CashFlowRE
Sign in Sign up
4501 S 6th St #44
D Composite 42.66
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 +11.9/30.0
  • 1% rule +8.7/10.0
  • ARV discount +7.5/15.0
  • DSCR +3.5/10.0
  • Livability +3.2/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$64,000

4501 S 6th St #44 · Louisville, KY 40214
1 bd · 1.0 ba · 538 sqft · Condo · 18 Days on market
Built 1981 $280/mo HOA · 32% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Must see this beautifully renovated condo! All freshly painted, new luxury vinyl plank flooring throughout, all new lighting and ceiling fans and window blinds, beautiful new stainless appliances in the kitchen as well as all new cabinetry, sink and faucet. The bathroom has new lighting, vanity, and toilet. Everything has been professionally done and it sparkles! The monthly maintenance fee includes heat, water, sewer, trash, exterior maintenance and master insurance for the Association. Abundant parking, convenient location near highways, shopping and parks. The monthly fee is $150 plus a $90 special assessment for reserves, repairs and improvements. Seller is an escrowed real estate agent in the State of Kentucky (not listing agent). Easy to show, great for owners or investors.

Key facts

  • Rental friendly hoa
  • Move in ready
  • $280 HOA

Tags

FULLY FURNISHED CONDOMOVE IN READYWELL EQUIPPED KITCHENABUNDANT CLOSET STORAGERENTAL FRIENDLY HOAAMPLE OFF STREET PARKING

Property features AI

Finance

  • Other: Building has 100 condo units; building number 2; two building floors
  • HOA & community: Condo association with monthly maintenance fee (maintenance includes exterior maintenance, groundskeeping, heat, master insurance, sewer, snow removal, trash and water); Association allows rentals

Exterior

  • Parking: Parking details: see remarks
  • Utilities: Electricity connected; No central HVAC units reported
  • Home design: Condominium; Two-story building; unit located on level 2 of the building; Architectural style: Other
  • Construction: Built in 1981; Brick construction; Shingle roof; Crawl space foundation
  • Exterior features: Surface parking available; Pets allowed with restrictions

Interior

  • Kitchen: Kitchen on the first floor; Dining area on the first floor
  • Bedrooms: One bedroom on the first floor
  • Bathrooms: One full bathroom on the first floor
  • Heating & cooling: Radiant heating; Wall/window air conditioning unit(s)
  • Interior features: Four total rooms; Four closets; No 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 1-bed/1.0-bath condo listed at $64k.

Deal economics

  • At list price, monthly cash flow is $-16 ($-191/yr) — negative.
  • To cash-flow at today's rent, offer at most $61k (4.4% below list).
  • Meets the 1% rule at list price ($879 rent vs $64k).
  • Recommended offer: $61k (4.4% below list) — sets the bar for cash-flow.
  • Cap rate 6.0% vs local median 5.0% in Louisville — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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+, crime F.
  • 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.
  • Zoned schools: Semple Elementary (math 2% / reading 12%, grade F, #662 of 676 statewide, top 99%, 574 students, 79% FRL); Frederick Law Olmsted Academy North (math 5% / reading 15%, grade F, #217 of 217 statewide, top 100%, 510 students, 74% FRL); Iroquois High (math 12% / reading 8%, grade F, #245 of 254 statewide, top 97%, 1,090 students, 74% FRL) — zoned schools average 76% FRL vs 56% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 9% at this address vs 27% district-wide (-18 pts) — the specific schools serving this property underperform the Jefferson County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.9%/yr); 247 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $442 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.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 26y ago; this cycle's ask has dropped $5k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 32% of rent.
  • 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 $61,182 (4.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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. 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?
  8. 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.
  9. 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.
  10. 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
1.37%
Cap rate
5.99%
Cash-on-cash
-1.07%
DSCR
0.95
GRM
6.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.89% rent growth · sell at horizon

5-year hold
IRR
-19.7%
Equity multiple
0.32×
Total profit
$-12,180
Equity at exit
$9,543
10-year hold
IRR
-16.1%
Equity multiple
0.16×
Total profit
$-15,086
Equity at exit
$5,534

Cash invested: $17,920 (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 40214

Rents YoY
1.9%
Active inventory
247
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$879 high interval (Pro) →
Mortgage (P&I)
$336
Tax from tax record
$68 /mo · $813/yr
Insurance
$27
HOA
$280
Vacancy / Maint / Mgmt
$184
Net cashflow
$-16

Break-even live

Break-even rent $899
Max offer price $61,182
Occupancy floor 97%

Sensitivity live

Price -10% $20 -5% $2 +0% $-16 +5% $-34 +10% $-52
Rent -10% $-85 -5% $-51 +0% $-16 +5% $19 +10% $53
Rate -1.0pp $16 -0.5pp $0 base $-16 +0.5pp $-33 +1.0pp $-49

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
$16,000
Closing costs
$1,920
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4501 S 6th St #82 Louisville, KY 1.0 1.0 538 $775 $1.44 18d 1 0.02mi
554 Camden Ave Louisville, KY 1.0 1.0 661 $875 $1.32 25d 1 0.28mi
309 W Whitney Ave Louisville, KY 1.0 1.0 700 $875 $1.25 25d 1 0.40mi
4626 Southern Pkwy Louisville, KY 1.0–2.0 1.0 809 $825 $1.02 16d 3 0.42mi
4619 Southern Pkwy Unit 3 Louisville, KY 1.0 1.0 700 $975 $1.39 3d 1 0.44mi
4012 Southern Pkwy Unit 5 Louisville, KY 1.0 1.0 600 $795 $1.32 25d 1 0.49mi
4012 Southern Pkwy Unit 8 Louisville, KY 1.0 1.0 600 $795 $1.32 16d 1 0.50mi
4704 Southern Pkwy Unit A1 Louisville, KY 1.0 1.0 750 $775 $1.03 18d 1 0.54mi
1022 Stanley Ave Louisville, KY 2.0 1.0 700 $1,200 $1.71 23d 1 0.58mi
4228 Allmond Ave Unit 2 Louisville, KY 1.0 1.0 650 $700 $1.08 4d 1 0.60mi
623 Dresden Ave Louisville, KY 2.0 1.0 750 $975 $1.30 17d 1 0.62mi
1105 Beecher St Louisville, KY 2.0 1.0 708 $1,150 $1.62 17d 1 0.63mi
1111 Dresden Ave Louisville, KY 2.0 1.0 680 $1,100 $1.62 17d 1 0.83mi
5011 Southside Dr Louisville, KY 1.0–2.0 1.0 800 $899 $1.12 3d 9 1.10mi
5011 Southside Dr Louisville, KY 1.0–2.0 1.0 800 $899 $1.12 25d 1 1.10mi
4122 Craig Ave Louisville, KY 2.0 1.0 705 $1,051 $1.49 13d 1 1.24mi
1122 Larchmont Ave Unit B Louisville, KY 1.0 1.0 700 $750 $1.07 18d 1 1.31mi
2805 S 4th St #1 Louisville, KY 1.0 1.0 750 $725 $0.97 23d 1 1.38mi
1709 Valley Forge Way Unit 2 Louisville, KY 2.0 1.0 750 $895 $1.19 23d 1 1.46mi

HOA detail condo

Monthly dues
$280 · $3,360/yr
Likely covers
watersewertrashexterior maint.insurance
⚠ Special-assessment mentions

…Abundant parking, convenient location near highways, shopping and parks. The monthly fee is $150 plus a $90 special assessment for reserves, repairs and improvements. Seller is an escrowed real estate agent in the State of Kentucky (not listing…

Listing history 30 events

  1. 2026-06-21
    days on market $64,000 Active 18 DOM
  2. 2026-06-18
    days on market $64,000 Active 15 DOM
  3. 2026-06-17
    days on market $64,000 Active 14 DOM
  4. 2026-06-16
    days on market $64,000 Active 13 DOM
  5. 2026-06-15
    days on market $64,000 Active 12 DOM
  6. 2026-06-13
    days on market $64,000 Active 10 DOM
  7. 2026-06-10
    days on market $64,000 Active 7 DOM
  8. 2026-06-09
    days on market $64,000 Active 6 DOM
  9. 2026-06-08
    days on market $64,000 Active 5 DOM
  10. 2026-06-07
    pricedays on marketlisting id $64,000 Active 4 DOM
  11. 2026-06-03
    days on market $69,000 Active 26 DOM
  12. 2026-06-02
    days on market $69,000 Active 25 DOM
  13. 2026-06-01
    days on market $69,000 Active 24 DOM
  14. 2026-05-31
    days on market $69,000 Active 23 DOM
  15. 2026-05-08
    listed $69,000 Active
  16. 2024-12-27
    status Active
  17. 2024-12-15
    status Pending
  18. 2024-12-15
    historical
  19. 2024-11-10
    historical Active Under Contract
  20. 2024-10-08
    status Active
  21. 2024-09-09
    historical Active Under Contract
  22. 2024-08-21
    listed $77,500 Active
  23. 2023-08-08
    soldstatus $64,500
  24. 2023-08-04
    soldstatus $64,500 Closed 794-char remark
    Show marketing remark (794 chars)

    Must see this beautifully renovated condo! All freshly painted, new luxury vinyl plank flooring throughout, all new lighting and ceiling fans and window blinds, beautiful new stainless appliances in the kitchen as well as all new cabinetry, sink and faucet. The bathroom has new lighting, vanity, and toilet. Everything has been professionally done and it sparkles! The monthly maintenance fee includes heat, water, sewer, trash, exterior maintenance and master insurance for the Association. Abundant parking, convenient location near highways, shopping and parks. The monthly fee is $150 plus a $90 special assessment for reserves, repairs and improvements. Seller is an escrowed real estate agent in the State of Kentucky (not listing agent). Easy to show, great for owners or investors.

  25. 2023-07-23
    status Pending 794-char remark
    Show marketing remark (794 chars)

    Must see this beautifully renovated condo! All freshly painted, new luxury vinyl plank flooring throughout, all new lighting and ceiling fans and window blinds, beautiful new stainless appliances in the kitchen as well as all new cabinetry, sink and faucet. The bathroom has new lighting, vanity, and toilet. Everything has been professionally done and it sparkles! The monthly maintenance fee includes heat, water, sewer, trash, exterior maintenance and master insurance for the Association. Abundant parking, convenient location near highways, shopping and parks. The monthly fee is $150 plus a $90 special assessment for reserves, repairs and improvements. Seller is an escrowed real estate agent in the State of Kentucky (not listing agent). Easy to show, great for owners or investors.

  26. 2023-07-16
    listed $68,900 Active 794-char remark
    Show marketing remark (794 chars)

    Must see this beautifully renovated condo! All freshly painted, new luxury vinyl plank flooring throughout, all new lighting and ceiling fans and window blinds, beautiful new stainless appliances in the kitchen as well as all new cabinetry, sink and faucet. The bathroom has new lighting, vanity, and toilet. Everything has been professionally done and it sparkles! The monthly maintenance fee includes heat, water, sewer, trash, exterior maintenance and master insurance for the Association. Abundant parking, convenient location near highways, shopping and parks. The monthly fee is $150 plus a $90 special assessment for reserves, repairs and improvements. Seller is an escrowed real estate agent in the State of Kentucky (not listing agent). Easy to show, great for owners or investors.

  27. 2006-04-11
    historical
  28. 2005-10-11
    listed $28,500
  29. 2000-09-01
    soldstatus $26,000
  30. 2000-06-08
    listed $27,000

ⓘ 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
$813 · $68/mo
Projected year-2 tax
$813 · $68/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 5/10 Major 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 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
$10,543
− Mortgage interest
−$3,585
− Property taxes
−$813
− Insurance
−$320
− Repairs & maintenance
−$843
− Management
−$843
− HOA
−$3,360
− Depreciation
−$1,862
Taxable loss
−$1,084
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$260
After-tax cash flow
$69/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)
45,405
Household income
$54,931
Rent vs Own
45.6% rent · 54.4% own
Severe rent burden
2054.0

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
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 51% Black 22% Hispanic / Latino 14% Two or more races 12% Asian 7%
Hispanic origin (detail)
Mexican 3% Cuban 6%
Common ancestry
Slovak 1% Lithuanian 1% Serbian 1%
Foreign-born
21% · Canada, Vietnam, Philippines
Languages at home
74% English-only · Spanish 12% Vietnamese 3% Other Asian/Pacific 2%

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
▼ -235.43%
Current HPI
237.4062
Rent YoY
▲ 1.89%
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

+155.6% since first listed
16 events — show timeline
  • 2026-05-08 Listed $69,000 Metro Search MLS
  • 2024-12-27 Relisted Metro Search MLS
  • 2024-12-15 Pending Metro Search MLS
  • 2024-12-15 Listing Removed Metro Search MLS
  • 2024-11-10 Contingent Metro Search MLS
  • 2024-10-08 Relisted Metro Search MLS
  • 2024-09-09 Contingent Metro Search MLS
  • 2024-08-21 Listed $77,500 Metro Search MLS
  • 2023-08-08 Sold (Public Records) $64,500 Public Records
  • 2023-08-04 Sold (MLS) $64,500 Metro Search MLS
  • 2023-07-23 Pending Metro Search MLS
  • 2023-07-16 Listed $68,900 Metro Search MLS
  • 2006-04-11 Listing Removed Metro Search MLS
  • 2005-10-11 Listed $28,500 Metro Search MLS
  • 2000-09-01 Sold (MLS) $26,000 Metro Search MLS
  • 2000-06-08 Listed $27,000 Metro Search MLS

Property tax history

+6.1%/yr

Latest (2025): $813 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…