CashFlowRE
Sign in Sign up
4105 Chenoweth Run Rd
B- Composite 66.84
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 +26.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.7/10.0
  • 1% rule +6.2/10.0
  • Rent growth +3.6/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$189,900

4105 Chenoweth Run Rd · Louisville/Jefferson County metro government (balance), KY 40299
4 bd · 2.0 ba · 2,000 sqft · SingleFamily · 4 Days on market
Built 1910 0.82 ac lot Est $324k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

HARD TO FIND PRICE IN THIS AREA! GREAT LOCATION!! NICE LOT . 82 ACRES. 4 BEDROOMS 2 BATHS BASEMENT. HOUSE NEEDS WORK! SOLD AS IS!! GREAT POTENTIAL! CASH/CONVENTIONAL ONLY!! EASY TO SHOW!

Key facts

  • 0.82 acre lot
  • Parking
  • Built 1910

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Parking: Driveway
  • Utilities: Electricity connected; Natural gas available
  • Home design: Single-family residence; 2-story home; Built in 1910
  • Construction: Vinyl siding; Shingle roof; Foundation: crawl space and poured concrete
  • Exterior features: Partial wood fencing; Cleared, level lot (approximately 0.82 acres)

Interior

  • Kitchen: Kitchen on the first floor
  • Bedrooms: 4 bedrooms total; Primary bedroom on the first floor; Three bedrooms on the second floor
  • Bathrooms: 2 full bathrooms; Full bathrooms located on the second floor
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: 7 total rooms; Unfinished basement
  • Laundry & utility: 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/2.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $470 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Cap rate 9.3% 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 B — 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 (+4.3%/yr); 228 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 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 $6k 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 + 4.3% rent growth), your $53k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $106k; list at $190k implies a 78% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $189,900

Questions for the listing agent

  1. Built in 1910 — 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. 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.
  4. 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.
  5. 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
1.12%
Cap rate
9.26%
Cash-on-cash
10.60%
DSCR
1.47
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$324,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4105 Chenoweth Run Rd 0.00mi 4/2.0 2,000 (0%) 1mo $160,000 $80 99
4123 Willowview Blvd 0.35mi 4/2.0 2,035 (+2%) 6mo $325,000 $160 76
4227 Willowview Blvd 0.24mi 3/2.5 (-1) 1,976 (-1%) 7mo $310,000 $157 74
11411 Catalpa View Ct 0.35mi 4/2.0 2,073 (+4%) 11mo $325,000 $157 68
11505 Magnolia View Ct 0.32mi 4/2.0 1,717 (-14%) 6mo $290,000 $169 56
4405 Burgundy Dr 0.57mi 4/2.0 1,816 (-9%) 4mo $307,500 $169 55
4031 Bolling Brook Dr 0.48mi 3/3.0 (-1) 2,105 (+5%) 10mo $441,000 $210 51
10401 Mimosa View Ct 0.70mi 4/2.0 1,750 (-12%) 2mo $320,000 $183 45
3907 Pinoak View Ct 0.62mi 3/2.0 (-1) 1,730 (-14%) 1mo $309,500 $179 43
10910 Aspenview Ct 0.51mi 3/2.0 (-1) 2,255 (+13%) 9mo $345,000 $153 42
4407 Burgundy Dr 0.57mi 3/2.0 (-1) 1,756 (-12%) 8mo $285,000 $162 41
4205 Mimosa View Dr 0.63mi 3/2.0 (-1) 1,710 (-14%) 5mo $275,000 $161 37

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 · 4.34% rent growth · sell at horizon

5-year hold
IRR
1.0%
Equity multiple
1.04×
Total profit
$2,038
Equity at exit
$28,315
10-year hold
IRR
11.8%
Equity multiple
1.99×
Total profit
$52,499
Equity at exit
$16,419

Cash invested: $53,172 (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 40299

Rents YoY
4.3%
Active inventory
228
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$2,136 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$142 /mo · $1,710/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$448
Net cashflow
$470

Break-even live

Break-even rent $1,541
Max offer price $189,900
Occupancy floor 73%

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
$47,475
Closing costs
$5,697
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
10717 Bayport Rd Louisville, KY 3.0 2.0 1660 $1,995 $1.20 23d 1 0.38mi
4118 Hickoryview Dr Louisville, KY 3.0 1.5 1456 $2,000 $1.37 15d 1 0.58mi
4007 Mimosa View Dr Louisville, KY 3.0 2.0 1720 $2,100 $1.22 23d 1 0.63mi
4006 Mimosa View Dr Louisville, KY 3.0 2.5 1652 $2,150 $1.30 14d 1 0.65mi

Listing history 3 events

  1. 2026-05-15
    status Pending
  2. 2026-05-11
    listed $189,900 Active
  3. 2014-05-14
    soldstatus $106,500

ⓘ 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
$1,710 · $142/mo
Projected year-2 tax
$1,710 · $142/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 · 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
$25,629
− Mortgage interest
−$10,637
− Property taxes
−$1,710
− Insurance
−$950
− Repairs & maintenance
−$2,050
− Management
−$2,050
− Depreciation
−$5,524
Taxable income
$2,707
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$650
After-tax cash flow
$4,987/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)
42,207
Household income
$89,440
Rent vs Own
25.2% rent · 74.8% own
Severe rent burden
887.0

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 (79%)
Race & ethnicity
White 79% Black 11% Two or more races 6% Hispanic / Latino 5% Asian 2%
Common ancestry
Romanian 2% Slovak 2% Italian 2%
Foreign-born
7% · Canada, China, India
Languages at home
91% English-only · Spanish 3% Other Indo-European 2% Russian/Polish/Slavic 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
▼ -259.19%
Current HPI
220.9191
Rent YoY
▲ 4.34%
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

+78.3% since first listed
3 events — show timeline
  • 2026-05-15 Pending Metro Search MLS
  • 2026-05-11 Listed $189,900 Metro Search MLS
  • 2014-05-14 Sold (Public Records) $106,500 Public Records

Property tax history

+6.2%/yr

Latest (2025): $1,710 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…