CashFlowRE
Sign in Sign up
3237 Virginia Ave 🔨 Auction
D Composite 44.21
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +3.7/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$1

3237 Virginia Ave · Louisville, KY 40211
3 bd · 2.0 ba · 1,064 sqft · MultiFamily · 3 Days on market
Built 1920 6,000 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

ONLINE AUCTION. ABSOLUTE REAL ESTATE AUCTION. ONLINE BIDDING ENDS 2PM EST JUNE 18, 2026. Great investment opportunity. 1,064 square foot home that is zoned as a duplex with a basement. SOLD AS IS.

Key facts

  • 6,000 sq ft lot
  • Built 1920
  • Listed 3 days

Property features AI

Finance

  • HOA & community: No HOA fee

Exterior

  • Utilities: Electricity connected
  • Home design: Cape Cod single-family home; 2 stories; Facing direction not specified; Entry level details not specified
  • Construction: Built in 1920; Vinyl siding; Shingle roof; Concrete block foundation
  • Exterior features: Chain link fencing; Lot dimensions approximately 30 x 200

Interior

  • Kitchen: Kitchen on the first floor
  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heating present; Cooling present
  • Interior features: Six total rooms; Unfinished basement
  • Laundry & utility: No first-floor laundry listed

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $1 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $1 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath multifamily listed at $1.

Deal economics

  • At list price, monthly cash flow is $947 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1).
  • Cap rate 1136678.4% 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 (+4.9%/yr); 140 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).
  • At $1,199/mo this rent would consume 45% of the median local household income ($32k/yr) (locally 1483% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $0 of loan paydown is wiped out by about $0 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.
  • At projected returns (-3.0% appreciation + 4.9% rent growth), your $0 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1920 — 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 $1

Questions for the listing agent

  1. Built in 1920 — 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. 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?
  4. 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?
  5. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
119903.00%
Cap rate
1136678.44%
Cash-on-cash
4059543.38%
DSCR
180627.84
GRM
0.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.87% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
223734.10×
Total profit
$62,645
Equity at exit
$0
10-year hold
IRR
Equity multiple
507518.21×
Total profit
$142,105
Equity at exit
$0

Cash invested: $0 (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 40211

Home prices YoY
-33.4%
Rents YoY
4.9%
Active inventory
140

Monthly cashflow live

Estimated rent
$1,199 high interval (Pro) →
Mortgage (P&I)
$0
Tax est. 1.5%
$0 /mo · $0/yr
Insurance
$0
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$947

Break-even live

Break-even rent
Max offer price $1
Occupancy floor 16%

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
$0
Closing costs
$0
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
3215 Virginia Ave Louisville, KY 3.0 1.0 975 $924 $0.95 23d 1 0.06mi
1145 Louis Coleman Jr Dr Louisville, KY 2.0 1.0 913 $875 $0.96 23d 1 0.07mi
1115 S 32nd St Louisville, KY 3.0 1.0 1393 $1,275 $0.92 21d 1 0.19mi
1115 S 32nd St Louisville, KY 3.0 1.0 1393 $1,275 $0.92 23d 1 0.19mi
3514 Grand Ave Louisville, KY 3.0 1.5 1450 $1,295 $0.89 21d 1 0.25mi
3611 Regatta Way Louisville, KY 3.0 1.0 1035 $1,450 $1.40 15d 1 0.36mi
2913 Dumesnil St Apt 3 Louisville, KY 3.0 1.0 1112 $740 $0.67 10d 1 0.38mi
3122 W Kentucky St Louisville, KY 3.0 1.0 1030 $1,150 $1.12 23d 1 0.40mi
1418 Beech St Unit 2 Louisville, KY 2.0 1.0 1000 $980 $0.98 21d 1 0.42mi
2912 Greenwood Ave Louisville, KY 3.0 2.0 1362 $1,150 $0.84 15d 1 0.45mi
1439 Beech St Apt 1 Louisville, KY 3.0 1.5 1000 $820 $0.82 23d 1 0.47mi
1155 S 28th St Unit 4 Louisville, KY 4.0 2.0 1010 $1,350 $1.34 23d 1 0.49mi
2825 Greenwood Ave #4 Louisville, KY 3.0 1.0 1440 $1,250 $0.87 23d 1 0.51mi
2825 Greenwood Ave #2 Louisville, KY 2.0 1.0 1300 $995 $0.77 23d 1 0.51mi
2821 Greenwood Ave #1 Louisville, KY 3.0 1.0 1113 $1,300 $1.17 23d 1 0.52mi
832 Hazel St Louisville, KY 2.0 1.0 720 $1,095 $1.52 3d 1 0.53mi
1339 S 28th St Unit 3 Louisville, KY 3.0 1.0 1125 $1,175 $1.04 20d 1 0.54mi
814 S 33rd St Louisville, KY 3.0 1.0 1104 $1,350 $1.22 3d 1 0.58mi
2706 Hale Ave Unit 1 Louisville, KY 3.0 1.0 1100 $1,400 $1.27 23d 1 0.58mi
2706 Hale Ave Unit 2 Louisville, KY 2.0 1.0 900 $1,250 $1.39 23d 1 0.58mi
803 S 35th St Louisville, KY 3.0 1.0 1486 $1,350 $0.91 23d 1 0.61mi
2708 Greenwood Ave Apt 1 Louisville, KY 3.0 1.0 1100 $1,300 $1.18 23d 1 0.62mi
823 S 38th St Louisville, KY 3.0 1.0 1100 $1,195 $1.09 3d 1 0.64mi
2614 Virginia Ave Louisville, KY 2.0 1.0 975 $925 $0.95 23d 1 0.66mi
737 S 33rd St Louisville, KY 4.0 1.0 1356 $1,595 $1.18 23d 1 0.66mi
2710 W Kentucky St Apt 2 Louisville, KY 3.0 1.0 1015 $1,300 $1.28 23d 1 0.66mi
2711 W Kentucky St Louisville, KY 3.0 1.0 1155 $1,100 $0.95 23d 1 0.68mi
2724 Garland Ave Unit 202 Louisville, KY 2.0 1.0 950 $745 $0.78 3d 1 0.70mi
1622 Beech St Louisville, KY 4.0 1.0 1108 $1,445 $1.30 15d 1 0.70mi
2634 Garland Ave Unit B Louisville, KY 3.0 1.0 1152 $895 $0.78 20d 1 0.76mi
2634 Garland Ave Unit A Louisville, KY 3.0 1.0 1152 $940 $0.82 23d 1 0.76mi
701 Hazel St Unit 3 Louisville, KY 2.0 1.0 832 $800 $0.96 10d 1 0.77mi
833 S 41st St Louisville, KY 3.0 2.0 786 $1,250 $1.59 23d 1 0.79mi
729 S 39th St Unit 1 Louisville, KY 2.0 1.0 800 $800 $1.00 23d 1 0.79mi
836 S 41st St Louisville, KY 3.0 1.0 1300 $1,300 $1.00 19d 1 0.81mi
666 Eastlawn Ave Louisville, KY 2.0 1.0 936 $895 $0.96 15d 1 0.85mi
1804 Russell Lee Dr Louisville, KY 1.0–3.0 1.0–1.5 810 $1,304 $1.61 1d 1 0.86mi
4221 Sunset Ave Louisville, KY 3.0 1.0 1075 $1,199 $1.12 23d 1 0.88mi
714 S 40th St #2 Louisville, KY 3.0 1.0 1000 $1,250 $1.25 23d 1 0.88mi
1410 Standard Village Cir Louisville, KY 3.0 2.0 1200 $900 $0.75 23d 1 0.89mi

Listing history 4 events

  1. 2026-06-18
    days on market $1 Active 3 DOM
  2. 2026-06-17
    days on market $1 Active 2 DOM
  3. 2026-06-16
    remarks 196-char remark
  4. 2026-06-16
    listed $1 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥104°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
$14,388
− Mortgage interest
−$0
− Property taxes
−$0
− Insurance
−$0
− Repairs & maintenance
−$1,151
− Management
−$1,151
− Depreciation
−$0
Taxable income
$12,086
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,901
After-tax cash flow
$8,466/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)
20,407
Household income
$31,749
Rent vs Own
58.6% rent · 41.4% own
Severe rent burden
1483.0

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 (90%)
Race & ethnicity
Black 90% White 5% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Italian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 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
▼ -88.22%
Current HPI
176.337
Rent YoY
▲ 4.87%
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

Property tax history

+6.8%/yr

Latest (2025): $938 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…