CashFlowRE
Sign in Sign up
No image
A Composite 85.29
Why this score? — see what drove the A 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
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +9.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$60,000

2924 Slevin St · Louisville, KY 40212
2 bd · 1.0 ba · 731 sqft · SingleFamily · 147 Days on market
Built 1925 4,112 sqft lot Est $74k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits at 2924 Slevin Street in Louisville, KY. Situated toward the end of Slevin Street, this home is ready for a new owner and offers plenty of room to add value. Whether you're looking for a rental, flip, or long-term hold, this property provides a solid starting point with the chance to make improvements and customize to your vision. This is a great option for investors or buyers seeking a project in a peaceful neighborhood. Don't miss the potential this home has to offer.

Key facts

  • 4,112 sq ft lot
  • Built 1925
  • Listed 147 days

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Parking: No designated parking
  • Utilities: Electricity connected
  • Home design: Single-family residence (Shotgun style); One story
  • Construction: Built in 1925; Vinyl siding; Shingle roof; Concrete block foundation
  • Exterior features: Level lot; Chain link fencing

Interior

  • Kitchen: Kitchen on the first floor
  • Bedrooms: 2 bedrooms on the first floor
  • Bathrooms: 1 full bathroom on the first floor
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Unfinished basement; 4 closets; 4 total main rooms (5 total rooms overall)
  • 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 $60k.

Deal economics

  • At list price, monthly cash flow is $262 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($880 rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.6% 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; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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).

Forward outlook

  • In year one you build about $6k of equity ($415 loan paydown + $6k 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 $17k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 147 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe 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 $52,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 147 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — 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
1.47%
Cap rate
12.64%
Cash-on-cash
22.66%
DSCR
2.01
GRM
5.7

CMA / ARV

ARV (on-the-fly)
$73,831
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
216 N 37th St 0.63mi 2/1.0 700 (-4%) 1mo $65,000 $93 63
3120 W Jefferson St 0.55mi 1/1.0 (-1) 731 (0%) 9mo $89,000 $122 62
2708 Duncan St 0.25mi 2/1.0 668 (-9%) 18mo $73,000 $109 59
219 N 37th St 0.60mi 2/1.0 700 (-4%) 9mo $69,000 $99 57
333 N 38th St 0.67mi 2/1.0 734 (+0%) 15mo $137,500 $187 55
111 S 28th St 0.41mi 2/1.0 816 (+12%) 9mo $106,900 $131 54
216 N 25th St 0.50mi 2/1.0 840 (+15%) 6mo $85,000 $101 47
224 N 26th St 0.37mi 3/1.0 (+1) 812 (+11%) 15mo $32,000 $39 47
320 N 36th St 0.56mi 3/1.0 (+1) 830 (+14%) 3mo $111,575 $134 43
116 N 25th St 0.54mi 2/1.0 814 (+11%) 15mo $50,000 $61 43
415 N 38th St 0.69mi 2/1.0 783 (+7%) 23mo $66,298 $85 37
3438 W Jefferson St 0.71mi 2/1.0 660 (-10%) 20mo $48,800 $74 34

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
36.9%
Equity multiple
3.81×
Total profit
$47,220
Equity at exit
$54,053
10-year hold
IRR
30.9%
Equity multiple
8.27×
Total profit
$122,059
Equity at exit
$116,567

Cash invested: $16,800 (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 40212

Home prices YoY
11.0%
Rents YoY
0.5%
Active inventory
140
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$880 high interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$38 /mo · $460/yr
Insurance
$25
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$185
Net cashflow
$262

Break-even live

Break-even rent $549
Max offer price $60,000
Occupancy floor 65%

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
$15,000
Closing costs
$1,800
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2717 Slevin St Louisville, KY 1.0 1.0 620 $725 $1.17 16d 1 0.21mi
3120 Bank St Unit B Louisville, KY 2.0 1.0 750 $795 $1.06 23d 1 0.44mi
2722 Portland Ave Unit 1 Louisville, KY 1.0 1.0 500 $950 $1.90 23d 1 0.52mi
521 N 33rd St Louisville, KY 1.0 1.0 650 $795 $1.22 23d 1 0.52mi
3416 W Main St Louisville, KY 1.0 1.0 667 $825 $1.24 23d 1 0.55mi
2718 W Jefferson St Louisville, KY 1.0 1.0 633 $699 $1.10 21d 1 0.58mi
2718 W Jefferson St Unit 2718-3 Louisville, KY 1.0 1.0 633 $699 $1.10 23d 1 0.58mi
219 N 37th St Louisville, KY 2.0 1.0 700 $1,150 $1.64 23d 1 0.60mi
2510 Portland Ave Unit 206 Louisville, KY 2.0 1.0 615 $950 $1.54 23d 1 0.60mi
2614 W Jefferson St Louisville, KY 1.0 1.0 633 $695 $1.10 20d 1 0.61mi
2614 W Jefferson St Unit 2614-4 Louisville, KY 2.0 1.0 740 $795 $1.07 23d 1 0.61mi
2510 Portland Ave Unit 203 Louisville, KY 2.0 1.0 625 $995 $1.59 3d 1 0.61mi
103 N 38th St Apt 4 Louisville, KY 1.0 1.0 625 $950 $1.52 17d 1 0.69mi
111 Hansbrough Pl Unit 101 Louisville, KY 1.0 1.0 686 $890 $1.30 23d 1 0.78mi
3124 Vermont Ave Unit 3124-1 Louisville, KY 1.0 1.0 650 $695 $1.07 23d 1 0.81mi
3124 Vermont Ave Louisville, KY 1.0 1.0 650 $699 $1.08 23d 1 0.81mi
220 Doctor W. J. Hodge St Unit 1 Louisville, KY 1.0 1.0 570 $700 $1.23 17d 1 0.95mi
519 N 20th St Louisville, KY 1.0 1.0 550 $795 $1.45 23d 1 0.96mi
112 Boston Ct Louisville, KY 1.0 1.0 650 $800 $1.23 23d 1 0.99mi
127 Boston Ct Louisville, KY 2.0 1.0 725 $1,100 $1.52 23d 1 0.99mi
4143 W Market St Unit 2 Louisville, KY 2.0 1.0 700 $850 $1.21 23d 1 1.03mi
200 N 18th St Unit 200-4 Louisville, KY 2.0 1.0 740 $775 $1.05 20d 1 1.11mi
691 Madelon Ct Louisville, KY 1.0 1.0 650 $675 $1.04 11d 1 1.18mi
1704 Rowan St Unit 1704-2 Louisville, KY 3.0 1.0 740 $850 $1.15 23d 1 1.20mi
4018 Vermont Ave Unit 1 Louisville, KY 2.0 1.0 700 $699 $1.00 3d 1 1.22mi
115 N 46th St Unit 2 Louisville, KY 1.0 1.0 650 $750 $1.15 23d 1 1.25mi
832 Hazel St Louisville, KY 2.0 1.0 720 $1,095 $1.52 3d 1 1.42mi

Listing history 7 events

  1. 2026-06-08
    days on market $60,000 Active 147 DOM
  2. 2026-06-07
    days on market $60,000 Active 146 DOM
  3. 2026-06-03
    days on market $60,000 Active 142 DOM
  4. 2026-06-02
    days on market $60,000 Active 141 DOM
  5. 2026-06-01
    days on market $60,000 Active 140 DOM
  6. 2026-05-31
    days on market $60,000 Active 139 DOM
  7. 2026-01-12
    listed $60,000 Active

ⓘ 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
$460 · $38/mo
Projected year-2 tax
$516 · $43/mo
Expected delta
+$56/yr (+$5/mo · 12.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°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
$10,561
− Mortgage interest
−$3,361
− Property taxes
−$460
− Insurance
−$966
− Repairs & maintenance
−$845
− Management
−$845
− Depreciation
−$1,745
Taxable income
$2,338
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$561
After-tax cash flow
$2,579/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

1 event — show timeline
  • 2026-01-12 Listed $60,000 Metro Search MLS

Property tax history

+5.3%/yr

Latest (2025): $460 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…