) 18mo $125,000 $49 65
2206 W Oak St 0.13mi 3/1.0 (-1) 2,348 (-14%) 21mo $75,000 $32 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
31.3%
Equity multiple
3.50×
Total profit
$115,691
Equity at exit
$148,645
10-year hold
IRR
28.6%
Equity multiple
8.58×
Total profit
$350,238
Equity at exit
$320,559

Cash invested: $46,200 (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
7.9×

Monthly cashflow live

Estimated rent
$1,730 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$116 /mo · $1,386/yr
Insurance
$69
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$363
Net cashflow
$262

Break-even live

Break-even rent $1,399
Max offer price $165,000
Occupancy floor 80%

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
$41,250
Closing costs
$4,950
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
858 S 23rd St Louisville, KY 5.0 1.0 2228 $2,100 $0.94 16d 1 0.49mi
1545 Catalpa St Louisville, KY 4.0 1.5 1760 $1,545 $0.88 3d 1 0.76mi
820 Hazel St Louisville, KY 4.0 2.0 1872 $1,395 $0.75 2d 1 0.87mi
1618 S 30th St Louisville, KY 3.0 1.0 1896 $1,235 $0.65 15d 1 0.97mi

Listing history 18 events

  1. 2026-06-07
    statusdays on market $165,000 Pending 44 DOM
  2. 2026-06-03
    days on market $165,000 Active Under Contract 41 DOM
  3. 2026-06-02
    days on market $165,000 Active Under Contract 40 DOM
  4. 2026-06-01
    days on market $165,000 Active Under Contract 39 DOM
  5. 2026-05-31
    days on market $165,000 Active Under Contract 38 DOM
  6. 2026-05-10
    historical Active Under Contract
  7. 2026-05-07
    price $165,000
  8. 2026-04-23
    listed $175,000 Active
  9. 2021-10-19
    soldstatus $110,000
  10. 2021-10-18
    soldstatus $110,000 Closed 1018-char remark
    Show marketing remark (1018 chars)

    3 br 2.5 baths Finished Walk-Out .Featuring TWO kitchens and an ''other room'' in the basement currently used as a bedroom with a huge walk-in closet.This home has so many potential uses to fit a variety of needs. The covered front porch is a great place to spend your evenings. The 10ft ceilings are amazing and the abundance of windows let in natural sunlight. The 1st floor has a living room, dining room, primary bedroom, kitchen, full bathroom, and another room off the dining area. The 2nd level has 2 bedrooms and a half bath. he finished basement has a living area, full kitchen with a breakfast bar, a room currently used as a bedroom ( window does not meet egress) a huge walk-in closet, another room for you to use as you wish, full bathroom with a jetted tub,and a laundry area. The back of the home has a covered porch and is fully fenced. All windows were replaced 10 years ago except the two upstairs. Carpet is less than a year old. Basement has been waterproofed with a transferable lifetime warranty.

  11. 2021-09-27
    status Pending 1018-char remark
    Show marketing remark (1018 chars)

    3 br 2.5 baths Finished Walk-Out .Featuring TWO kitchens and an ''other room'' in the basement currently used as a bedroom with a huge walk-in closet.This home has so many potential uses to fit a variety of needs. The covered front porch is a great place to spend your evenings. The 10ft ceilings are amazing and the abundance of windows let in natural sunlight. The 1st floor has a living room, dining room, primary bedroom, kitchen, full bathroom, and another room off the dining area. The 2nd level has 2 bedrooms and a half bath. he finished basement has a living area, full kitchen with a breakfast bar, a room currently used as a bedroom ( window does not meet egress) a huge walk-in closet, another room for you to use as you wish, full bathroom with a jetted tub,and a laundry area. The back of the home has a covered porch and is fully fenced. All windows were replaced 10 years ago except the two upstairs. Carpet is less than a year old. Basement has been waterproofed with a transferable lifetime warranty.

  12. 2021-09-13
    historical Active Under Contract 1018-char remark
    Show marketing remark (1018 chars)

    3 br 2.5 baths Finished Walk-Out .Featuring TWO kitchens and an ''other room'' in the basement currently used as a bedroom with a huge walk-in closet.This home has so many potential uses to fit a variety of needs. The covered front porch is a great place to spend your evenings. The 10ft ceilings are amazing and the abundance of windows let in natural sunlight. The 1st floor has a living room, dining room, primary bedroom, kitchen, full bathroom, and another room off the dining area. The 2nd level has 2 bedrooms and a half bath. he finished basement has a living area, full kitchen with a breakfast bar, a room currently used as a bedroom ( window does not meet egress) a huge walk-in closet, another room for you to use as you wish, full bathroom with a jetted tub,and a laundry area. The back of the home has a covered porch and is fully fenced. All windows were replaced 10 years ago except the two upstairs. Carpet is less than a year old. Basement has been waterproofed with a transferable lifetime warranty.

  13. 2021-08-06
    price $119,000 1018-char remark
    Show marketing remark (1018 chars)

    3 br 2.5 baths Finished Walk-Out .Featuring TWO kitchens and an ''other room'' in the basement currently used as a bedroom with a huge walk-in closet.This home has so many potential uses to fit a variety of needs. The covered front porch is a great place to spend your evenings. The 10ft ceilings are amazing and the abundance of windows let in natural sunlight. The 1st floor has a living room, dining room, primary bedroom, kitchen, full bathroom, and another room off the dining area. The 2nd level has 2 bedrooms and a half bath. he finished basement has a living area, full kitchen with a breakfast bar, a room currently used as a bedroom ( window does not meet egress) a huge walk-in closet, another room for you to use as you wish, full bathroom with a jetted tub,and a laundry area. The back of the home has a covered porch and is fully fenced. All windows were replaced 10 years ago except the two upstairs. Carpet is less than a year old. Basement has been waterproofed with a transferable lifetime warranty.

  14. 2021-08-06
    price $119,500 1018-char remark
    Show marketing remark (1018 chars)

    3 br 2.5 baths Finished Walk-Out .Featuring TWO kitchens and an ''other room'' in the basement currently used as a bedroom with a huge walk-in closet.This home has so many potential uses to fit a variety of needs. The covered front porch is a great place to spend your evenings. The 10ft ceilings are amazing and the abundance of windows let in natural sunlight. The 1st floor has a living room, dining room, primary bedroom, kitchen, full bathroom, and another room off the dining area. The 2nd level has 2 bedrooms and a half bath. he finished basement has a living area, full kitchen with a breakfast bar, a room currently used as a bedroom ( window does not meet egress) a huge walk-in closet, another room for you to use as you wish, full bathroom with a jetted tub,and a laundry area. The back of the home has a covered porch and is fully fenced. All windows were replaced 10 years ago except the two upstairs. Carpet is less than a year old. Basement has been waterproofed with a transferable lifetime warranty.

  15. 2021-08-06
    listed $120,000 Active 1018-char remark
    Show marketing remark (1018 chars)

    3 br 2.5 baths Finished Walk-Out .Featuring TWO kitchens and an ''other room'' in the basement currently used as a bedroom with a huge walk-in closet.This home has so many potential uses to fit a variety of needs. The covered front porch is a great place to spend your evenings. The 10ft ceilings are amazing and the abundance of windows let in natural sunlight. The 1st floor has a living room, dining room, primary bedroom, kitchen, full bathroom, and another room off the dining area. The 2nd level has 2 bedrooms and a half bath. he finished basement has a living area, full kitchen with a breakfast bar, a room currently used as a bedroom ( window does not meet egress) a huge walk-in closet, another room for you to use as you wish, full bathroom with a jetted tub,and a laundry area. The back of the home has a covered porch and is fully fenced. All windows were replaced 10 years ago except the two upstairs. Carpet is less than a year old. Basement has been waterproofed with a transferable lifetime warranty.

  16. 2021-07-11
    status Pending
  17. 2021-07-11
    historical
  18. 2021-07-01
    listed $120,000 Active

ⓘ 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
$1,386 · $116/mo
Projected year-2 tax
$1,419 · $118/mo
Expected delta
+$33/yr (+$3/mo · 2.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (shaded) · 97% 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
$20,764
− Mortgage interest
−$9,243
− Property taxes
−$1,386
− Insurance
−$1,492
− Repairs & maintenance
−$1,661
− Management
−$1,661
− Depreciation
−$4,800
Taxable income
$521
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$125
After-tax cash flow
$3,017/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

+37.5% since first listed
13 events — show timeline
  • 2026-05-10 Contingent Metro Search MLS
  • 2026-05-07 Price Changed $165,000 Metro Search MLS
  • 2026-04-23 Listed $175,000 Metro Search MLS
  • 2021-10-19 Sold (Public Records) $110,000 Public Records
  • 2021-10-18 Sold (MLS) $110,000 Metro Search MLS
  • 2021-09-27 Pending Metro Search MLS
  • 2021-09-13 Contingent Metro Search MLS
  • 2021-08-06 Listed $120,000 Metro Search MLS
  • 2021-08-06 Price Changed $119,500 Metro Search MLS
  • 2021-08-06 Price Changed $119,000 Metro Search MLS
  • 2021-07-11 Pending Metro Search MLS
  • 2021-07-11 Listing Removed Metro Search MLS
  • 2021-07-01 Listed $120,000 Metro Search MLS

Property tax history

+61.6%/yr

Latest (2025): $1,386 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…