CashFlowRE
Sign in Sign up
709 M St
B- Composite 68.41
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 +26.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.9/10.0
  • 1% rule +6.4/10.0
  • 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

$139,900

709 M St · Louisville, KY 40208
3 bd · 1.0 ba · 1,564 sqft · SingleFamily · 119 Days on market
Built 1920 3,659 sqft lot Est $175k · 20% under

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

Listing remarks MLS

Great Location! Close to U of L Campus, Baseball Stadium, Football Stadium, and Churchill Downs. This home has 3 year old roof, new HVAC system! New carpet and fresh paint make this one move in ready. Won't Last long at this price, schedule a showing today!

Key facts

  • Charming front porch
  • Unfinished basement
  • 3,659 sq ft lot

Tags

UNFINISHED BASEMENTFULLY FENCED BACKYARDCHARMING FRONT PORCHCONVENIENT LOUISVILLE LOCATION

Property features AI

Finance

  • Other: Subdivision: Progress Land Co
  • HOA & community: No association fee

Exterior

  • Utilities: Natural gas service
  • Home design: Single-family bungalow; Two stories; Built in 1920
  • Construction: Vinyl siding, wood frame, and stone veneer exterior; Shingle roof; Poured concrete foundation
  • Exterior features: Chain link fencing; Lot dimensions approximately 30 x 125

Interior

  • Kitchen: Kitchen on the first floor
  • Bedrooms: Three bedrooms total; Primary bedroom on the first floor; One bedroom on the first floor and two bedrooms on the second floor
  • Bathrooms: One full bathroom on the first floor
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Six total rooms; Four closets; Unfinished basement
  • Laundry & utility: No 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 3-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $300 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $127k (9.0% 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 rising fast (+6.1%/yr); 77 active listings in the ZIP; 33 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 $1,591/mo this rent would consume 48% of the median local household income ($40k/yr) (locally 1136% 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 $967 of loan paydown is wiped out by about $4k 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 $39k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 119 days — a 9% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 17y ago; this cycle's ask has dropped $20k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $62k; list at $140k implies a 124% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $127,309 (9.0% below list)

Questions for the listing agent

  1. It's been on market 119 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 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
1.14%
Cap rate
9.35%
Cash-on-cash
10.90%
DSCR
1.49
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$175,168
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
708 Iowa Ave 0.09mi 3/2.0 1,550 (-1%) 5mo $180,000 $116 86
514 Winkler Ave 0.20mi 3/1.0 1,659 (+6%) 1mo $142,500 $86 80
513 M St 0.17mi 3/1.0 1,464 (-6%) 2mo $160,000 $109 80
713 Creel Ave 0.29mi 3/1.0 1,385 (-11%) 5mo $155,000 $112 63
1319 Larchmont Ave 0.54mi 2/1.0 (-1) 1,492 (-5%) 3mo $159,900 $107 60
1121 Larchmont Ave 0.44mi 3/2.0 1,426 (-9%) 3mo $150,000 $105 58
1400 Homeview Dr 0.63mi 4/2.0 (+1) 1,718 (+10%) 2mo $130,000 $76 43
1428 Homeview Dr 0.70mi 2/1.0 (-1) 1,438 (-8%) 8mo $177,500 $123 43
1279 Weller Ave 0.59mi 2/1.5 (-1) 1,381 (-12%) 6mo $170,000 $123 41
1516 Larchmont Ave 0.73mi 3/2.0 1,396 (-11%) 5mo $199,000 $143 40
1338 Earl Ave 0.72mi 3/2.0 1,352 (-14%) 6mo $185,000 $137 35
1330 Phyllis Ave 0.65mi 4/2.0 (+1) 1,333 (-15%) 7mo $80,500 $60 30

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
1.0%
Equity multiple
1.04×
Total profit
$1,528
Equity at exit
$20,860
10-year hold
IRR
13.5%
Equity multiple
2.23×
Total profit
$48,104
Equity at exit
$12,096

Cash invested: $39,172 (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
77
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,591 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$109 /mo · $1,313/yr
Insurance
$58
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$334
Net cashflow
$300

Break-even live

Break-even rent $1,211
Max offer price $139,900
Occupancy floor 76%

Sensitivity live

Price -10% $380 -5% $340 +0% $300 +5% $261 +10% $221
Rent -10% $175 -5% $237 +0% $300 +5% $363 +10% $426
Rate -1.0pp $371 -0.5pp $336 base $300 +0.5pp $264 +1.0pp $227

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
$34,975
Closing costs
$4,197
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
500 Montana Ave Louisville, KY 2.0 1.0 1191 $1,200 $1.01 15d 1 0.32mi
315 M St Unit 101 Louisville, KY 3.0 1.5 1200 $1,800 $1.50 12d 1 0.38mi
1147 Lincoln Ave Louisville, KY 4.0 1.0 1323 $1,295 $0.98 3d 1 0.40mi
2718 S 3rd St Unit 2 Louisville, KY 4.0 2.0 2000 $2,800 $1.40 12d 1 0.41mi
2718 S 3rd St Unit 1 Louisville, KY 2.0 1.0 1200 $1,400 $1.17 12d 1 0.41mi
516 Colorado Ave Louisville, KY 3.0 2.0 2000 $1,800 $0.90 17d 1 0.44mi
510 Colorado Ave Louisville, KY 3.0 2.0 1500 $1,750 $1.17 24d 1 0.45mi
1161 Lincoln Ave Louisville, KY 2.0 1.5 1358 $1,150 $0.85 17d 1 0.45mi
2711 S 3rd St Unit 1 Louisville, KY 4.0 2.0 1800 $2,400 $1.33 12d 1 0.45mi
1305 Larchmont Ave Louisville, KY 2.0 1.0 1113 $1,350 $1.21 17d 1 0.48mi
2501 S 4th St Louisville, KY 1.0–3.0 1.0–3.0 897 $6,345 $7.07 4d 1 0.51mi
2501 S 3rd St Louisville, KY 1.0–2.0 1.0–2.0 1011 $1,550 $1.53 4d 2 0.52mi
3102 Grant Ave Louisville, KY 4.0 2.0 1603 $1,595 $1.00 24d 1 0.64mi
3860 Southern Pkwy Louisville, KY 3.0 1.0 1064 $1,250 $1.17 24d 1 0.76mi
1244 Algonquin Pkwy Louisville, KY 3.0 1.5 1136 $1,400 $1.23 24d 1 0.79mi
310 W Kenton St Louisville, KY 3.0 2.0 1295 $1,350 $1.04 24d 1 0.81mi
925 W Evelyn Ave Louisville, KY 3.0 1.5 1520 $1,650 $1.09 24d 1 0.89mi
551 Denmark St Louisville, KY 3.0 1.5 1160 $1,700 $1.47 24d 1 0.90mi
4007 Southern Pkwy Unit 1 Louisville, KY 4.0 1.0 1500 $1,395 $0.93 4d 1 0.92mi
2 Eutropia Ct Louisville, KY 3.0 2.0 1367 $1,950 $1.43 18d 1 1.03mi
910 W Whitney Ave Louisville, KY 3.0 1.0 1186 $1,450 $1.22 12d 1 1.09mi
910 W Whitney Ave Louisville, KY 3.0 1.0 1186 $1,450 $1.22 2d 1 1.09mi
1501 Bellamy Pl Louisville, KY 2.0–4.0 2.0–4.0 1074 $2,217 $2.06 4d 1 1.09mi
1522 Clara Ave Louisville, KY 3.0 2.0 1150 $1,150 $1.00 24d 1 1.11mi
4133 S 5th St Louisville, KY 4.0 1.0 1200 $1,435 $1.20 17d 1 1.17mi
2125 Crittenden Dr Louisville, KY 3.0 2.0 1450 $1,800 $1.24 18d 1 1.24mi
414 W Hill St Louisville, KY 3.0 1.5 1150 $1,500 $1.30 24d 1 1.24mi
114 E Florence Ave Unit 19 Louisville, KY 2.0 2.0 1080 $1,295 $1.20 17d 1 1.35mi
4406 S Brook St Apt 27 Louisville, KY 2.0 2.0 1080 $1,295 $1.20 12d 1 1.37mi
2207 James Pirtle Ct Louisville, KY 1.0–3.0 1.0–2.0 883 $1,458 $1.65 4d 17 1.43mi
1461 S 1st St Unit 2 Louisville, KY 2.0 1.0 1300 $1,300 $1.00 21d 1 1.43mi
1445 S 2nd St Unit 3 Louisville, KY 3.0 1.0 1290 $1,500 $1.16 15d 1 1.43mi
4513 S 6th St Louisville, KY 3.0 2.0 1581 $2,650 $1.68 24d 1 1.47mi

Listing history 22 events

  1. 2026-06-10
    status $139,900 Pending 119 DOM
  2. 2026-06-09
    days on market $139,900 Active Under Contract 119 DOM
  3. 2026-06-08
    days on market $139,900 Active Under Contract 118 DOM
  4. 2026-06-07
    days on market $139,900 Active Under Contract 117 DOM
  5. 2026-06-03
    days on market $139,900 Active Under Contract 113 DOM
  6. 2026-06-02
    days on market $139,900 Active Under Contract 112 DOM
  7. 2026-06-01
    days on market $139,900 Active Under Contract 111 DOM
  8. 2026-05-31
    days on market $139,900 Active Under Contract 110 DOM
  9. 2026-05-20
    historical Active Under Contract
  10. 2026-04-21
    price $139,900
  11. 2026-03-14
    price $149,900
  12. 2026-02-10
    listed $159,900 Active
  13. 2022-02-03
    price $1,200
  14. 2019-02-27
    soldstatus $62,500
  15. 2019-02-20
    soldstatus $62,500 Closed 260-char remark
    Show marketing remark (260 chars)

    Great Location! Close to U of L Campus, Baseball Stadium, Football Stadium, and Churchill Downs. This home has 3 year old roof, new HVAC system! New carpet and fresh paint make this one move in ready. Won't Last long at this price, schedule a showing today!

  16. 2019-02-09
    status Pending 260-char remark
    Show marketing remark (260 chars)

    Great Location! Close to U of L Campus, Baseball Stadium, Football Stadium, and Churchill Downs. This home has 3 year old roof, new HVAC system! New carpet and fresh paint make this one move in ready. Won't Last long at this price, schedule a showing today!

  17. 2019-01-13
    price $79,000 260-char remark
    Show marketing remark (260 chars)

    Great Location! Close to U of L Campus, Baseball Stadium, Football Stadium, and Churchill Downs. This home has 3 year old roof, new HVAC system! New carpet and fresh paint make this one move in ready. Won't Last long at this price, schedule a showing today!

  18. 2019-01-13
    price $84,000 260-char remark
    Show marketing remark (260 chars)

    Great Location! Close to U of L Campus, Baseball Stadium, Football Stadium, and Churchill Downs. This home has 3 year old roof, new HVAC system! New carpet and fresh paint make this one move in ready. Won't Last long at this price, schedule a showing today!

  19. 2019-01-13
    listed $85,000 Active 260-char remark
    Show marketing remark (260 chars)

    Great Location! Close to U of L Campus, Baseball Stadium, Football Stadium, and Churchill Downs. This home has 3 year old roof, new HVAC system! New carpet and fresh paint make this one move in ready. Won't Last long at this price, schedule a showing today!

  20. 2010-04-29
    soldstatus $54,200
  21. 2010-04-21
    soldstatus $54,200 401-char remark
    Show marketing remark (401 chars)

    Completely renovated 3 bedroom, 1 bath Bungalow. Updates include: New furnace / central air (TRANE); water heater; replacement windows; paint; and much more. Kitchen has all new cabinets, countertop, and flooring. New stove to remain. Bathroom has been refinished with new flooring and vanity. Covered front porch. Seller to provide one year ASW Home Warranty. IMMEDIATE POSSESSION and PRICED TO SELL!

  22. 2009-10-05
    listed $55,000 401-char remark
    Show marketing remark (401 chars)

    Completely renovated 3 bedroom, 1 bath Bungalow. Updates include: New furnace / central air (TRANE); water heater; replacement windows; paint; and much more. Kitchen has all new cabinets, countertop, and flooring. New stove to remain. Bathroom has been refinished with new flooring and vanity. Covered front porch. Seller to provide one year ASW Home Warranty. IMMEDIATE POSSESSION and PRICED TO SELL!

ⓘ 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
$1,313 · $109/mo
Projected year-2 tax
$1,313 · $109/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 7/10 Severe FEMA zone X (unshaded) · 99% 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
$19,097
− Mortgage interest
−$7,837
− Property taxes
−$1,313
− Insurance
−$1,366
− Repairs & maintenance
−$1,528
− Management
−$1,528
− Depreciation
−$4,070
Taxable income
$1,457
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$350
After-tax cash flow
$3,255/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

+154.4% since first listed
14 events — show timeline
  • 2026-05-20 Contingent Metro Search MLS
  • 2026-04-21 Price Changed $139,900 Metro Search MLS
  • 2026-03-14 Price Changed $149,900 Metro Search MLS
  • 2026-02-10 Listed $159,900 Metro Search MLS
  • 2022-02-03 Price Changed $1,200 RENT.
  • 2019-02-27 Sold (Public Records) $62,500 Public Records
  • 2019-02-20 Sold (MLS) $62,500 Metro Search MLS
  • 2019-02-09 Pending Metro Search MLS
  • 2019-01-13 Listed $85,000 Metro Search MLS
  • 2019-01-13 Price Changed $84,000 Metro Search MLS
  • 2019-01-13 Price Changed $79,000 Metro Search MLS
  • 2010-04-29 Sold (Public Records) $54,200 Public Records
  • 2010-04-21 Sold (MLS) $54,200 Metro Search MLS
  • 2009-10-05 Listed $55,000 Metro Search MLS

Property tax history

+5.2%/yr

Latest (2025): $1,313 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…