CashFlowRE
Sign in Sign up
1357 Markwell Ln
D- Composite 39.66
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 +13.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.1/10.0
  • Livability +3.6/5.0
  • Schools +3.1/10.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$278,500

1357 Markwell Ln · Taylorsville, KY 40071
2 bd · 1.0 ba · 1,229 sqft · SingleFamily public records · 55 Days on market
Built 1962 2.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedroom ranch situated on 2 acres. Comfortable flow from the living room to the dining area and into the kitchen. The kitchen offers abundant cabinet space and features an island that provides additional seating and storage. Just off the kitchen is a convenient laundry room with built-in cabinetry for extra organization. The dining area opens to a covered deck, perfect for enjoying the peaceful views of the property. Additional features include a 2-car attached garage, storage shed, and an older barn. Only minutes from Mt. Washington. Bullitt County school district!

Key facts

  • Covered deck
  • Built-in cabinetry
  • Laundry room

Tags

ABUNDANT CABINET SPACECOVERED DECKLAUNDRY ROOMBUILT-IN CABINETRYSTORAGE SHEDOLDER BARN

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Electricity connected; Propane available
  • Home design: Single-family ranch-style home; One story; Built in 1962
  • Construction: Vinyl siding exterior; Shingle roof; Concrete block foundation
  • Exterior features: Level lot; Farm-style fencing; Barn(s) on the property

Interior

  • Kitchen: Kitchen on the first floor
  • Bedrooms: Three bedrooms, all on the first floor
  • Bathrooms: One full bathroom
  • Heating & cooling: Propane heating; Central air conditioning
  • Interior features: Seven total rooms; Five closets; No basement; First-floor primary bedroom; First-floor laundry
  • Laundry & utility: Laundry room on the first floor

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 $278k.

Deal economics

  • At list price, monthly cash flow is $20 ($240/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 $215k (23.0% below list).
  • Recommended offer: $215k (23.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.0% in Taylorsville — 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 71/100 on livability (#149 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, employment F.
  • Bullitt County (suburban): math 29% / reading 41% proficiency, ranked #55 of 165 in KY (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 114 active listings in the ZIP; 380 units permitted in Bullitt County in 2024 (8 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 $8k of value loss. Plan a longer hold.
  • Bullitt County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($270k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 22y 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 $59k; list at $278k implies a 373% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $214,580 (23.0% below list)

Questions for the listing agent

  1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  2. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.77%
Cap rate
6.38%
Cash-on-cash
0.31%
DSCR
1.01
GRM
10.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-15.9%
Equity multiple
0.44×
Total profit
$-43,978
Equity at exit
$41,525
10-year hold
IRR
-7.6%
Equity multiple
0.52×
Total profit
$-37,149
Equity at exit
$24,080

Cash invested: $77,980 (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 40071

Home prices YoY
-13.4%
Active inventory
114
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$2,146 medium interval (Pro) →
Mortgage (P&I)
$1,460
Tax from tax record
$99 /mo · $1,184/yr
Insurance
$116
HOA
$0
Vacancy / Maint / Mgmt
$451
Net cashflow
$20

Break-even live

Break-even rent $2,121
Max offer price $278,500
Occupancy floor 94%

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
$69,625
Closing costs
$8,355
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.

Listing history 9 events

  1. 2026-05-12
    status Pending
  2. 2026-03-26
    status Pending 574-char remark
    Show marketing remark (574 chars)

    3 bedroom ranch situated on 2 acres. Comfortable flow from the living room to the dining area and into the kitchen. The kitchen offers abundant cabinet space and features an island that provides additional seating and storage. Just off the kitchen is a convenient laundry room with built-in cabinetry for extra organization. The dining area opens to a covered deck, perfect for enjoying the peaceful views of the property. Additional features include a 2-car attached garage, storage shed, and an older barn. Only minutes from Mt. Washington. Bullitt County school district!

  3. 2026-03-25
    historical Active Under Contract
  4. 2026-03-25
    status Pending
  5. 2026-03-18
    listed $278,500 Active 574-char remark
    Show marketing remark (574 chars)

    3 bedroom ranch situated on 2 acres. Comfortable flow from the living room to the dining area and into the kitchen. The kitchen offers abundant cabinet space and features an island that provides additional seating and storage. Just off the kitchen is a convenient laundry room with built-in cabinetry for extra organization. The dining area opens to a covered deck, perfect for enjoying the peaceful views of the property. Additional features include a 2-car attached garage, storage shed, and an older barn. Only minutes from Mt. Washington. Bullitt County school district!

  6. 2026-03-18
    listed $278,500 Active
    Show marketing remark (574 chars)

    3 bedroom ranch situated on 2 acres. Comfortable flow from the living room to the dining area and into the kitchen. The kitchen offers abundant cabinet space and features an island that provides additional seating and storage. Just off the kitchen is a convenient laundry room with built-in cabinetry for extra organization. The dining area opens to a covered deck, perfect for enjoying the peaceful views of the property. Additional features include a 2-car attached garage, storage shed, and an older barn. Only minutes from Mt. Washington. Bullitt County school district!

  7. 2005-03-09
    historical
  8. 2004-09-09
    listed $149,500
  9. 1995-06-01
    soldstatus $58,900

ⓘ 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
$1,184 · $99/mo
Projected year-2 tax
$2,395 · $200/mo
Expected delta
+$1,211/yr (+$101/mo · 102.2%)

ⓘ 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 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$25,750
− Mortgage interest
−$15,600
− Property taxes
−$1,184
− Insurance
−$1,392
− Repairs & maintenance
−$2,060
− Management
−$2,060
− Depreciation
−$8,102
Taxable loss
−$4,649
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,116
After-tax cash flow
$1,355/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
Bullitt County
NCES district ID
2100750
Math proficiency
29% ▼ -15.00%
Reading proficiency
41% ▼ -14.00%
Median HH income
$55,009
Composite
30.78/100
National rank
#6151
State rank
#55 of 165 in KY

Livability — Taylorsville

Score
71/100
State rank
#149
US rank
#7189

Category grades

Amenities F Commute F Cost of living A+ Crime B Employment F Housing A+ Health & safety B User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
16,702

Population outlook (Bullitt County) Hauer SSP2

Today (2025)
89,555 people
By 2030
94,389 · +5.4%
By 2040
102,759 · +14.7%
By 2050
108,955 · +21.7%
By 2075
121,898 · +36.1%
By 2100
126,383 · +41.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 4% Hispanic / Latino 2% Black 1%
Common ancestry
Italian 4% Slovak 2% Lithuanian 1%
Foreign-born
1%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Bullitt

2024 margin
Solid R (+51.0) · D 23.8% · R 74.8% · Other 1.4%
2008→2024 swing
-18.7pp toward R · 2008: -32.3pp · 2024: -51.0pp
All cycles
2024: R+51.0 2020: R+48.0 2016: R+49.8 2012: R+35.7 2008: R+32.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -42.62%
Current HPI
274.9283
Rent YoY
Metro
State GDP YoY
▲ 1.81%
F500 in state
4

Industry mix (Fortune 500 HQ in KY)

Industry F500 HQs Revenue

Price history

+372.8% since first listed
9 events — show timeline
  • 2026-05-12 Pending Metro Search MLS
  • 2026-03-26 Pending HKARMLS
  • 2026-03-25 Contingent Metro Search MLS
  • 2026-03-25 Pending Metro Search MLS
  • 2026-03-18 Listed $278,500 HKARMLS
  • 2026-03-18 Listed $278,500 Metro Search MLS
  • 2005-03-09 Listing Removed Metro Search MLS
  • 2004-09-09 Listed $149,500 Metro Search MLS
  • 1995-06-01 Sold (Public Records) $58,900 Public Records

Property tax history

-0.4%/yr

Latest (2025): $1,184 · -3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…