CashFlowRE
Sign in Sign up
Ashton Plan 🏗️ New Construction
F Composite 33.41
Why this score? — see what drove the F 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 +8.1/30.0
  • ARV discount +7.5/15.0
  • Condition / age +4.0/5.0
  • Livability +3.8/5.0
  • Schools +2.8/10.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • DSCR +2.2/10.0
  • Appreciation +0.0/10.0

$280,990

Ashton Plan · Shelbyville, KY 40065
3 bd · 2.0 ba · 1,354 sqft · SingleFamily · 953 Days on market
Good condition

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Picture yourself in The Ashton - a flexible ranch-style floorplan by Arbor Homes! Starting at 1,356 square feet, The Ashton offers a split layout ideal for families or first-time homeowners. Featuring three bedrooms and two full baths, this home provides plenty of room to personalize with your choice of finishes and upgrades. Step inside from the inviting front porch to a bright, open layout. Two secondary bedrooms sit off the foyer, perfect for guests or a home office, with a full bathroom conveniently in between. Throughout the home, multiple closets provide generous storage space. The spacious great room flows seamlessly into the modern kitchen, designed for entertaining or everyday meals. Add an optional sunroom to enjoy natural light year-round. On the opposite side of the home, the private primary suite offers a large walk-in closet and an optional double bowl vanity with various shower configurations. With customizable elevations and design options, The Ashton gives you the flexibility to create a home that truly fits your lifestyle.

Key facts

  • 2 parking spots
  • Listed 953 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. The $280,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $306,260.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $281k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-294 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $264k (6.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $231k (17.9% below list).
  • Recommended offer: $231k (17.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.1% vs local median 3.5% in Shelbyville — 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 75/100 on livability (#101 in KY, #4,143 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: schools D, amenities F, commute F.
  • Shelby County (town): math 26% / reading 37% proficiency, ranked #77 of 165 in KY (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 292 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 237 units permitted in Shelby County in 2024 (0 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($78k/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 $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Shelby County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 953 days — a 12% lower offer ($247k) is reasonable based on typical stale-listing flexibility.
Recommended offer $230,715 (17.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 953 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.75%
Cap rate
5.14%
Cash-on-cash
-4.11%
DSCR
0.82
GRM
11.1

CMA / ARV

ARV (median comp)
$306,260
List price
$280,990
Delta
-8.25%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1022 Stratton Way 0.03mi 3/2.0 1,354 (0%) 14mo $280,000 $207 87
215 Woodfield Cir 0.70mi 3/2.0 1,344 (-1%) 4mo $298,000 $222 63
154 Woodfield Cir 0.58mi 3/2.0 1,401 (+4%) 7mo $277,500 $198 62
33 Woodfield Ct 0.70mi 3/2.0 1,356 (+0%) 6mo $315,000 $232 62
150 Woodfield Cir 0.58mi 3/2.5 1,380 (+2%) 9mo $297,500 $216 60
304 Webbmont Cir 0.59mi 3/1.0 1,358 (+0%) 14mo $189,000 $139 56
313 Woodfield Cir 0.68mi 3/2.0 1,343 (-1%) 18mo $265,000 $197 52
203 Woodfield Cir 0.67mi 4/2.0 (+1) 1,499 (+11%) 1mo $275,000 $183 46
405 Eastview Cir 0.69mi 3/2.0 1,216 (-10%) 17mo $202,000 $166 37
420 Frankfort Rd 0.71mi 4/1.0 (+1) 1,432 (+6%) 14mo $235,000 $164 36
406 Eastview Cir 0.67mi 2/1.0 (-1) 1,170 (-14%) 21mo $170,000 $145 20

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-23.2%
Equity multiple
0.20×
Total profit
$-68,307
Equity at exit
$45,664
10-year hold
IRR
-17.8%
Equity multiple
0.03×
Total profit
$-83,438
Equity at exit
$26,480

Cash invested: $85,753 (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 40065

Active inventory
292
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,307 medium interval (Pro) →
Mortgage (P&I)
$1,606
Tax est. 1.5%
$383 /mo · $4,594/yr
Insurance
$128
HOA
$0
Vacancy / Maint / Mgmt
$485
Net cashflow
$-294

Break-even live

Break-even rent $2,679
Max offer price $263,740
Occupancy floor

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
$76,565
Closing costs
$9,188
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4266 Tingle Dr Shelbyville, KY 4.0 2.5 1760 $2,695 $1.53 43d 1 0.08mi
131 Karen Ct Shelbyville, KY 3.0 2.0 1200 $1,500 $1.25 10d 1 1.14mi
127 Karen Ct Shelbyville, KY 3.0 2.0 1200 $1,500 $1.25 23d 1 1.15mi
6041 Edgemont Way Shelbyville, KY 3.0 2.0 1489 $2,325 $1.56 43d 1 1.45mi

Listing history 32 events

  1. 2026-06-18
    days on market $280,990 Active 953 DOM
  2. 2026-06-17
    days on market $280,990 Active 952 DOM
  3. 2026-06-16
    days on market $280,990 Active 951 DOM
  4. 2026-06-15
    days on market $280,990 Active 950 DOM
  5. 2026-06-13
    days on market $280,990 Active 948 DOM
  6. 2026-06-13
    days on market $280,990 Active 947 DOM
  7. 2026-06-10
    days on market $280,990 Active 945 DOM
  8. 2026-06-09
    days on market $280,990 Active 944 DOM
  9. 2026-06-08
    days on market $280,990 Active 943 DOM
  10. 2026-06-07
    days on market $280,990 Active 942 DOM
  11. 2026-06-05
    days on market $280,990 Active 939 DOM
  12. 2026-06-03
    days on market $280,990 Active 938 DOM
  13. 2026-06-02
    pricedays on market $280,990 Active 937 DOM
  14. 2026-06-01
    days on market $279,990 Active 936 DOM
  15. 2026-05-31
    days on market $279,990 Active 935 DOM
  16. 2026-03-17
    price $279,990 1056-char remark
    Show marketing remark (1056 chars)

    Picture yourself in The Ashton - a flexible ranch-style floorplan by Arbor Homes! Starting at 1,356 square feet, The Ashton offers a split layout ideal for families or first-time homeowners. Featuring three bedrooms and two full baths, this home provides plenty of room to personalize with your choice of finishes and upgrades. Step inside from the inviting front porch to a bright, open layout. Two secondary bedrooms sit off the foyer, perfect for guests or a home office, with a full bathroom conveniently in between. Throughout the home, multiple closets provide generous storage space. The spacious great room flows seamlessly into the modern kitchen, designed for entertaining or everyday meals. Add an optional sunroom to enjoy natural light year-round. On the opposite side of the home, the private primary suite offers a large walk-in closet and an optional double bowl vanity with various shower configurations. With customizable elevations and design options, The Ashton gives you the flexibility to create a home that truly fits your lifestyle.

  17. 2026-03-04
    price $278,990 1056-char remark
    Show marketing remark (1056 chars)

    Picture yourself in The Ashton - a flexible ranch-style floorplan by Arbor Homes! Starting at 1,356 square feet, The Ashton offers a split layout ideal for families or first-time homeowners. Featuring three bedrooms and two full baths, this home provides plenty of room to personalize with your choice of finishes and upgrades. Step inside from the inviting front porch to a bright, open layout. Two secondary bedrooms sit off the foyer, perfect for guests or a home office, with a full bathroom conveniently in between. Throughout the home, multiple closets provide generous storage space. The spacious great room flows seamlessly into the modern kitchen, designed for entertaining or everyday meals. Add an optional sunroom to enjoy natural light year-round. On the opposite side of the home, the private primary suite offers a large walk-in closet and an optional double bowl vanity with various shower configurations. With customizable elevations and design options, The Ashton gives you the flexibility to create a home that truly fits your lifestyle.

  18. 2026-02-01
    price $277,990 1056-char remark
    Show marketing remark (1056 chars)

    Picture yourself in The Ashton - a flexible ranch-style floorplan by Arbor Homes! Starting at 1,356 square feet, The Ashton offers a split layout ideal for families or first-time homeowners. Featuring three bedrooms and two full baths, this home provides plenty of room to personalize with your choice of finishes and upgrades. Step inside from the inviting front porch to a bright, open layout. Two secondary bedrooms sit off the foyer, perfect for guests or a home office, with a full bathroom conveniently in between. Throughout the home, multiple closets provide generous storage space. The spacious great room flows seamlessly into the modern kitchen, designed for entertaining or everyday meals. Add an optional sunroom to enjoy natural light year-round. On the opposite side of the home, the private primary suite offers a large walk-in closet and an optional double bowl vanity with various shower configurations. With customizable elevations and design options, The Ashton gives you the flexibility to create a home that truly fits your lifestyle.

  19. 2025-10-03
    price $276,990 1056-char remark
    Show marketing remark (1056 chars)

    Picture yourself in The Ashton - a flexible ranch-style floorplan by Arbor Homes! Starting at 1,356 square feet, The Ashton offers a split layout ideal for families or first-time homeowners. Featuring three bedrooms and two full baths, this home provides plenty of room to personalize with your choice of finishes and upgrades. Step inside from the inviting front porch to a bright, open layout. Two secondary bedrooms sit off the foyer, perfect for guests or a home office, with a full bathroom conveniently in between. Throughout the home, multiple closets provide generous storage space. The spacious great room flows seamlessly into the modern kitchen, designed for entertaining or everyday meals. Add an optional sunroom to enjoy natural light year-round. On the opposite side of the home, the private primary suite offers a large walk-in closet and an optional double bowl vanity with various shower configurations. With customizable elevations and design options, The Ashton gives you the flexibility to create a home that truly fits your lifestyle.

  20. 2025-09-05
    price $275,990 1056-char remark
    Show marketing remark (1056 chars)

    Picture yourself in The Ashton - a flexible ranch-style floorplan by Arbor Homes! Starting at 1,356 square feet, The Ashton offers a split layout ideal for families or first-time homeowners. Featuring three bedrooms and two full baths, this home provides plenty of room to personalize with your choice of finishes and upgrades. Step inside from the inviting front porch to a bright, open layout. Two secondary bedrooms sit off the foyer, perfect for guests or a home office, with a full bathroom conveniently in between. Throughout the home, multiple closets provide generous storage space. The spacious great room flows seamlessly into the modern kitchen, designed for entertaining or everyday meals. Add an optional sunroom to enjoy natural light year-round. On the opposite side of the home, the private primary suite offers a large walk-in closet and an optional double bowl vanity with various shower configurations. With customizable elevations and design options, The Ashton gives you the flexibility to create a home that truly fits your lifestyle.

  21. 2025-08-05
    price $274,990 1056-char remark
    Show marketing remark (1056 chars)

    Picture yourself in The Ashton - a flexible ranch-style floorplan by Arbor Homes! Starting at 1,356 square feet, The Ashton offers a split layout ideal for families or first-time homeowners. Featuring three bedrooms and two full baths, this home provides plenty of room to personalize with your choice of finishes and upgrades. Step inside from the inviting front porch to a bright, open layout. Two secondary bedrooms sit off the foyer, perfect for guests or a home office, with a full bathroom conveniently in between. Throughout the home, multiple closets provide generous storage space. The spacious great room flows seamlessly into the modern kitchen, designed for entertaining or everyday meals. Add an optional sunroom to enjoy natural light year-round. On the opposite side of the home, the private primary suite offers a large walk-in closet and an optional double bowl vanity with various shower configurations. With customizable elevations and design options, The Ashton gives you the flexibility to create a home that truly fits your lifestyle.

  22. 2025-07-23
    price $272,990 1056-char remark
    Show marketing remark (1056 chars)

    Picture yourself in The Ashton - a flexible ranch-style floorplan by Arbor Homes! Starting at 1,356 square feet, The Ashton offers a split layout ideal for families or first-time homeowners. Featuring three bedrooms and two full baths, this home provides plenty of room to personalize with your choice of finishes and upgrades. Step inside from the inviting front porch to a bright, open layout. Two secondary bedrooms sit off the foyer, perfect for guests or a home office, with a full bathroom conveniently in between. Throughout the home, multiple closets provide generous storage space. The spacious great room flows seamlessly into the modern kitchen, designed for entertaining or everyday meals. Add an optional sunroom to enjoy natural light year-round. On the opposite side of the home, the private primary suite offers a large walk-in closet and an optional double bowl vanity with various shower configurations. With customizable elevations and design options, The Ashton gives you the flexibility to create a home that truly fits your lifestyle.

  23. 2025-07-08
    price $271,990 1056-char remark
    Show marketing remark (1056 chars)

    Picture yourself in The Ashton - a flexible ranch-style floorplan by Arbor Homes! Starting at 1,356 square feet, The Ashton offers a split layout ideal for families or first-time homeowners. Featuring three bedrooms and two full baths, this home provides plenty of room to personalize with your choice of finishes and upgrades. Step inside from the inviting front porch to a bright, open layout. Two secondary bedrooms sit off the foyer, perfect for guests or a home office, with a full bathroom conveniently in between. Throughout the home, multiple closets provide generous storage space. The spacious great room flows seamlessly into the modern kitchen, designed for entertaining or everyday meals. Add an optional sunroom to enjoy natural light year-round. On the opposite side of the home, the private primary suite offers a large walk-in closet and an optional double bowl vanity with various shower configurations. With customizable elevations and design options, The Ashton gives you the flexibility to create a home that truly fits your lifestyle.

  24. 2025-04-01
    price $270,990 1056-char remark
    Show marketing remark (1056 chars)

    Picture yourself in The Ashton - a flexible ranch-style floorplan by Arbor Homes! Starting at 1,356 square feet, The Ashton offers a split layout ideal for families or first-time homeowners. Featuring three bedrooms and two full baths, this home provides plenty of room to personalize with your choice of finishes and upgrades. Step inside from the inviting front porch to a bright, open layout. Two secondary bedrooms sit off the foyer, perfect for guests or a home office, with a full bathroom conveniently in between. Throughout the home, multiple closets provide generous storage space. The spacious great room flows seamlessly into the modern kitchen, designed for entertaining or everyday meals. Add an optional sunroom to enjoy natural light year-round. On the opposite side of the home, the private primary suite offers a large walk-in closet and an optional double bowl vanity with various shower configurations. With customizable elevations and design options, The Ashton gives you the flexibility to create a home that truly fits your lifestyle.

  25. 2025-03-01
    price $268,990 1056-char remark
    Show marketing remark (1056 chars)

    Picture yourself in The Ashton - a flexible ranch-style floorplan by Arbor Homes! Starting at 1,356 square feet, The Ashton offers a split layout ideal for families or first-time homeowners. Featuring three bedrooms and two full baths, this home provides plenty of room to personalize with your choice of finishes and upgrades. Step inside from the inviting front porch to a bright, open layout. Two secondary bedrooms sit off the foyer, perfect for guests or a home office, with a full bathroom conveniently in between. Throughout the home, multiple closets provide generous storage space. The spacious great room flows seamlessly into the modern kitchen, designed for entertaining or everyday meals. Add an optional sunroom to enjoy natural light year-round. On the opposite side of the home, the private primary suite offers a large walk-in closet and an optional double bowl vanity with various shower configurations. With customizable elevations and design options, The Ashton gives you the flexibility to create a home that truly fits your lifestyle.

  26. 2024-10-01
    price $267,990 1056-char remark
    Show marketing remark (1056 chars)

    Picture yourself in The Ashton - a flexible ranch-style floorplan by Arbor Homes! Starting at 1,356 square feet, The Ashton offers a split layout ideal for families or first-time homeowners. Featuring three bedrooms and two full baths, this home provides plenty of room to personalize with your choice of finishes and upgrades. Step inside from the inviting front porch to a bright, open layout. Two secondary bedrooms sit off the foyer, perfect for guests or a home office, with a full bathroom conveniently in between. Throughout the home, multiple closets provide generous storage space. The spacious great room flows seamlessly into the modern kitchen, designed for entertaining or everyday meals. Add an optional sunroom to enjoy natural light year-round. On the opposite side of the home, the private primary suite offers a large walk-in closet and an optional double bowl vanity with various shower configurations. With customizable elevations and design options, The Ashton gives you the flexibility to create a home that truly fits your lifestyle.

  27. 2024-09-01
    price $266,990 1056-char remark
    Show marketing remark (1056 chars)

    Picture yourself in The Ashton - a flexible ranch-style floorplan by Arbor Homes! Starting at 1,356 square feet, The Ashton offers a split layout ideal for families or first-time homeowners. Featuring three bedrooms and two full baths, this home provides plenty of room to personalize with your choice of finishes and upgrades. Step inside from the inviting front porch to a bright, open layout. Two secondary bedrooms sit off the foyer, perfect for guests or a home office, with a full bathroom conveniently in between. Throughout the home, multiple closets provide generous storage space. The spacious great room flows seamlessly into the modern kitchen, designed for entertaining or everyday meals. Add an optional sunroom to enjoy natural light year-round. On the opposite side of the home, the private primary suite offers a large walk-in closet and an optional double bowl vanity with various shower configurations. With customizable elevations and design options, The Ashton gives you the flexibility to create a home that truly fits your lifestyle.

  28. 2024-08-01
    price $265,990 1056-char remark
    Show marketing remark (1056 chars)

    Picture yourself in The Ashton - a flexible ranch-style floorplan by Arbor Homes! Starting at 1,356 square feet, The Ashton offers a split layout ideal for families or first-time homeowners. Featuring three bedrooms and two full baths, this home provides plenty of room to personalize with your choice of finishes and upgrades. Step inside from the inviting front porch to a bright, open layout. Two secondary bedrooms sit off the foyer, perfect for guests or a home office, with a full bathroom conveniently in between. Throughout the home, multiple closets provide generous storage space. The spacious great room flows seamlessly into the modern kitchen, designed for entertaining or everyday meals. Add an optional sunroom to enjoy natural light year-round. On the opposite side of the home, the private primary suite offers a large walk-in closet and an optional double bowl vanity with various shower configurations. With customizable elevations and design options, The Ashton gives you the flexibility to create a home that truly fits your lifestyle.

  29. 2024-05-01
    price $264,990 1056-char remark
    Show marketing remark (1056 chars)

    Picture yourself in The Ashton - a flexible ranch-style floorplan by Arbor Homes! Starting at 1,356 square feet, The Ashton offers a split layout ideal for families or first-time homeowners. Featuring three bedrooms and two full baths, this home provides plenty of room to personalize with your choice of finishes and upgrades. Step inside from the inviting front porch to a bright, open layout. Two secondary bedrooms sit off the foyer, perfect for guests or a home office, with a full bathroom conveniently in between. Throughout the home, multiple closets provide generous storage space. The spacious great room flows seamlessly into the modern kitchen, designed for entertaining or everyday meals. Add an optional sunroom to enjoy natural light year-round. On the opposite side of the home, the private primary suite offers a large walk-in closet and an optional double bowl vanity with various shower configurations. With customizable elevations and design options, The Ashton gives you the flexibility to create a home that truly fits your lifestyle.

  30. 2024-04-01
    price $263,990 1056-char remark
    Show marketing remark (1056 chars)

    Picture yourself in The Ashton - a flexible ranch-style floorplan by Arbor Homes! Starting at 1,356 square feet, The Ashton offers a split layout ideal for families or first-time homeowners. Featuring three bedrooms and two full baths, this home provides plenty of room to personalize with your choice of finishes and upgrades. Step inside from the inviting front porch to a bright, open layout. Two secondary bedrooms sit off the foyer, perfect for guests or a home office, with a full bathroom conveniently in between. Throughout the home, multiple closets provide generous storage space. The spacious great room flows seamlessly into the modern kitchen, designed for entertaining or everyday meals. Add an optional sunroom to enjoy natural light year-round. On the opposite side of the home, the private primary suite offers a large walk-in closet and an optional double bowl vanity with various shower configurations. With customizable elevations and design options, The Ashton gives you the flexibility to create a home that truly fits your lifestyle.

  31. 2024-03-01
    price $260,990 1056-char remark
    Show marketing remark (1056 chars)

    Picture yourself in The Ashton - a flexible ranch-style floorplan by Arbor Homes! Starting at 1,356 square feet, The Ashton offers a split layout ideal for families or first-time homeowners. Featuring three bedrooms and two full baths, this home provides plenty of room to personalize with your choice of finishes and upgrades. Step inside from the inviting front porch to a bright, open layout. Two secondary bedrooms sit off the foyer, perfect for guests or a home office, with a full bathroom conveniently in between. Throughout the home, multiple closets provide generous storage space. The spacious great room flows seamlessly into the modern kitchen, designed for entertaining or everyday meals. Add an optional sunroom to enjoy natural light year-round. On the opposite side of the home, the private primary suite offers a large walk-in closet and an optional double bowl vanity with various shower configurations. With customizable elevations and design options, The Ashton gives you the flexibility to create a home that truly fits your lifestyle.

  32. 2023-11-08
    listed $258,990 Active 1056-char remark
    Show marketing remark (1056 chars)

    Picture yourself in The Ashton - a flexible ranch-style floorplan by Arbor Homes! Starting at 1,356 square feet, The Ashton offers a split layout ideal for families or first-time homeowners. Featuring three bedrooms and two full baths, this home provides plenty of room to personalize with your choice of finishes and upgrades. Step inside from the inviting front porch to a bright, open layout. Two secondary bedrooms sit off the foyer, perfect for guests or a home office, with a full bathroom conveniently in between. Throughout the home, multiple closets provide generous storage space. The spacious great room flows seamlessly into the modern kitchen, designed for entertaining or everyday meals. Add an optional sunroom to enjoy natural light year-round. On the opposite side of the home, the private primary suite offers a large walk-in closet and an optional double bowl vanity with various shower configurations. With customizable elevations and design options, The Ashton gives you the flexibility to create a home that truly fits your lifestyle.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$27,686
− Mortgage interest
−$17,155
− Property taxes
−$4,594
− Insurance
−$1,531
− Repairs & maintenance
−$2,215
− Management
−$2,215
− Depreciation
−$8,909
Taxable loss
−$8,934
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,144
After-tax cash flow
$-1,382/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

The Ashton by Arbor Homes is a well-maintained, move-in-ready single-family home with a good condition score. It offers a spacious floor plan, modern kitchen, and well-maintained exterior. Potential buyers/tenants can expect a smooth move-in experience with minor cosmetic updates to enhance its value.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping the front yard — A well-maintained front yard can improve curb appeal and attract potential buyers/tenants.
  • Both Adding a smart home system — A smart home system can increase the home's value by making it more energy-efficient and convenient for potential buyers/tenants.
  • Both Upgrading the kitchen appliances — Upgrading to more modern or energy-efficient appliances can increase the home's value and appeal to potential buyers/tenants.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping the front yard — A well-maintained front yard can improve curb appeal and attract potential buyers/tenants.
  • Both Adding a smart home system — A smart home system can increase the home's value by making it more energy-efficient and convenient for potential buyers/tenants.
  • Both Upgrading the kitchen appliances — Upgrading to more modern or energy-efficient appliances can increase the home's value and appeal to potential buyers/tenants.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Shelby County
NCES district ID
2105320
Math proficiency
26% ▼ -10.00%
Reading proficiency
37% ▼ -11.00%
Median HH income
$58,163
Composite
28.19/100
National rank
#6809
State rank
#77 of 165 in KY

Livability — Shelbyville

Score
75/100
State rank
#101
US rank
#4143

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Shelby County · 32,160 people
City population
32,160
Metro
Louisville/Jefferson County, KY-IN
Population (ZIP)
32,160
Household income
$77,869
Rent vs Own
31.7% rent · 68.3% own
Severe rent burden
655.0

Population outlook (Shelby County) Hauer SSP2

Today (2025)
52,947 people
By 2030
56,624 · +6.9%
By 2040
63,983 · +20.8%
By 2050
70,917 · +33.9%
By 2075
87,345 · +65.0%
By 2100
97,345 · +83.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 14% Two or more races 10% Black 6% Asian 1%
Hispanic origin (detail)
Mexican 7% Puerto Rican 1%
Common ancestry
Slovak 3% Serbian 2% Italian 2%
Foreign-born
8% · Canada
Languages at home
87% English-only · Spanish 11% Tagalog/Filipino 1% Other Asian/Pacific 1%

Political lean MEDSL · Shelby

2024 margin
Solid R (+34.7) · D 31.8% · R 66.5% · Other 1.7%
2008→2024 swing
-10.0pp toward R · 2008: -24.7pp · 2024: -34.7pp
All cycles
2024: R+34.7 2020: R+29.6 2016: R+33.6 2012: R+27.6 2008: R+24.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -144.73%
Current HPI
177.2875
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

+8.1% since first listed
17 events — show timeline
  • 2026-03-17 Price Changed $279,990 Zillow
  • 2026-03-04 Price Changed $278,990 Zillow
  • 2026-02-01 Price Changed $277,990 Zillow
  • 2025-10-03 Price Changed $276,990 Zillow
  • 2025-09-05 Price Changed $275,990 Zillow
  • 2025-08-05 Price Changed $274,990 Zillow
  • 2025-07-23 Price Changed $272,990 Zillow
  • 2025-07-08 Price Changed $271,990 Zillow
  • 2025-04-01 Price Changed $270,990 Zillow
  • 2025-03-01 Price Changed $268,990 Zillow
  • 2024-10-01 Price Changed $267,990 Zillow
  • 2024-09-01 Price Changed $266,990 Zillow
  • 2024-08-01 Price Changed $265,990 Zillow
  • 2024-05-01 Price Changed $264,990 Zillow
  • 2024-04-01 Price Changed $263,990 Zillow
  • 2024-03-01 Price Changed $260,990 Zillow
  • 2023-11-08 Listed $258,990 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…