CashFlowRE
Sign in Sign up
6 Adventure Rd #19
B- Composite 67.49
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +2.6/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$36,900

6 Adventure Rd #19 · Louisville/Jefferson County metro government (balance), KY 40216
2 bd · 1.0 ba · 768 sqft · Manufactured · 225 Days on market
Built 2025 768 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

19 Davy Crockett, a cozy manufactured home in the Pioneer community. Built by Adventure Homes, this Mojave model offers 2 bedrooms, 1 bathroom, and 768 sq. ft. of smart living space in a 16x48 single-wide design. Perfect for those seeking simplicity and comfort, this home features an open layout that makes the most of every square foot. With a practical design and welcoming atmosphere, it's ideal for individuals, couples, or small families looking for affordable quality living. Set in the inviting Pioneer neighborhood, this manufactured home offers a great balance of efficiency, comfort, and community living.

Key facts

  • Built 2025
  • Listed 225 days

Property features AI

Finance

  • Other: Living area approximately 768; Address: 6 Adventure Rd #19, Louisville, KY 40216; Status: Active
  • Financial info: List price: $36,900

Exterior

  • Utilities: Has heating; Has cooling
  • Home design: Spec plan: Mojave A; Single-level entry (plan information provided)
  • Exterior features: Shake roof

Interior

  • Kitchen: Microwave; Refrigerator
  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Cooling system (other)
  • Interior features: Microwave; Refrigerator

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 manufactured listed at $37k.

Deal economics

  • At list price, monthly cash flow is $670 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $37k).
  • Recommended offer: $32k (12.0% below list) — sets the bar for market timing.
  • Cap rate 28.1% 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 flat; 204 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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 $255 of loan paydown is wiped out by about $1k 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 + 0.6% rent growth), your $10k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 225 days — a 12% lower offer ($32k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • 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 $32,472 (12.0% below list)

Questions for the listing agent

  1. It's been on market 225 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
3.17%
Cap rate
28.09%
Cash-on-cash
77.85%
DSCR
4.46
GRM
2.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.57% rent growth · sell at horizon

5-year hold
IRR
75.1%
Equity multiple
4.28×
Total profit
$33,931
Equity at exit
$5,502
10-year hold
IRR
78.2%
Equity multiple
8.13×
Total profit
$73,659
Equity at exit
$3,190

Cash invested: $10,332 (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 40216

Rents YoY
0.6%
Active inventory
204
Price-to-rent
2.6×

Monthly cashflow live

Estimated rent
$1,171 high interval (Pro) →
Mortgage (P&I)
$194
Tax est. 1.5%
$46 /mo · $554/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$670

Break-even live

Break-even rent $323
Max offer price $36,900
Occupancy floor 38%

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
$9,225
Closing costs
$1,107
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3700 Oboe Dr Louisville, KY 3.0 1.0 1000 $1,400 $1.40 15d 1 0.46mi
3401 Shanks Ln Louisville, KY 1.0–2.0 1.0 875 $1,079 $1.23 2d 3 0.69mi
4203 Searcy Dr Louisville, KY 3.0 2.0 980 $1,550 $1.58 16d 1 0.98mi
4406 Clarene Dr Louisville, KY 3.0 1.0 1053 $1,400 $1.33 16d 1 0.99mi
3508 Fern Lea Rd Louisville, KY 1.0 1.0 800 $912 $1.14 16d 3 1.06mi
3222 Patricia Dr Louisville, KY 3.0 1.0 936 $1,590 $1.70 2d 1 1.18mi
3521 Janell Rd Louisville, KY 1.0 1.0 800 $900 $1.12 16d 1 1.25mi
3521 Janell Rd #1 Louisville, KY 1.0 1.0 800 $900 $1.12 24d 1 1.25mi
3520 Park Row Dr #1 Shively, KY 1.0 1.0 800 $950 $1.19 24d 1 1.27mi
4414 Tara Gale Ct Louisville, KY 3.0 1.5 1000 $1,450 $1.45 3d 1 1.32mi
3107 Melody Acres Ln Unit 4 Louisville, KY 2.0 1.0 750 $825 $1.10 17d 1 1.47mi
3204 Melody Acres Ln Unit 3202-3 Louisville, KY 2.0 1.0 750 $950 $1.27 24d 1 1.50mi

Listing history 13 events

  1. 2026-06-18
    days on market $36,900 Active 225 DOM
  2. 2026-06-17
    days on market $36,900 Active 224 DOM
  3. 2026-06-16
    days on market $36,900 Active 223 DOM
  4. 2026-06-15
    days on market $36,900 Active 222 DOM
  5. 2026-06-13
    days on market $36,900 Active 220 DOM
  6. 2026-06-10
    days on market $36,900 Active 217 DOM
  7. 2026-06-09
    days on market $36,900 Active 216 DOM
  8. 2026-06-08
    days on market $36,900 Active 215 DOM
  9. 2026-06-07
    days on market $36,900 Active 214 DOM
  10. 2026-06-03
    days on market $36,900 Active 210 DOM
  11. 2026-06-02
    days on market $36,900 Active 209 DOM
  12. 2026-06-01
    days on market $36,900 Active 208 DOM
  13. 2026-05-31
    days on market $36,900 Active 207 DOM

ⓘ 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 1/10 Low FEMA zone X (shaded) · 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 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
$14,055
− Mortgage interest
−$2,067
− Property taxes
−$554
− Insurance
−$184
− Repairs & maintenance
−$1,124
− Management
−$1,124
− Depreciation
−$1,073
Taxable income
$7,927
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,903
After-tax cash flow
$6,140/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)
44,047
Household income
$56,441
Rent vs Own
33.9% rent · 66.1% own
Severe rent burden
1434.0

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 0.60)
Race & ethnicity
Black 45% White 43% Hispanic / Latino 6% Two or more races 6% Asian 1%
Hispanic origin (detail)
Mexican 2% Cuban 3%
Common ancestry
Lithuanian 1% Italian 1% Slovak 1%
Foreign-born
8% · Canada, Vietnam
Languages at home
89% English-only · Spanish 7% French/Haitian/Cajun 1% 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
▼ -234.72%
Current HPI
269.5447
Rent YoY
▲ 0.57%
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

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…