CashFlowRE
Sign in Sign up
1000 Berry Blvd
D Composite 44.28
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +3.8/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$1

1000 Berry Blvd · Louisville, KY 40215
2 bd · 1.0 ba · 1,623 sqft · SingleFamily · 14 Days on market
Built 1940 3,964 sqft lot ↓ 7% since listing

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

Listing remarks MLS

Don't let this one fool you! It's much bigger than it looks. The 1st floor has a bonus room and an eat-in kitchen with a pantry. All appliances to remain. The upstairs has a paneled dormer bedroom. The finished lower level has a family room, 2 additional bedrooms, a full bath and a laundry area. There are plenty of closets and storage areas. The fenced rear yard of this corner lot leads to a 2 car garage. Replacement windows and a covered front porch add to the many features of this house. Seller offering a one-year basic First American Home Warranty.

Key facts

  • 3,964 sq ft lot
  • Garage
  • Built 1940

Property features AI

Finance

  • Other: Subdivision: Thornberry
  • HOA & community: No association fee

Exterior

  • Parking: Detached garage (1 car)
  • Utilities: Electricity connected
  • Home design: Residential auction property; Other architectural style; Single-story
  • Construction: Built in 1940; Wood frame construction; Other roof type; Partially finished basement (below grade finished and unfinished areas)
  • Exterior features: Chain-link fence

Interior

  • Kitchen: Kitchen located on the first floor
  • Bedrooms: 2 bedrooms, both on the first floor
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heating present; Central air conditioning
  • Interior features: Partially finished basement; Total of 4 rooms; Family room on the first floor
  • 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 2-bed/1.0-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1).
  • Cap rate 1408081.4% 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+, 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 fast (+5.2%/yr); 118 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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 41% of the median local income ($44k/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 $0 of loan paydown is wiped out by about $0 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 + 5.2% rent growth), your $0 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 14y 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.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1

Questions for the listing agent

  1. Built in 1940 — 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. 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?
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
148532.00%
Cap rate
1408081.36%
Cash-on-cash
5028839.53%
DSCR
223756.06
GRM
0.0

CMA / ARV

ARV (on-the-fly)
$183,399
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1119 Hathaway Ave 0.21mi 3/1.0 (+1) 1,638 (+1%) 4mo $70,000 $43 81
1123 W Whitney Ave 0.26mi 3/1.0 (+1) 1,508 (-7%) 2mo $170,000 $113 70
576 Longfield Ave 0.32mi 3/1.0 (+1) 1,414 (-13%) 1mo $179,300 $127 58
4103 Southern Pkwy 0.59mi 3/2.0 (+1) 1,646 (+1%) 7mo $240,000 $146 55
4613 N Rutland Ave 0.74mi 3/1.0 (+1) 1,638 (+1%) 8mo $190,000 $116 52
701 W Evelyn Ave 0.34mi 2/2.0 1,380 (-15%) 6mo $128,700 $93 50
4513 S 6th St 0.70mi 3/2.0 (+1) 1,581 (-3%) 5mo $195,800 $124 50
1009 W Ashland Ave 0.65mi 3/2.0 (+1) 1,525 (-6%) 4mo $240,000 $157 48
4344 S 3rd St 0.71mi 3/2.0 (+1) 1,742 (+7%) 6mo $172,000 $99 41
1408 Mccoy Ave 0.65mi 3/1.0 (+1) 1,424 (-12%) 5mo $131,000 $92 40
1302 Weyler Ave 0.68mi 3/1.0 (+1) 1,843 (+14%) 7mo $170,000 $92 35
1121 Larchmont Ave 0.74mi 3/2.0 (+1) 1,426 (-12%) 3mo $150,000 $105 34

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 · 5.16% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
278765.14×
Total profit
$78,054
Equity at exit
$0
10-year hold
IRR
Equity multiple
637266.68×
Total profit
$178,434
Equity at exit
$0

Cash invested: $0 (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 40215

Home prices YoY
-34.4%
Rents YoY
5.2%
Active inventory
118

Monthly cashflow live

Estimated rent
$1,485 high interval (Pro) →
Mortgage (P&I)
$0
Tax est. 1.5%
$0 /mo · $0/yr
Insurance
$0
HOA
$0
Vacancy / Maint / Mgmt
$312
Net cashflow
$1,173

Break-even live

Break-even rent
Max offer price $1
Occupancy floor 16%

Sensitivity live

Price -10% $1,173 -5% $1,173 +0% $1,173 +5% $1,173 +10% $1,173
Rent -10% $1,056 -5% $1,115 +0% $1,173 +5% $1,232 +10% $1,291
Rate -1.0pp $1,173 -0.5pp $1,173 base $1,173 +0.5pp $1,173 +1.0pp $1,173

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
$0
Closing costs
$0
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
925 W Evelyn Ave Louisville, KY 3.0 1.5 1520 $1,650 $1.09 25d 1 0.07mi
910 W Whitney Ave Louisville, KY 3.0 1.0 1186 $1,450 $1.22 3d 1 0.18mi
910 W Whitney Ave Louisville, KY 3.0 1.0 1186 $1,450 $1.22 13d 1 0.18mi
551 Denmark St Louisville, KY 3.0 1.5 1160 $1,700 $1.47 25d 1 0.33mi
3860 Southern Pkwy Louisville, KY 3.0 1.0 1064 $1,250 $1.17 25d 1 0.55mi
310 W Kenton St Louisville, KY 3.0 2.0 1295 $1,350 $1.04 25d 1 0.63mi
1522 Clara Ave Louisville, KY 3.0 2.0 1150 $1,150 $1.00 25d 1 0.64mi
4513 S 6th St Louisville, KY 3.0 2.0 1581 $2,650 $1.68 25d 1 0.70mi
3717 Wheeler Ave Louisville, KY 3.0 2.0 1124 $1,450 $1.29 25d 1 0.72mi
1305 Larchmont Ave Louisville, KY 2.0 1.0 1113 $1,350 $1.21 17d 1 0.95mi
114 E Florence Ave Unit 19 Louisville, KY 2.0 2.0 1080 $1,295 $1.20 17d 1 0.97mi
4406 S Brook St Apt 27 Louisville, KY 2.0 2.0 1080 $1,295 $1.20 13d 1 0.98mi
4608 S 3rd St Unit 1st Floor Louisville, KY 2.0 1.5 1100 $1,500 $1.36 25d 1 1.05mi
315 M St Unit 101 Louisville, KY 3.0 1.5 1200 $1,800 $1.50 13d 1 1.15mi
4725 Southern Pkwy Unit 1 Louisville, KY 2.0 1.0 1296 $925 $0.71 5d 1 1.15mi
2718 S 3rd St Unit 1 Louisville, KY 2.0 1.0 1200 $1,400 $1.17 13d 1 1.19mi
500 Montana Ave Louisville, KY 2.0 1.0 1191 $1,200 $1.01 16d 1 1.23mi
1161 Lincoln Ave Louisville, KY 2.0 1.5 1358 $1,150 $0.85 17d 1 1.27mi
516 Colorado Ave Louisville, KY 3.0 2.0 2000 $1,800 $0.90 17d 1 1.38mi
510 Colorado Ave Louisville, KY 3.0 2.0 1500 $1,750 $1.17 25d 1 1.39mi
2501 S 3rd St Louisville, KY 1.0–2.0 1.0–2.0 1011 $1,550 $1.53 5d 2 1.39mi
2501 S 4th St Louisville, KY 1.0–3.0 1.0–3.0 897 $3,732 $4.16 5d 1 1.42mi

Listing history 6 events

  1. 2026-05-06
    status Pending
  2. 2026-04-22
    listed $1 Active
  3. 2013-06-20
    soldstatus $70,000 557-char remark
    Show marketing remark (557 chars)

    Don't let this one fool you! It's much bigger than it looks. The 1st floor has a bonus room and an eat-in kitchen with a pantry. All appliances to remain. The upstairs has a paneled dormer bedroom. The finished lower level has a family room, 2 additional bedrooms, a full bath and a laundry area. There are plenty of closets and storage areas. The fenced rear yard of this corner lot leads to a 2 car garage. Replacement windows and a covered front porch add to the many features of this house. Seller offering a one-year basic First American Home Warranty.

  4. 2013-05-28
    listed $74,900 557-char remark
    Show marketing remark (557 chars)

    Don't let this one fool you! It's much bigger than it looks. The 1st floor has a bonus room and an eat-in kitchen with a pantry. All appliances to remain. The upstairs has a paneled dormer bedroom. The finished lower level has a family room, 2 additional bedrooms, a full bath and a laundry area. There are plenty of closets and storage areas. The fenced rear yard of this corner lot leads to a 2 car garage. Replacement windows and a covered front porch add to the many features of this house. Seller offering a one-year basic First American Home Warranty.

  5. 2013-05-25
    historical
  6. 2012-12-04
    listed $74,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 48% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°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
$17,824
− Mortgage interest
−$0
− Property taxes
−$0
− Insurance
−$0
− Repairs & maintenance
−$1,426
− Management
−$1,426
− Depreciation
−$0
Taxable income
$14,972
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,593
After-tax cash flow
$10,487/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)
20,532
Household income
$43,725
Rent vs Own
56.4% rent · 43.6% own
Severe rent burden
997.0

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 0.63)
Race & ethnicity
White 51% Black 33% Two or more races 11% Hispanic / Latino 6% Asian 2%
Hispanic origin (detail)
Mexican 2% Cuban 3%
Common ancestry
Slovak 1% Romanian 1% Serbian 1%
Foreign-born
9% · Canada, Vietnam
Languages at home
88% English-only · Spanish 5% Other Indo-European 2% Arabic 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
▼ -119.35%
Current HPI
227.8248
Rent YoY
▲ 5.16%
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

-6.5% since first listed
6 events — show timeline
  • 2026-05-06 Pending Metro Search MLS
  • 2026-04-22 Listed $1 Metro Search MLS
  • 2013-06-20 Sold (MLS) $70,000 Metro Search MLS
  • 2013-05-28 Listed $74,900 Metro Search MLS
  • 2013-05-25 Listing Removed Metro Search MLS
  • 2012-12-04 Listed $74,900 Metro Search MLS

Property tax history

+6.9%/yr

Latest (2025): $824 · -5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…