CashFlowRE
Sign in Sign up
2733 Dumesnil St 🏷️ Likely Rental
B+ Composite 76.71
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.7/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$115,000

2733 Dumesnil St · Louisville, KY 40211
6 bd · 4.0 ba · 2,219 sqft · MultiFamily · 32 Days on market
Built 1900 7,095 sqft lot Est $162k · 29% under

🖨 Deal sheet (PDF) 📄 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

Excellent investment opportunity in Louisville featuring a cash-flowing duplex at 2733 Dumesnil Street bringing in a total of $1,507.05/month in rental income. Unit 1 rents for $750/month and Unit 2 rents for $757.05/month, with Unit 2 recently remodeled with fresh paint, updated flooring, and replaced appliances. This property offers strong value-add potential for investors looking to increase rents and build long-term equity. Conveniently located near downtown, shopping, and major roadways, this duplex is a great addition to any investment portfolio. Unit one is a one bedroom one bathroom that can be converted to a two bedroom. One bathroom and unit two is a two bedroom one bathroom that

Key facts

  • Recently remodeled
  • Replaced appliances
  • Updated flooring

Tags

CASH-FLOWING DUPLEXRECENTLY REMODELEDUPDATED FLOORINGREPLACED APPLIANCESSTRONG VALUE-ADD POTENTIAL

Property features AI

Finance

  • Other: Lot dimensions approximately 35 x 200 (0.16 acre); Building area reported as 1,973; Living area reported as 2,219
  • Financial info: First-level unit currently listed with rent of 800.0
  • HOA & community: No association fee

Exterior

  • Parking: No covered parking
  • Utilities: Electricity connected
  • Home design: Duplex; Architectural style: Other
  • Construction: Built in 1900; Vinyl siding; Other roof
  • Exterior features: Balcony

Interior

  • Kitchen: Second-level kitchen; First-level kitchen; Second-level range and refrigerator included; First-level range and refrigerator included
  • Bedrooms: Total of 3 bedrooms; Second level contains 2 bedrooms; First level contains 1 bedroom
  • Bathrooms: One full bath on the second level; One full bath on the first level
  • Heating & cooling: Forced air heating with 2 furnaces; Central air conditioning
  • Interior features: Separate meters for units; Basement
  • Laundry & utility: Tenant pays electric, gas, water, sewer, and cable; owner pays trash removal

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $115,000 price doesn't fit this home's estimated sale value (~$161,987) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2 × 3-bed/2.0-bath units multifamily listed at $115k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive. Per door: $580/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $115k).
  • Recommended offer: $112k (3.0% below list) — sets the bar for market timing.
  • Cap rate 18.4% 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+, 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 (+4.9%/yr); 144 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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 $2,426/mo this rent would consume 92% of the median local household income ($32k/yr) (locally 1483% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 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 + 4.9% rent growth), your $32k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($112k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 19y 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 $100k; 15% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $111,550 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 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 1900 — 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
2.11%
Cap rate
18.40%
Cash-on-cash
43.25%
DSCR
2.92
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$161,987
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1000 S 28th St 0.45mi 5/2.5 (-1) 2,178 (-2%) 10mo $160,000 $73 57

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 · 4.87% rent growth · sell at horizon

5-year hold
IRR
42.2%
Equity multiple
2.86×
Total profit
$59,943
Equity at exit
$17,147
10-year hold
IRR
49.1%
Equity multiple
6.19×
Total profit
$167,251
Equity at exit
$9,943

Cash invested: $32,200 (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 40211

Home prices YoY
-33.4%
Rents YoY
4.9%
Active inventory
144
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$2,426 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$105 /mo · $1,260/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$509
Net cashflow
$1,161

Break-even live

Break-even rent $957
Max offer price $115,000
Occupancy floor 47%

Sensitivity live

Price -10% $1,226 -5% $1,193 +0% $1,161 +5% $1,128 +10% $1,095
Rent -10% $969 -5% $1,065 +0% $1,161 +5% $1,256 +10% $1,352
Rate -1.0pp $1,218 -0.5pp $1,190 base $1,161 +0.5pp $1,131 +1.0pp $1,100

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

UnitsBedsBathsEst. rent
Total (2 units) $2,426

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
$28,750
Closing costs
$3,450
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
858 S 23rd St Louisville, KY 5.0 1.0 2228 $2,100 $0.94 18d 1 0.71mi
3909 W Broadway Louisville, KY 5.0 2.0 2000 $1,745 $0.87 17d 1 1.36mi
4220 Sunset Ave Louisville, KY 5.0 1.5 1464 $1,950 $1.33 2d 1 1.43mi

Listing history 35 events

  1. 2026-06-21
    days on market $115,000 Active 32 DOM
  2. 2026-06-18
    remarks 699-char remark
  3. 2026-06-18
    days on market $115,000 Active 29 DOM
  4. 2026-06-17
    days on market $115,000 Active 28 DOM
  5. 2026-06-16
    days on market $115,000 Active 27 DOM
  6. 2026-06-15
    days on market $115,000 Active 26 DOM
  7. 2026-06-13
    days on market $115,000 Active 24 DOM
  8. 2026-06-10
    days on market $115,000 Active 21 DOM
  9. 2026-06-09
    days on market $115,000 Active 20 DOM
  10. 2026-06-08
    days on market $115,000 Active 19 DOM
  11. 2026-06-07
    days on market $115,000 Active 18 DOM
  12. 2026-06-03
    days on market $115,000 Active 14 DOM
  13. 2026-06-02
    days on market $115,000 Active 13 DOM
  14. 2026-06-01
    days on market $115,000 Active 12 DOM
  15. 2026-05-31
    days on market $115,000 Active 11 DOM
  16. 2026-05-20
    listed $115,000 Active
  17. 2026-02-05
    historical
  18. 2025-11-11
    status Active
  19. 2025-10-29
    historical Active Under Contract
  20. 2025-10-23
    price $120,000
  21. 2025-07-21
    status Active
  22. 2025-06-27
    historical Active Under Contract
  23. 2025-06-03
    listed $155,900 Active
  24. 2024-12-09
    listed $175,000 Active
  25. 2024-12-09
    historical
  26. 2021-10-15
    soldstatus $100,000
  27. 2021-10-12
    soldstatus $100,000 Closed
  28. 2021-08-18
    status Pending
  29. 2021-08-15
    listed $100,000 Active
  30. 2015-08-28
    historical
  31. 2015-04-02
    listed $75,000 Active
  32. 2014-12-31
    historical
  33. 2014-10-02
    listed $75,000
  34. 2008-03-30
    historical
  35. 2007-09-25
    listed $92,500

ⓘ 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
$1,260 · $105/mo
Projected year-2 tax
$1,260 · $105/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 ≥105°F today · 19 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
$29,112
− Mortgage interest
−$6,442
− Property taxes
−$1,260
− Insurance
−$575
− Repairs & maintenance
−$2,329
− Management
−$2,329
− Depreciation
−$3,345
Taxable income
$12,832
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,080
After-tax cash flow
$10,847/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)
20,407
Household income
$31,749
Rent vs Own
58.6% rent · 41.4% own
Severe rent burden
1483.0

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
Predominantly Black (90%)
Race & ethnicity
Black 90% White 5% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Italian 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
▼ -88.22%
Current HPI
176.337
Rent YoY
▲ 4.87%
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

+24.3% since first listed
20 events — show timeline
  • 2026-05-20 Listed $115,000 Metro Search MLS
  • 2026-02-05 Listing Removed Metro Search MLS
  • 2025-11-11 Relisted Metro Search MLS
  • 2025-10-29 Contingent Metro Search MLS
  • 2025-10-23 Price Changed $120,000 Metro Search MLS
  • 2025-07-21 Relisted Metro Search MLS
  • 2025-06-27 Contingent Metro Search MLS
  • 2025-06-03 Listed $155,900 Metro Search MLS
  • 2024-12-09 Listing Removed Metro Search MLS
  • 2024-12-09 Listed $175,000 Metro Search MLS
  • 2021-10-15 Sold (Public Records) $100,000 Public Records
  • 2021-10-12 Sold (MLS) $100,000 Metro Search MLS
  • 2021-08-18 Pending Metro Search MLS
  • 2021-08-15 Listed $100,000 Metro Search MLS
  • 2015-08-28 Listing Removed Metro Search MLS
  • 2015-04-02 Listed $75,000 Metro Search MLS
  • 2014-12-31 Listing Removed Metro Search MLS
  • 2014-10-02 Listed $75,000 Metro Search MLS
  • 2008-03-30 Listing Removed Metro Search MLS
  • 2007-09-25 Listed $92,500 Metro Search MLS

Property tax history

+6.2%/yr

Latest (2025): $1,260 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…