CashFlowRE
Sign in Sign up
4143 W Market St Duplex
C+ Composite 61.99
Why this score? — see what drove the C+ 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 +26.0/30.0
  • Appreciation +10.0/10.0
  • DSCR +8.8/10.0
  • 1% rule +6.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • ARV discount +0.0/15.0

$175,000

4143 W Market St · Louisville, KY 40212
4 bd · 2.0 ba · 1,663 sqft · MultiFamily · 58 Days on market
Built 1912 4,966 sqft lot Est $133k · 32% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Investor's Dream! This well-maintained duplex features two spacious 2-bedroom, 1-bath units, each offering comfortable living. Both units have received thoughtful modern updates while maintaining their classic charm, creating a warm and welcoming feel for tenants. Each unit boasts convenient living spaces, efficient kitchens, and ample closets. The property has been fully rented with reliable, long-term tenants, providing immediate income for the next owner. Perfect for investors looking to expand their portfolio seeking a turn key opportunity, this duplex delivers strong rental history, minimal upkeep, and consistent cash flow. Schedule a showing today, 72!hr notice required and see the po

Key facts

  • Modern updates
  • Ample closets
  • Efficient kitchens

Tags

MODERN UPDATESEFFICIENT KITCHENSAMPLE CLOSETSSTRONG RENTAL HISTORYCONSISTENT CASH FLOW

Property features AI

Finance

  • Financial info: Owner pays water, sewer and trash; tenants pay electric and gas; Separate utility meters for units; First-level unit rent reported as $920; second-level unit rent reported as $800
  • HOA & community: No association fee

Exterior

  • Parking: 2 parking spaces (not covered)
  • Utilities: Electricity connected
  • Home design: Duplex; Built in 1912
  • Construction: Vinyl siding and wood frame construction; Composition/shingle roof; Built 1912
  • Exterior features: Sidewalks; No additional exterior features listed

Interior

  • Kitchen: Kitchen in each unit; Each unit includes a range and refrigerator
  • Bedrooms: 4 total bedrooms (2 on the 1st level, 2 on the 2nd level)
  • Bathrooms: 2 full bathrooms (1 on the 1st level, 1 on the 2nd level)
  • Heating & cooling: Forced air heating; Central air conditioning; One furnace
  • Interior features: Duplex with separate meters; No basement
  • Laundry & utility: Tenant pays electricity and gas; Owner pays water, sewer and trash removal

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 × 2-bed/1.0-bath units multifamily listed at $175k.

Deal economics

  • At list price, monthly cash flow is $438 ($5k/yr) — positive. Per door: $219/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $170k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% 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+, schools D-.
  • 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; 140 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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).
  • At $2,021/mo this rent would consume 68% of the median local household income ($36k/yr) (locally 1148% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $19k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Jefferson County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 0.5% rent growth), your $49k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 18y 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 1912 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $169,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 58 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1912 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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
1.15%
Cap rate
9.30%
Cash-on-cash
10.73%
DSCR
1.48
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$133,040
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4217 W Market St 0.08mi 4/2.0 1,536 (-8%) 9mo $123,000 $80 76

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 0.51% rent growth · sell at horizon

5-year hold
IRR
31.1%
Equity multiple
3.41×
Total profit
$118,262
Equity at exit
$157,654
10-year hold
IRR
26.1%
Equity multiple
7.48×
Total profit
$317,285
Equity at exit
$339,987

Cash invested: $49,000 (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 40212

Home prices YoY
11.0%
Rents YoY
0.5%
Active inventory
140
Price-to-rent
14.4×

Monthly cashflow live

Estimated rent
$2,021 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$168 /mo · $2,016/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$424
Net cashflow
$438

Break-even live

Break-even rent $1,467
Max offer price $175,000
Occupancy floor 73%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,021

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
$43,750
Closing costs
$5,250
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
247 Cecil Ave Louisville, KY 3.0 2.0 1083 $1,305 $1.20 19d 1 0.13mi
106 N 40th St Louisville, KY 3.0 1.0 1325 $1,220 $0.92 3d 1 0.21mi
127 N 40th St Louisville, KY 3.0 2.0 1500 $1,570 $1.05 3d 1 0.26mi
4129 W Muhammad Ali Blvd Louisville, KY 4.0 2.0 1224 $1,500 $1.23 1d 1 0.35mi
3901 Jewell Ave Louisville, KY 3.0 1.0 1069 $1,140 $1.07 20d 1 0.43mi
3819 River Park Dr Louisville, KY 3.0 1.0 1108 $1,090 $0.98 20d 1 0.54mi
628 S 39th St Louisville, KY 3.0 1.0 1448 $1,220 $0.84 16d 1 0.64mi
627 S 38th St Louisville, KY 4.0 1.0 1300 $1,349 $1.04 16d 1 0.65mi
652 S 37th St #9 Louisville, KY 3.0 1.0 1070 $1,095 $1.02 23d 1 0.80mi
3909 W Broadway Louisville, KY 5.0 2.0 2000 $1,745 $0.87 16d 1 0.86mi
722 S 40th St Unit NA Louisville, KY 4.0 2.5 1556 $1,700 $1.09 3d 1 0.95mi
714 S 42nd St Louisville, KY 3.0 1.0 1078 $1,150 $1.07 16d 1 0.96mi
803 Cecil Ave Louisville, KY 4.0 1.0 1165 $1,449 $1.24 10d 1 1.04mi
836 S 41st St Louisville, KY 3.0 1.0 1300 $1,300 $1.00 19d 1 1.11mi
823 S 38th St Louisville, KY 3.0 1.0 1100 $1,195 $1.09 3d 1 1.11mi
803 S 35th St Louisville, KY 3.0 1.0 1486 $1,350 $0.91 23d 1 1.14mi
737 S 33rd St Louisville, KY 4.0 1.0 1356 $1,595 $1.18 23d 1 1.16mi
814 S 33rd St Louisville, KY 3.0 1.0 1104 $1,350 $1.22 3d 1 1.22mi
820 Hazel St Louisville, KY 4.0 2.0 1872 $1,395 $0.75 2d 1 1.34mi
205 N 26th St Louisville, KY 5.0 2.0 1538 $1,700 $1.11 23d 1 1.35mi
2529 W Main St #2 Louisville, KY 3.0 1.0 1404 $1,200 $0.85 23d 1 1.39mi
2508 W Main St Louisville, KY 3.0 1.0 1327 $1,500 $1.13 23d 1 1.44mi
4221 Sunset Ave Louisville, KY 3.0 1.0 1075 $1,199 $1.12 23d 1 1.44mi
4220 Sunset Ave Louisville, KY 5.0 1.5 1464 $1,950 $1.33 1d 1 1.46mi
212 N 25th St Louisville, KY 3.0 1.0 1104 $895 $0.81 23d 1 1.46mi
2906 Montgomery St Unit B Louisville, KY 3.0 1.0 1152 $1,060 $0.92 23d 1 1.48mi

Listing history 32 events

  1. 2026-06-18
    days on market $175,000 Active 58 DOM
  2. 2026-06-17
    days on market $175,000 Active 57 DOM
  3. 2026-06-16
    days on market $175,000 Active 56 DOM
  4. 2026-06-15
    days on market $175,000 Active 55 DOM
  5. 2026-06-13
    days on market $175,000 Active 53 DOM
  6. 2026-06-10
    days on market $175,000 Active 50 DOM
  7. 2026-06-09
    days on market $175,000 Active 49 DOM
  8. 2026-06-08
    days on market $175,000 Active 48 DOM
  9. 2026-06-07
    days on market $175,000 Active 47 DOM
  10. 2026-06-03
    days on market $175,000 Active 43 DOM
  11. 2026-06-02
    days on market $175,000 Active 42 DOM
  12. 2026-06-01
    days on market $175,000 Active 41 DOM
  13. 2026-05-31
    days on market $175,000 Active 40 DOM
  14. 2026-04-21
    listed $175,000 Active
  15. 2026-03-27
    price $175,000
  16. 2026-01-14
    price $189,000
  17. 2025-12-03
    price $190,000
  18. 2023-04-20
    soldstatus $160,000 Closed
  19. 2023-01-27
    status Pending
  20. 2023-01-11
    listed $170,000 Active
  21. 2022-12-20
    historical
  22. 2022-09-06
    status Active
  23. 2022-09-06
    price $165,000
  24. 2022-09-05
    historical
  25. 2022-07-20
    price $184,000
  26. 2022-07-20
    listed $199,000 Active
  27. 2009-09-04
    historical
  28. 2009-03-09
    listed $39,900
  29. 2009-02-26
    historical
  30. 2008-12-10
    listed $39,900
  31. 2008-09-12
    historical
  32. 2008-06-18
    listed $59,900

ⓘ 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
$2,016 · $168/mo
Projected year-2 tax
$2,016 · $168/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 ≥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 · 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
$24,252
− Mortgage interest
−$9,803
− Property taxes
−$2,016
− Insurance
−$875
− Repairs & maintenance
−$1,940
− Management
−$1,940
− Depreciation
−$5,091
Taxable income
$2,587
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$621
After-tax cash flow
$4,635/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)
14,661
Household income
$35,753
Rent vs Own
51.3% rent · 48.7% own
Severe rent burden
1148.0

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
Majority Black (60%)
Race & ethnicity
Black 60% White 37% Two or more races 2% Hispanic / Latino 1%
Common ancestry
Slovak 1% Lithuanian 1% Iranian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 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
▲ 29.02%
Current HPI
293.2624
Rent YoY
▲ 0.51%
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

+192.2% since first listed
19 events — show timeline
  • 2026-04-21 Listed $175,000 Metro Search MLS
  • 2026-03-27 Price Changed $175,000 Metro Search MLS
  • 2026-01-14 Price Changed $189,000 Metro Search MLS
  • 2025-12-03 Price Changed $190,000 Metro Search MLS
  • 2023-04-20 Sold (MLS) $160,000 Metro Search MLS
  • 2023-01-27 Pending Metro Search MLS
  • 2023-01-11 Listed $170,000 Metro Search MLS
  • 2022-12-20 Listing Removed Metro Search MLS
  • 2022-09-06 Relisted Metro Search MLS
  • 2022-09-06 Price Changed $165,000 Metro Search MLS
  • 2022-09-05 Listing Removed Metro Search MLS
  • 2022-07-20 Listed $199,000 Metro Search MLS
  • 2022-07-20 Price Changed $184,000 Metro Search MLS
  • 2009-09-04 Listing Removed Metro Search MLS
  • 2009-03-09 Listed $39,900 Metro Search MLS
  • 2009-02-26 Listing Removed Metro Search MLS
  • 2008-12-10 Listed $39,900 Metro Search MLS
  • 2008-09-12 Listing Removed Metro Search MLS
  • 2008-06-18 Listed $59,900 Metro Search MLS

Property tax history

+7.5%/yr

Latest (2025): $2,016 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…