CashFlowRE
Sign in Sign up
1705 Anchorage Ct 🏷️ Likely Rental
D Composite 40.78
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Cash flow +7.8/30.0
  • Schools +4.7/10.0
  • Rent growth +3.7/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.0/10.0
  • DSCR +1.8/10.0
  • Appreciation +0.0/10.0

$399,900

1705 Anchorage Ct · Charlestown, IN 40059
3 bd · 3.0 ba · 2,608 sqft · SingleFamily · 80 Days on market
Built 2005 7,405 sqft lot $153/sqft · 22% below area Est $513k · 22% under $13/mo HOA

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

Listing remarks MLS

Nestled along the scenic Ohio River in the highly sought-after Yacht Club Estates community, this beautifully updated 3-bedroom, 3-bath home offers the perfect blend of relaxed river living and everyday family comfort. Located just minutes from Prospect's best dining, shopping, River Road, the Gene Snyder 265, and the brand-new Goshen Oldham Public Library, this home places you close to everything while still feeling like a private retreat. Designed for easy, low-maintenance living, the home features quality finishes throughout, including granite details, all new kitchen appliances (2024), a refreshed laundry room with granite sink and custom cabinetry, a new high-end Speed Queen washer and dryer, and a new roof installed in July 2025. The spacious layout offers both functionality and warmth, with room to grow thanks to an unfinished basement section already plumbed for an additional bathroom. Outside, enjoy a manageable fenced yard ideal for pets, play, or relaxing evenings without the upkeep of a large property. HOA services make life even easier with weekly mowing, seasonal landscaping, and trash pickup included for just $150/month. For those who love the outdoors and river lifestyle, inquire about the available 40-foot boat slip at the gated Rose Island Marina. Neighborhood amenities include convenient boat storage, a floating snack and drink bar, and summer food trucks that make every weekend feel like a getaway. Families will especially appreciate being located in the award-winning North Oldham County school district, with bus pickup conveniently nearby. Experience the charm of a close-knit river community paired with modern updates, low-maintenance living, and access to everything Prospect has to offer. This is more than a home — it's a lifestyle.

Key facts

  • Not in a flood zone
  • New cabinets
  • Granite sink

Tags

NOT IN A FLOOD ZONENEW KITCHEN APPLIANCESNEW ROOFGRANITE SINKNEW CABINETSNEW SHOWER ENCLOSURE

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 $399,900 price doesn't fit this home's estimated sale value (~$512,776) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/3.0-bath single-family listed at $400k.

Deal economics

  • At list price, monthly cash flow is $-453 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $320k (20.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $280k (30.0% below list).
  • Recommended offer: $280k (30.0% below list) — sets the bar for 1% rule.
  • Cap rate 4.9% vs local median 3.2% in Charlestown — 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 65/100 on livability (#352 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Oldham County (suburban): math 48% / reading 55% proficiency, ranked #6 of 165 in KY (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 16% free/reduced lunch — higher-income household profile.
  • Zoned schools: Harmony Elementary School (math 56% / reading 59%, grade C+, #45 of 676 statewide, top 7%, 632 students, 12% FRL); North Oldham Middle School (math 51% / reading 66%, grade B, #4 of 217 statewide, top 2%, 787 students, 11% FRL); North Oldham High School (math 67% / reading 63%, grade B, #2 of 254 statewide, top 0%, 995 students, 12% FRL) — zoned schools at 12% FRL track the district average.
  • Market conditions: Rents rising fast (+4.8%/yr); high-income renter base; 402 units permitted in Oldham County in 2024 (56 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • Oldham County population projected at +32% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 80 days — a 6% lower offer ($376k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y 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.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $280,099 (30.0% 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 80 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  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
0.70%
Cap rate
4.93%
Cash-on-cash
-4.85%
DSCR
0.78
GRM
11.9

CMA / ARV

ARV (median comp)
$512,776
List price
$399,900
Delta
-22.01%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1701 Anchorage Ct 0.02mi 3/2.0 2,660 (+2%) 0mo $425,000 $160 91
1804 Rivers Landing Dr 0.37mi 3/3.0 2,617 (+0%) 2mo $650,000 $248 80
1928 Rivers Landing Dr 0.07mi 4/3.0 (+1) 2,582 (-1%) 13mo $615,000 $238 79
1706 Victory Pl 0.18mi 4/3.5 (+1) 2,622 (+0%) 16mo $517,900 $198 70
1122 Riverside Dr 0.41mi 2/3.0 (-1) 2,475 (-5%) 2mo $430,000 $174 66
1626 Victory Ct 0.18mi 4/3.5 (+1) 2,740 (+5%) 13mo $475,000 $173 66
1916 Rivers Landing Dr 0.12mi 3/2.5 2,973 (+14%) 5mo $645,000 $217 65
1700 Coral Ct 0.13mi 4/2.5 (+1) 2,285 (-12%) 5mo $440,000 $193 62
1701 Coral Ct 0.11mi 4/2.0 (+1) 2,805 (+8%) 15mo $400,000 $143 61
2005 River View Ct 0.25mi 3/3.0 2,997 (+15%) 10mo $724,995 $242 55
1908 Landing Rd 0.48mi 4/3.5 (+1) 2,921 (+12%) 11mo $470,000 $161 42

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 · 4.81% rent growth · sell at horizon

5-year hold
IRR
-22.6%
Equity multiple
0.21×
Total profit
$-88,454
Equity at exit
$59,626
10-year hold
IRR
-13.1%
Equity multiple
0.18×
Total profit
$-92,107
Equity at exit
$34,576

Cash invested: $111,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Indiana
90 Strongly Landlord-Friendly · R+11
County
— inherits STATE
City
— inherits STATE
10-day pay-or-quit; landlord-favorable; preempted.

ZIP-level market 40059

Rents YoY
4.8%
Price-to-rent
11.9×

Monthly cashflow live

Estimated rent
$2,801 medium interval (Pro) →
Mortgage (P&I)
$2,097
Tax from tax record
$389 /mo · $4,664/yr
Insurance
$167
HOA
$13
Vacancy / Maint / Mgmt
$588
Net cashflow
$-453

Break-even live

Break-even rent $3,374
Max offer price $319,941
Occupancy floor

Sensitivity live

Price -10% $-226 -5% $-339 +0% $-453 +5% $-566 +10% $-679
Rent -10% $-674 -5% $-563 +0% $-453 +5% $-342 +10% $-231
Rate -1.0pp $-251 -0.5pp $-351 base $-453 +0.5pp $-556 +1.0pp $-662

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
$99,975
Closing costs
$11,997
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.

HOA detail

Monthly dues
$13 · $156/yr
Likely covers
trashlandscapingsecurity

Listing history 30 events

  1. 2026-06-21
    days on market $399,900 Active 80 DOM
  2. 2026-06-18
    days on market $399,900 Active 77 DOM
  3. 2026-06-17
    days on market $399,900 Active 76 DOM
  4. 2026-06-16
    days on market $399,900 Active 75 DOM
  5. 2026-06-15
    days on market $399,900 Active 74 DOM
  6. 2026-06-13
    days on market $399,900 Active 72 DOM
  7. 2026-06-10
    days on market $399,900 Active 69 DOM
  8. 2026-06-09
    days on market $399,900 Active 68 DOM
  9. 2026-06-08
    days on market $399,900 Active 67 DOM
  10. 2026-06-07
    days on market $399,900 Active 66 DOM
  11. 2026-06-05
    days on market $399,900 Active 63 DOM
  12. 2026-06-03
    days on market $399,900 Active 62 DOM
  13. 2026-06-02
    days on market $399,900 Active 61 DOM
  14. 2026-06-01
    days on market $399,900 Active 60 DOM
  15. 2026-05-31
    days on market $399,900 Active 59 DOM
  16. 2026-04-09
    price $399,900 1790-char remark
    Show marketing remark (1790 chars)

    Nestled along the scenic Ohio River in the highly sought-after Yacht Club Estates community, this beautifully updated 3-bedroom, 3-bath home offers the perfect blend of relaxed river living and everyday family comfort. Located just minutes from Prospect's best dining, shopping, River Road, the Gene Snyder 265, and the brand-new Goshen Oldham Public Library, this home places you close to everything while still feeling like a private retreat. Designed for easy, low-maintenance living, the home features quality finishes throughout, including granite details, all new kitchen appliances (2024), a refreshed laundry room with granite sink and custom cabinetry, a new high-end Speed Queen washer and dryer, and a new roof installed in July 2025. The spacious layout offers both functionality and warmth, with room to grow thanks to an unfinished basement section already plumbed for an additional bathroom. Outside, enjoy a manageable fenced yard ideal for pets, play, or relaxing evenings without the upkeep of a large property. HOA services make life even easier with weekly mowing, seasonal landscaping, and trash pickup included for just $150/month. For those who love the outdoors and river lifestyle, inquire about the available 40-foot boat slip at the gated Rose Island Marina. Neighborhood amenities include convenient boat storage, a floating snack and drink bar, and summer food trucks that make every weekend feel like a getaway. Families will especially appreciate being located in the award-winning North Oldham County school district, with bus pickup conveniently nearby. Experience the charm of a close-knit river community paired with modern updates, low-maintenance living, and access to everything Prospect has to offer. This is more than a home — it's a lifestyle.

  17. 2026-04-02
    listed $409,900 Active 1790-char remark
    Show marketing remark (1790 chars)

    Nestled along the scenic Ohio River in the highly sought-after Yacht Club Estates community, this beautifully updated 3-bedroom, 3-bath home offers the perfect blend of relaxed river living and everyday family comfort. Located just minutes from Prospect's best dining, shopping, River Road, the Gene Snyder 265, and the brand-new Goshen Oldham Public Library, this home places you close to everything while still feeling like a private retreat. Designed for easy, low-maintenance living, the home features quality finishes throughout, including granite details, all new kitchen appliances (2024), a refreshed laundry room with granite sink and custom cabinetry, a new high-end Speed Queen washer and dryer, and a new roof installed in July 2025. The spacious layout offers both functionality and warmth, with room to grow thanks to an unfinished basement section already plumbed for an additional bathroom. Outside, enjoy a manageable fenced yard ideal for pets, play, or relaxing evenings without the upkeep of a large property. HOA services make life even easier with weekly mowing, seasonal landscaping, and trash pickup included for just $150/month. For those who love the outdoors and river lifestyle, inquire about the available 40-foot boat slip at the gated Rose Island Marina. Neighborhood amenities include convenient boat storage, a floating snack and drink bar, and summer food trucks that make every weekend feel like a getaway. Families will especially appreciate being located in the award-winning North Oldham County school district, with bus pickup conveniently nearby. Experience the charm of a close-knit river community paired with modern updates, low-maintenance living, and access to everything Prospect has to offer. This is more than a home — it's a lifestyle.

  18. 2026-01-19
    price $420,000
  19. 2026-01-12
    price $430,000
  20. 2022-09-06
    soldstatus $375,000
  21. 2022-09-01
    soldstatus $375,000 Closed
  22. 2022-08-02
    status Pending
  23. 2022-07-13
    listed $375,000 Active
  24. 2022-07-11
    historical
  25. 2022-06-28
    listed $382,000 Active
  26. 2017-12-08
    soldstatus $273,000
  27. 2017-12-07
    soldstatus $273,000 Closed
  28. 2017-11-17
    historical Active Under Contract
  29. 2017-10-08
    listed $310,000 Active
  30. 2005-06-27
    soldstatus $247,500

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

Tax reassessment forecast IN · Partial reset (capped growth)

Current annual tax
$4,664 · $389/mo
Projected year-2 tax
$4,664 · $389/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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$33,612
− Mortgage interest
−$22,401
− Property taxes
−$4,664
− Insurance
−$2,000
− Repairs & maintenance
−$2,689
− Management
−$2,689
− HOA
−$156
− Depreciation
−$11,633
Taxable loss
−$12,620
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,029
After-tax cash flow
$-2,403/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
Oldham County
NCES district ID
2104530
Math proficiency
48% ▼ -15.00%
Reading proficiency
55% ▼ -14.00%
Median HH income
$84,329
Composite
47.29/100
National rank
#2303
State rank
#6 of 165 in KY

Livability — Charlestown

Score
65/100
State rank
#352
US rank
#13430

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Jefferson County · 790,184 people
City population
419,741
Metro
Louisville/Jefferson County, KY-IN
Population (ZIP)
20,892
Household income
$152,727
Rent vs Own
12.6% rent · 87.4% own
Severe rent burden
255.0

Population outlook (Oldham County) Hauer SSP2

Today (2025)
75,661 people
By 2030
80,948 · +7.0%
By 2040
90,894 · +20.1%
By 2050
100,168 · +32.4%
By 2075
123,605 · +63.4%
By 2100
133,523 · +76.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Asian 4% Two or more races 4% Black 4% Hispanic / Latino 2%
Common ancestry
Slovak 4% Italian 3% Romanian 2%
Foreign-born
8% · Canada, China
Languages at home
93% English-only · Other Indo-European 3% Chinese 1% Spanish 1%

Political lean MEDSL · Oldham

2024 margin
Strong R (+22.6) · D 37.7% · R 60.3% · Other 2.0%
2008→2024 swing
+8.1pp toward D · 2008: -30.7pp · 2024: -22.6pp
All cycles
2024: R+22.6 2020: R+21.4 2016: R+31.1 2012: R+36.6 2008: R+30.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -159.22%
Current HPI
229.5964
Rent YoY
▲ 4.81%
Metro
Louisville/Jefferson County, KY-IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+61.6% since first listed
15 events — show timeline
  • 2026-04-09 Price Changed $399,900 Metro Search MLS
  • 2026-04-02 Listed $409,900 Metro Search MLS
  • 2026-01-19 Price Changed $420,000 Metro Search MLS
  • 2026-01-12 Price Changed $430,000 Metro Search MLS
  • 2022-09-06 Sold (Public Records) $375,000 Public Records
  • 2022-09-01 Sold (MLS) $375,000 Metro Search MLS
  • 2022-08-02 Pending Metro Search MLS
  • 2022-07-13 Listed $375,000 Metro Search MLS
  • 2022-07-11 Listing Removed Metro Search MLS
  • 2022-06-28 Listed $382,000 Metro Search MLS
  • 2017-12-08 Sold (Public Records) $273,000 Public Records
  • 2017-12-07 Sold (MLS) $273,000 Metro Search MLS
  • 2017-11-17 Contingent Metro Search MLS
  • 2017-10-08 Listed $310,000 Metro Search MLS
  • 2005-06-27 Sold (Public Records) $247,500 Public Records

Property tax history

+5.8%/yr

Latest (2025): $4,664 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…