CashFlowRE
Sign in Sign up
1439 S 8th St
B- Composite 65.08
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 +29.2/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.0/15.0
  • 1% rule +6.9/10.0
  • Rent growth +4.0/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$85,000

1439 S 8th St · Louisville, KY 40208
1 bd · 1.0 ba · 785 sqft · SingleFamily · 70 Days on market
Built 1905 1,742 sqft lot Est $84k · at est.

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

Listing remarks MLS

REDUCED! Investment Opportunity. Some updates throughout home. Call for an appointment to see.

Key facts

  • Laundry room
  • New washer dryer
  • Centrally located

Tags

NEW ROOFUPDATED KITCHENNEW APPLIANCESLAUNDRY ROOMNEW WASHER DRYERCENTRALLY LOCATED

Property features AI

Finance

  • HOA & community: - No association fee

Exterior

  • Utilities: - Electricity connected; - One HVAC unit
  • Home design: - Single-family residence; - Shotgun-style architecture; - One story
  • Construction: - Built in 1905; - Vinyl siding and wood frame construction; - Shingle roof; - Crawl space and slab foundation
  • Exterior features: - Sidewalk; - Yard enclosed with privacy, wood, and chain-link fencing

Interior

  • Kitchen: - Eat-in kitchen
  • Bedrooms: - One bedroom located on the first floor
  • Bathrooms: - One full bathroom
  • Heating & cooling: - Forced air heating (natural gas); - Central air conditioning
  • Interior features: - Four total rooms; - No basement; - First-floor primary bedroom; - First-floor laundry
  • Laundry & utility: - Laundry located on the first floor

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 single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $296 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $80k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.5% 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 rising fast (+6.1%/yr); 76 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 31% of the median local income ($40k/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 $588 of loan paydown is wiped out by about $3k 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 + 6.1% rent growth), your $24k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($80k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 16y ago; this cycle's ask has dropped $20k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $4k; list at $85k implies a 1789% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1905 — 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 $79,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1905 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  8. 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.
  9. 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
1.19%
Cap rate
10.47%
Cash-on-cash
14.93%
DSCR
1.66
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$83,995
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
651 Davies Ave 0.33mi 1/1.0 838 (+7%) 18mo $90,000 $107 59

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 · 6.06% rent growth · sell at horizon

5-year hold
IRR
8.6%
Equity multiple
1.35×
Total profit
$8,263
Equity at exit
$12,674
10-year hold
IRR
20.0%
Equity multiple
2.91×
Total profit
$45,371
Equity at exit
$7,349

Cash invested: $23,800 (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 40208

Home prices YoY
-23.3%
Rents YoY
6.1%
Active inventory
76
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,012 high interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$22 /mo · $270/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$213
Net cashflow
$296

Break-even live

Break-even rent $638
Max offer price $85,000
Occupancy floor 66%

Sensitivity live

Price -10% $344 -5% $320 +0% $296 +5% $272 +10% $248
Rent -10% $216 -5% $256 +0% $296 +5% $336 +10% $376
Rate -1.0pp $339 -0.5pp $318 base $296 +0.5pp $274 +1.0pp $252

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
$21,250
Closing costs
$2,550
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1501 Bellamy Pl Louisville, KY 2.0–4.0 2.0–4.0 1074 $1,758 $1.64 4d 1 0.24mi
415 Belgravia Ct Unit 3 Louisville, KY 2.0 1.0 700 $800 $1.14 24d 1 0.37mi
409 W Gaulbert Ave Unit 201 Louisville, KY 2.0 1.0 772 $1,100 $1.42 24d 1 0.40mi
1312 S 6th St Unit 609 FT-1B Louisville, KY 1.0 1.0 525 $825 $1.57 24d 1 0.40mi
1310 S 6th St Unit 1310 S 6th-3 Louisville, KY 1.0 1.0 679 $825 $1.22 4d 1 0.40mi
1521 S 4th St Unit 7 Louisville, KY 2.0 1.0 750 $1,125 $1.50 24d 1 0.44mi
1521 S 4th St Unit 12 Louisville, KY 1.0 1.0 700 $795 $1.14 22d 1 0.44mi
1521 S 4th St Unit 6 Louisville, KY 2.0 1.0 750 $1,025 $1.37 24d 1 0.44mi
1521 S 4th St Apt 8 Louisville, KY 1.0 1.0 700 $900 $1.29 24d 1 0.44mi
512 W Ormsby Ave Louisville, KY 2.0 1.0 573 $1,248 $2.18 2d 1 0.45mi
427 Park Ave Unit 6 Louisville, KY 1.0 1.0 700 $1,195 $1.71 24d 1 0.45mi
216 W Burnett Ave Unit 226B Louisville, KY 2.0 1.0 775 $1,050 $1.35 18d 1 0.53mi
1436 S 2nd St Unit 1436-1 Louisville, KY 2.0 1.0 1000 $1,095 $1.09 12d 1 0.57mi
508 W Oak St Unit 2 Louisville, KY 2.0 1.0 1000 $1,195 $1.20 24d 1 0.60mi
1146 S 6th St Unit 2B Louisville, KY 1.0 1.0 700 $1,300 $1.86 24d 1 0.61mi
1245 S 4th St Louisville, KY 1.0–2.0 1.0 900 $850 $0.94 4d 5 0.61mi
1231 S 4th St Unit 1 Louisville, KY 1.0 1.0 650 $925 $1.42 24d 1 0.63mi
1231 S 4th St Unit 1 Louisville, KY 1.0 1.0 650 $925 $1.42 22d 1 0.63mi
1702 S 2nd St Apt 1 Louisville, KY 2.0 1.0 875 $1,100 $1.26 24d 1 0.63mi
1702 S 2nd St Apt 3 Louisville, KY 1.0 1.0 625 $875 $1.40 24d 1 0.63mi
208 W Ormsby Ave Unit 4 Louisville, KY 1.0 1.0 700 $850 $1.21 24d 1 0.67mi
1800 S 2nd St Louisville, KY 1.0 1.0 575 $950 $1.65 17d 7 0.67mi
1319 S 2nd St Unit 3 Louisville, KY 1.0 1.0 600 $895 $1.49 24d 1 0.68mi
1121 Garvin Pl Unit 1121 Garvin Place-1 Louisville, KY 1.0 1.0 660 $900 $1.36 15d 1 0.72mi
607 Saint Catherine St Unit 2 Louisville, KY 1.0 1.0 1100 $1,025 $0.93 24d 1 0.74mi
1233 S 2nd St Apt 1 Louisville, KY 1.0 1.0 950 $875 $0.92 4d 1 0.76mi
510 Saint Catherine St Apt B Louisville, KY 1.0 1.0 552 $895 $1.62 4d 1 0.76mi
1318 S Brook St Unit 3 Louisville, KY 2.0 1.0 800 $1,295 $1.62 24d 1 0.81mi
1245 S 1st St Unit 4 Louisville, KY 1.0 1.0 650 $925 $1.42 4d 1 0.82mi
1304 S Brook St #2 Louisville, KY 2.0 1.0 850 $1,100 $1.29 4d 1 0.83mi
1305 S 17th St Louisville, KY 2.0 1.0 750 $950 $1.27 24d 1 0.85mi
4600 South St Unit PARKWAYE1 Louisville, KY 2.0 1.0 700 $749 $1.07 24d 1 0.87mi
1228 S Brook St Unit 2 Louisville, KY 1.0 1.0 700 $825 $1.18 24d 1 0.88mi
1606 Algonquin Pkwy Unit 22 Louisville, KY 2.0 1.0 626 $750 $1.20 24d 1 0.89mi
122 E Oak St #2 Louisville, KY 2.0 1.0 864 $1,250 $1.45 24d 1 0.91mi
124 E Oak St #4 Louisville, KY 2.0 1.0 904 $1,550 $1.71 24d 1 0.92mi
307 Woodbine St Unit 3 Louisville, KY 1.0 1.0 700 $775 $1.11 24d 1 0.93mi
307 Woodbine St Unit 4 Louisville, KY 1.0 1.0 700 $750 $1.07 15d 1 0.93mi
1135 S 1st St #7 Louisville, KY 2.0 1.0 837 $1,500 $1.79 24d 1 0.93mi
1009 S 3rd St #302 Louisville, KY 1.0 1.0 700 $750 $1.07 24d 1 0.94mi

Listing history 19 events

  1. 2026-06-21
    days on market $85,000 Active 70 DOM
  2. 2026-06-18
    days on market $85,000 Active 67 DOM
  3. 2026-06-17
    days on market $85,000 Active 66 DOM
  4. 2026-06-16
    days on market $85,000 Active 65 DOM
  5. 2026-06-15
    days on market $85,000 Active 64 DOM
  6. 2026-06-13
    days on market $85,000 Active 62 DOM
  7. 2026-06-10
    days on market $85,000 Active 59 DOM
  8. 2026-06-09
    days on market $85,000 Active 58 DOM
  9. 2026-06-08
    days on market $85,000 Active 57 DOM
  10. 2026-06-07
    days on market $85,000 Active 56 DOM
  11. 2026-06-03
    days on market $85,000 Active 52 DOM
  12. 2026-06-02
    days on market $85,000 Active 51 DOM
  13. 2026-06-01
    days on market $85,000 Active 50 DOM
  14. 2026-05-31
    days on market $85,000 Active 49 DOM
  15. 2026-05-21
    price $95,000
  16. 2026-04-12
    listed $105,000 Active
  17. 2011-08-22
    soldstatus $4,500 94-char remark
    Show marketing remark (94 chars)

    REDUCED! Investment Opportunity. Some updates throughout home. Call for an appointment to see.

  18. 2011-08-22
    soldstatus $6,000
    Show marketing remark (94 chars)

    REDUCED! Investment Opportunity. Some updates throughout home. Call for an appointment to see.

  19. 2010-07-22
    listed $8,300 94-char remark
    Show marketing remark (94 chars)

    REDUCED! Investment Opportunity. Some updates throughout home. Call for an appointment to see.

ⓘ 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
$270 · $22/mo
Projected year-2 tax
$731 · $61/mo
Expected delta
+$461/yr (+$38/mo · 170.8%)

ⓘ 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 · 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
$12,149
− Mortgage interest
−$4,761
− Property taxes
−$270
− Insurance
−$425
− Repairs & maintenance
−$972
− Management
−$972
− Depreciation
−$2,473
Taxable income
$2,276
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$546
After-tax cash flow
$3,007/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)
15,605
Household income
$39,560
Rent vs Own
73.8% rent · 26.2% own
Severe rent burden
1136.0

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 0.56)
Race & ethnicity
White 62% Black 22% Two or more races 9% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 3% Lithuanian 2% Slovak 2%
Foreign-born
5% · Canada, China, South Korea
Languages at home
90% English-only · Spanish 3% French/Haitian/Cajun 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
▼ -72.97%
Current HPI
240.6261
Rent YoY
▲ 6.06%
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

+1044.6% since first listed
5 events — show timeline
  • 2026-05-21 Price Changed $95,000 Metro Search MLS
  • 2026-04-12 Listed $105,000 Metro Search MLS
  • 2011-08-22 Sold (Public Records) $6,000 Public Records
  • 2011-08-22 Sold (MLS) $4,500 Metro Search MLS
  • 2010-07-22 Listed $8,300 Metro Search MLS

Property tax history

+3.8%/yr

Latest (2025): $270 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…