CashFlowRE
Sign in Sign up
4663 Highway 44
B- Composite 69.23
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
  • Livability +3.7/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$49,900

4663 Highway 44 · Shepherdsville, KY 40165
2 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 2 Days on market
Built 1965 1.57 ac lot ↓ 26% since listing

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

Listing remarks MLS

This charming home has many updates throughout, and reflects pride in ownership! There is a Formal Dining room that has a closet and can be converted to additional bedroom, if needed. Great Rental Potential! Property consists of two tracts with second tract having a home that could be converted to a nice workshop. Nice country setting and feel. Appliances are negotiable. Priced to sell fast!

Key facts

  • 1.57 acre lot
  • Parking
  • Built 1965

Property features AI

Finance

  • Other: Directions: Dixie Highway or Shepherdsville street
  • HOA & community: No association fee

Exterior

  • Parking: Driveway parking
  • Utilities: Electricity connected; Natural gas available
  • Home design: Single-family ranch-style home; One story
  • Construction: Built in 1965; Vinyl siding; Shingle roof; Appraiser-sourced building area ~1,000 above-grade finished area
  • Exterior features: Lot approximately 1.57 acres; Lot dimensions about 100 x 685; No fencing

Interior

  • Kitchen: Kitchen on the first floor; Dining room adjacent to the kitchen on the first floor
  • Bedrooms: Two bedrooms on the first floor
  • Bathrooms: One full bathroom on the first floor
  • Heating & cooling: Electric heating; Natural gas heating
  • Interior features: Five total rooms; Cellar basement
  • Laundry & utility: 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 $50k.

Deal economics

  • At list price, monthly cash flow is $769 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Cap rate 24.8% vs local median 3.5% in Shepherdsville — 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 73/100 on livability (#119 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: schools D-, amenities F, commute F.
  • Bullitt County (suburban): math 29% / reading 41% proficiency, ranked #55 of 165 in KY (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 270 active listings in the ZIP; solid renter incomes; 380 units permitted in Bullitt County in 2024 (8 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Bullitt County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 22y 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 $42k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $49,900

Questions for the listing agent

  1. Built in 1965 — 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. 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
2.81%
Cap rate
24.79%
Cash-on-cash
66.05%
DSCR
3.94
GRM
3.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
65.3%
Equity multiple
3.93×
Total profit
$40,913
Equity at exit
$7,440
10-year hold
IRR
69.6%
Equity multiple
8.07×
Total profit
$98,765
Equity at exit
$4,314

Cash invested: $13,972 (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 40165

Home prices YoY
-26.9%
Active inventory
270
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$1,401 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$55 /mo · $660/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$769

Break-even live

Break-even rent $427
Max offer price $49,900
Occupancy floor 40%

Sensitivity live

Price -10% $797 -5% $783 +0% $769 +5% $755 +10% $741
Rent -10% $658 -5% $714 +0% $769 +5% $824 +10% $880
Rate -1.0pp $794 -0.5pp $782 base $769 +0.5pp $756 +1.0pp $743

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
$12,475
Closing costs
$1,497
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.

Listing history 3 events

  1. 2026-06-21
    statusdays on market $49,900 Pending 2 DOM
  2. 2026-06-19
    remarks 184-char remark
  3. 2026-06-19
    listed $49,900 Active 1 DOM

ⓘ 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
$660 · $55/mo
Projected year-2 tax
$660 · $55/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 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 5 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
$16,808
− Mortgage interest
−$2,795
− Property taxes
−$660
− Insurance
−$250
− Repairs & maintenance
−$1,345
− Management
−$1,345
− Depreciation
−$1,452
Taxable income
$8,963
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,151
After-tax cash flow
$7,078/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
Bullitt County
NCES district ID
2100750
Math proficiency
29% ▼ -15.00%
Reading proficiency
41% ▼ -14.00%
Median HH income
$55,009
Composite
30.78/100
National rank
#6151
State rank
#55 of 165 in KY

Livability — Shepherdsville

Score
73/100
State rank
#119
US rank
#5674

Category grades

Amenities F Commute F Cost of living A+ Crime B+ Employment B- Housing A+ Health & safety B User ratings B+

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Bullitt County · 62,065 people
City population
38,403
Metro
Louisville/Jefferson County, KY-IN
Population (ZIP)
38,403
Household income
$79,540
Rent vs Own
17.3% rent · 82.7% own
Severe rent burden
800.0

Population outlook (Bullitt County) Hauer SSP2

Today (2025)
89,555 people
By 2030
94,389 · +5.4%
By 2040
102,759 · +14.7%
By 2050
108,955 · +21.7%
By 2075
121,898 · +36.1%
By 2100
126,383 · +41.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 3% Black 2% Hispanic / Latino 2%
Common ancestry
Italian 2% Iranian 2% Slovak 2%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Bullitt

2024 margin
Solid R (+51.0) · D 23.8% · R 74.8% · Other 1.4%
2008→2024 swing
-18.7pp toward R · 2008: -32.3pp · 2024: -51.0pp
All cycles
2024: R+51.0 2020: R+48.0 2016: R+49.8 2012: R+35.7 2008: R+32.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -90.91%
Current HPI
247.1595
Rent YoY
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

-25.5% since first listed
15 events — show timeline
  • 2026-06-18 Listed $49,900 Metro Search MLS
  • 2014-09-17 Listing Removed Metro Search MLS
  • 2014-09-16 Sold (Public Records) $42,000 Public Records
  • 2014-09-16 Sold (MLS) $42,000 Metro Search MLS
  • 2014-05-04 Listed $42,000 Metro Search MLS
  • 2011-08-25 Listing Removed Metro Search MLS
  • 2011-08-01 Sold (Public Records) $58,000 Public Records
  • 2011-02-01 Listed $67,500 Metro Search MLS
  • 2010-03-26 Sold (Public Records) $40,000 Public Records
  • 2010-03-26 Sold (MLS) $40,000 Metro Search MLS
  • 2009-09-24 Listed $54,950 Metro Search MLS
  • 2005-08-16 Listing Removed Metro Search MLS
  • 2005-05-16 Listed $67,000 Metro Search MLS
  • 2004-11-17 Listing Removed Metro Search MLS
  • 2004-10-18 Listed $67,000 Metro Search MLS

Property tax history

+0.6%/yr

Latest (2025): $660 · -0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…