CashFlowRE
Sign in Sign up
2703 Hale Ave
B- Composite 69.64
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.9/15.0
  • 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

$68,890

2703 Hale Ave · Louisville, KY 40211
2 bd · 1.0 ba · 1,038 sqft · SingleFamily · 162 Days on market
Built 1900 5,000 sqft lot Est $70k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great investment opportunity with immediate cash flow upon renting. Bank owned foreclosure accepting all offers. Two bedroom, 1 bath home with roof and exterior in great condition. Needs cosmetic repairs inside.

Key facts

  • Covered front porch
  • New development
  • 5,000 sq ft lot

Tags

CERAMIC TILE FLOORINGCOVERED FRONT PORCHNEW DEVELOPMENT

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Utilities: Natural gas heating; Other utilities
  • Home design: Single-family residence; One story
  • Construction: Wood frame construction; Shingle roof; Built in 126 (year value provided as 126)
  • Exterior features: Partial fencing

Interior

  • Kitchen: Eat-in kitchen on the first floor
  • Bedrooms: 2 bedrooms, both on the first floor
  • Bathrooms: 1 full bathroom on the first floor
  • Interior features: Total of 5 rooms; Cellar 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 2-bed/1.0-bath single-family listed at $69k.

Deal economics

  • At list price, monthly cash flow is $461 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Recommended offer: $61k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.3% 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 (+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).
  • This rent runs 43% of the median local income ($32k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $476 of loan paydown is wiped out by about $2k 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 $19k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 162 days — a 12% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 24y ago; this cycle's ask has dropped $16k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $8k; list at $69k implies a 761% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — 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 $60,623 (12.0% below list)

Questions for the listing agent

  1. It's been on market 162 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 1900 — 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
1.64%
Cap rate
14.32%
Cash-on-cash
28.66%
DSCR
2.28
GRM
5.1

CMA / ARV

ARV (on-the-fly)
$69,546
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2615 Greenwood Ave 0.21mi 3/1.0 (+1) 988 (-5%) 3mo $71,000 $72 75
2645 Grand Ave 0.10mi 2/1.0 926 (-11%) 3mo $62,000 $67 75
3107 Dumesnil St 0.46mi 3/1.0 (+1) 1,035 (-0%) 6mo $32,000 $31 68
3212 W Kentucky St 0.57mi 2/1.5 1,104 (+6%) 2mo $45,000 $41 60
848 S 23rd St 0.57mi 3/2.0 (+1) 1,029 (-1%) 6mo $64,750 $63 58
3419 Greenwood Ave 0.74mi 3/1.0 (+1) 1,033 (-0%) 3mo $120,000 $116 57
1331 S 28th St 0.29mi 3/1.5 (+1) 1,152 (+11%) 6mo $60,000 $52 56
3229 Kirby Ave 0.63mi 2/1.0 950 (-8%) 2mo $45,000 $47 55
1412 Beech St 0.54mi 2/1.5 1,127 (+9%) 4mo $90,000 $80 55
844 Louis Coleman Jr Dr 0.75mi 3/1.0 (+1) 1,008 (-3%) 3mo $109,000 $108 53
2306 Standard Ave 0.54mi 2/1.0 900 (-13%) 4mo $38,000 $42 49
101 Saunders 0.56mi 2/2.0 1,148 (+11%) 5mo $145,000 $126 48

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 · 4.87% rent growth · sell at horizon

5-year hold
IRR
25.0%
Equity multiple
2.05×
Total profit
$20,345
Equity at exit
$10,272
10-year hold
IRR
33.8%
Equity multiple
4.36×
Total profit
$64,724
Equity at exit
$5,956

Cash invested: $19,289 (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
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,133 high interval (Pro) →
Mortgage (P&I)
$361
Tax from tax record
$44 /mo · $530/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$461

Break-even live

Break-even rent $550
Max offer price $68,890
Occupancy floor 54%

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
$17,222
Closing costs
$2,067
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
2706 Hale Ave Unit 1 Louisville, KY 3.0 1.0 1100 $1,400 $1.27 23d 1 0.02mi
2706 Hale Ave Unit 2 Louisville, KY 2.0 1.0 900 $1,250 $1.39 23d 1 0.02mi
2614 Virginia Ave Louisville, KY 2.0 1.0 975 $925 $0.95 23d 1 0.11mi
2708 Greenwood Ave Apt 1 Louisville, KY 3.0 1.0 1100 $1,300 $1.18 23d 1 0.20mi
2807 Dumesnil St Unit 101 Louisville, KY 1.0 1.0 750 $950 $1.27 23d 1 0.21mi
2913 Dumesnil St Apt 3 Louisville, KY 3.0 1.0 1112 $740 $0.67 10d 1 0.27mi
1339 S 28th St Unit 3 Louisville, KY 3.0 1.0 1125 $1,175 $1.04 20d 1 0.28mi
2821 Greenwood Ave #1 Louisville, KY 3.0 1.0 1113 $1,300 $1.17 23d 1 0.28mi
2825 Greenwood Ave #2 Louisville, KY 2.0 1.0 1300 $995 $0.77 23d 1 0.29mi
2825 Greenwood Ave #4 Louisville, KY 3.0 1.0 1440 $1,250 $0.87 23d 1 0.29mi
2710 W Kentucky St Apt 2 Louisville, KY 3.0 1.0 1015 $1,300 $1.28 23d 1 0.29mi
2912 Greenwood Ave Louisville, KY 3.0 2.0 1362 $1,150 $0.84 16d 1 0.31mi
2711 W Kentucky St Louisville, KY 3.0 1.0 1155 $1,100 $0.95 23d 1 0.33mi
2513 Date St Unit 2 Louisville, KY 1.0 1.0 700 $745 $1.06 3d 1 0.38mi
2634 Garland Ave Unit A Louisville, KY 3.0 1.0 1152 $940 $0.82 23d 1 0.39mi
2634 Garland Ave Unit B Louisville, KY 3.0 1.0 1152 $895 $0.78 20d 1 0.39mi
2724 Garland Ave Unit 202 Louisville, KY 2.0 1.0 950 $745 $0.78 3d 1 0.39mi
2223 Saint Louis Ave Louisville, KY 3.0 1.5 1152 $1,175 $1.02 23d 1 0.41mi
2416 Garland Ave Louisville, KY 3.0 2.0 1172 $1,600 $1.37 23d 1 0.44mi
1410 Standard Village Cir Louisville, KY 3.0 2.0 1200 $900 $0.75 23d 1 0.46mi
1115 S 32nd St Louisville, KY 3.0 1.0 1393 $1,275 $0.92 21d 1 0.47mi
1115 S 32nd St Louisville, KY 3.0 1.0 1393 $1,275 $0.92 23d 1 0.47mi
1854 W Ormsby Ave Louisville, KY 2.0 2.0 1094 $800 $0.73 16d 1 0.49mi
3122 W Kentucky St Louisville, KY 3.0 1.0 1030 $1,150 $1.12 23d 1 0.51mi
1333 S 22nd St Louisville, KY 2.0 1.0 744 $1,200 $1.61 23d 1 0.53mi
1418 Beech St Unit 2 Louisville, KY 2.0 1.0 1000 $980 $0.98 21d 1 0.53mi
3215 Virginia Ave Louisville, KY 3.0 1.0 975 $924 $0.95 23d 1 0.54mi
1439 Beech St Apt 1 Louisville, KY 3.0 1.5 1000 $820 $0.82 23d 1 0.55mi
848 S 23rd St Louisville, KY 3.0 1.5 1050 $1,450 $1.38 23d 1 0.59mi
832 Hazel St Louisville, KY 2.0 1.0 720 $1,095 $1.52 3d 1 0.61mi
1847 W Kentucky St Louisville, KY 2.0 1.0 1368 $895 $0.65 3d 1 0.61mi
1145 Louis Coleman Jr Dr Louisville, KY 2.0 1.0 913 $875 $0.96 23d 1 0.65mi
1842 Bolling Ave Louisville, KY 1.0 1.0 900 $895 $0.99 14d 1 0.73mi
1705 1/2 Hale Ave Louisville, KY 3.0 2.0 1257 $1,400 $1.11 10d 1 0.76mi
1148 S 17th St Unit 2 Louisville, KY 3.0 1.0 1000 $895 $0.90 23d 1 0.76mi
814 S 33rd St Louisville, KY 3.0 1.0 1104 $1,350 $1.22 3d 1 0.78mi
1710 Saint Louis Ave Louisville, KY 2.0 1.0 720 $1,000 $1.39 3d 1 0.78mi
3514 Grand Ave Louisville, KY 3.0 1.5 1450 $1,295 $0.89 21d 1 0.79mi
2310 W Broadway Unit 1 Louisville, KY 1.0 1.0 1100 $975 $0.89 3d 1 0.80mi
2733 Chase Ct Louisville, KY 2.0 1.0 900 $900 $1.00 16d 1 0.80mi

Listing history 40 events

  1. 2026-06-18
    days on market $68,890 Active 162 DOM
  2. 2026-06-17
    days on market $68,890 Active 161 DOM
  3. 2026-06-16
    days on market $68,890 Active 160 DOM
  4. 2026-06-15
    days on market $68,890 Active 159 DOM
  5. 2026-06-13
    days on market $68,890 Active 157 DOM
  6. 2026-06-10
    pricedays on market $68,890 Active 154 DOM
  7. 2026-06-09
    days on market $68,899 Active 153 DOM
  8. 2026-06-08
    days on market $68,899 Active 152 DOM
  9. 2026-06-07
    days on market $68,899 Active 151 DOM
  10. 2026-06-03
    days on market $68,899 Active 147 DOM
  11. 2026-06-02
    days on market $68,899 Active 146 DOM
  12. 2026-06-01
    days on market $68,899 Active 145 DOM
  13. 2026-05-31
    days on market $68,899 Active 144 DOM
  14. 2026-05-11
    price $68,900
  15. 2026-04-22
    price $72,495
  16. 2026-04-03
    price $72,499
  17. 2026-03-16
    price $72,500
  18. 2026-03-06
    price $75,000
  19. 2026-02-24
    price $79,500
  20. 2026-01-30
    price $84,899
  21. 2026-01-07
    listed $84,900 Active
  22. 2016-11-01
    historical
  23. 2016-10-05
    listed $1 Active
  24. 2009-07-24
    soldstatus $8,000 211-char remark
    Show marketing remark (211 chars)

    Great investment opportunity with immediate cash flow upon renting. Bank owned foreclosure accepting all offers. Two bedroom, 1 bath home with roof and exterior in great condition. Needs cosmetic repairs inside.

  25. 2009-03-11
    listed $9,900 211-char remark
    Show marketing remark (211 chars)

    Great investment opportunity with immediate cash flow upon renting. Bank owned foreclosure accepting all offers. Two bedroom, 1 bath home with roof and exterior in great condition. Needs cosmetic repairs inside.

  26. 2007-10-31
    historical
  27. 2007-04-03
    listed $31,900
  28. 2006-09-20
    historical
  29. 2006-03-22
    listed $39,900
  30. 2005-05-13
    soldstatus $21,000
  31. 2005-05-13
    soldstatus $28,000
  32. 2005-03-02
    listed $29,900
  33. 2004-12-30
    historical
  34. 2003-12-08
    listed $55,000
  35. 2003-11-29
    historical
  36. 2003-08-29
    listed $55,000
  37. 2003-07-22
    historical
  38. 2003-05-08
    listed $51,500
  39. 2003-01-07
    soldstatus $25,000
  40. 2002-11-16
    listed $32,000

ⓘ 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
$530 · $44/mo
Projected year-2 tax
$592 · $49/mo
Expected delta
+$62/yr (+$5/mo · 11.7%)

ⓘ 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 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
$13,594
− Mortgage interest
−$3,859
− Property taxes
−$530
− Insurance
−$344
− Repairs & maintenance
−$1,088
− Management
−$1,088
− Depreciation
−$2,004
Taxable income
$4,681
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,123
After-tax cash flow
$4,406/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

Price history

+115.3% since first listed
27 events — show timeline
  • 2026-05-11 Price Changed $68,900 Metro Search MLS
  • 2026-04-22 Price Changed $72,495 Metro Search MLS
  • 2026-04-03 Price Changed $72,499 Metro Search MLS
  • 2026-03-16 Price Changed $72,500 Metro Search MLS
  • 2026-03-06 Price Changed $75,000 Metro Search MLS
  • 2026-02-24 Price Changed $79,500 Metro Search MLS
  • 2026-01-30 Price Changed $84,899 Metro Search MLS
  • 2026-01-07 Listed $84,900 Metro Search MLS
  • 2016-11-01 Listing Removed Metro Search MLS
  • 2016-10-05 Listed $1 Metro Search MLS
  • 2009-07-24 Sold (MLS) $8,000 Metro Search MLS
  • 2009-03-11 Listed $9,900 Metro Search MLS
  • 2007-10-31 Listing Removed Metro Search MLS
  • 2007-04-03 Listed $31,900 Metro Search MLS
  • 2006-09-20 Listing Removed Metro Search MLS
  • 2006-03-22 Listed $39,900 Metro Search MLS
  • 2005-05-13 Sold (Public Records) $28,000 Public Records
  • 2005-05-13 Sold (MLS) $21,000 Metro Search MLS
  • 2005-03-02 Listed $29,900 Metro Search MLS
  • 2004-12-30 Listing Removed Metro Search MLS
  • 2003-12-08 Listed $55,000 Metro Search MLS
  • 2003-11-29 Listing Removed Metro Search MLS
  • 2003-08-29 Listed $55,000 Metro Search MLS
  • 2003-07-22 Listing Removed Metro Search MLS
  • 2003-05-08 Listed $51,500 Metro Search MLS
  • 2003-01-07 Sold (MLS) $25,000 Metro Search MLS
  • 2002-11-16 Listed $32,000 Metro Search MLS

Property tax history

+7.2%/yr

Latest (2025): $530 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…