108 bd · 81.0 ba ·
8,421 sqft ·
Built 1885
· MultiFamily
· Active
· 327 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$9,536/mo
Mortgage (P&I)
−$6,293
Tax + insurance
−$1,309
HOA
−$0
Vac / Maint / Mgmt
−$2,003
Net cashflow
$-69/mo
Annual
$-827/yr
Cap rate
6.22%
Cash-on-cash
-0.25%
DSCR
0.99
1% rule
0.79%
Cash to close
$336,000
Investor read
This is a 9 × 2-bed/1.5-bath units multifamily listed at $1.20M.
At list price, monthly cash flow is $-69 ($-827/yr) — negative. Per door: $-8/mo.
To cash-flow at today's rent, offer at most $1.19M (1.0% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $954k (20.5% below list).
It's been on market 327 days — a 12% lower offer ($1.06M) is reasonable based on typical stale-listing flexibility.
Recommended offer: $954k (20.5% below list) — sets the bar for 1% rule.
Local home prices are declining (-3.0%/yr); year-one equity from $8k of loan paydown is wiped out by about $36k of value loss. Plan a longer hold.
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: Wheatley Elementary (math 2% / reading 8%, grade F, #670 of 676 statewide, top 100%, 318 students, 84% FRL); Highland Middle (math 10% / reading 41%, grade F, #181 of 217 statewide, top 84%, 801 students, 59% FRL); Iroquois High (math 12% / reading 8%, grade F, #245 of 254 statewide, top 97%, 1,090 students, 74% FRL) — zoned schools average 73% FRL vs 56% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
Zoned-school proficiency averages 13% at this address vs 27% district-wide (-14 pts) — the specific schools serving this property underperform the Jefferson County average; the district grade overstates school quality for this exact location.
Watch-outs: built in 1885 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents rising fast (+6.1%/yr); 76 active listings in the ZIP; lower-income renter base — watch delinquency; 2,836 units permitted in Jefferson County in 2024 (1,558 in 5+ unit buildings).
Jefferson County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
3 sale attempts since 19y 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 $290k; list at $1.20M implies a 314% gain — meaningful room to come down on a strong offer.
Climate carrying-cost: major flood risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Cap rate 6.2% 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.
Questions for listing agent
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?
It's been on market 327 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Built in 1885 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
CashFlowRE · CFR-JYAYGW5QX4TJW7
· Data 3 weeks agocashflowre.app · 2026-05-29