CashFlowRE
Sign in Sign up
1914 Anchorage Dr
C+ Composite 62.99
Why this score? — see what drove the C+ 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 +23.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.6/10.0
  • 1% rule +5.7/10.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$299,900

1914 Anchorage Dr · Chester, MD 21619
3 bd · 2.0 ba · 1,800 sqft · SingleFamily public records · 14 Days on market
Built 1977 0.41 ac lot Est $434k · 31% under

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

Listing remarks

Property is a combination of an Estate Sale (being sold As-Is) and a pre-approved short sale. 3Bd/2ba rancher on approximately . 4 acres. Well and septic. Livrm, dinrm, famrm w/ electric fireplace and kitchen. Off of the kitchen there is an enclosed room, concrete patio, and an additional screened-in patio. Backyard is partially fenced and has an in-ground pool (drained and in as-is condition) Convenient to Rte 50, Bay Bridge, and Annapolis. PR requests property be on the market for 7 days before reviewing any offer(s). PR and Asset Manager prefer using Gemini Title.

Key facts

  • In-ground pool
  • Convenient to rte 50
  • Partially fenced

Tags

ENCLOSED ROOMCONCRETE PATIOSCREENED-IN PATIOIN-GROUND POOLPARTIALLY FENCEDCONVENIENT TO RTE 50

Property features AI

Finance

  • Other: Ownership is fee simple

Exterior

  • Parking: Driveway; Garage(s) present
  • Utilities: Private sewer; Well water; Electric service
  • Home design: Detached home; Single-story living with main-level bedrooms and baths
  • Construction: Brick and vinyl siding exterior; Asphalt roof; Slab foundation; Building winterized; Year built source: Assessor
  • Exterior features: Personal pool; Above- and below-grade structures; Driveway

Interior

  • Kitchen: Kitchen (appliances not specified)
  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Electric baseboard heating; Electric hot water
  • Interior features: Living room, dining room, family room; Electric fireplace (1)
  • Laundry & utility: No basement

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/2.0-bath single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $563 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $300k).
  • Cap rate 8.5% vs local median 2.2% in Chester — 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 64/100 on livability (#281 in MD) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A-; Watch: schools D-, amenities F, commute F.
  • Queen Anne'S County Public Schools (rural): math 22% / reading 39% proficiency, ranked #7 of 24 in MD (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 133 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 320 units permitted in Queen Anne's County in 2024 (56 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($108k/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.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 29y 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 $110k; list at $300k implies a 173% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 73% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $299,900

Questions for the listing agent

  1. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.07%
Cap rate
8.54%
Cash-on-cash
8.04%
DSCR
1.36
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$433,800
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1914 Anchorage Dr 0.00mi 3/2.0 1,800 (0%) 0mo $299,900 $167 100
1921 Harbor Dr 0.07mi 3/2.5 2,000 (+11%) 1mo $519,900 $260 76
1903 Churchhill Ln 0.15mi 4/3.0 (+1) 1,682 (-7%) 7mo $405,000 $241 67
2723 Cox Neck Rd 0.18mi 4/2.5 (+1) 1,600 (-11%) 8mo $447,500 $280 59
2653 Cox Neck Rd 0.29mi 3/2.0 1,560 (-13%) 10mo $224,000 $144 56
1803 Chester Dr 0.49mi 4/2.0 (+1) 1,636 (-9%) 1mo $385,000 $235 56
224 Bayberry Dr 0.55mi 2/2.0 (-1) 1,913 (+6%) 5mo $550,000 $288 55
326 Hanna Ct 0.63mi 4/2.5 (+1) 1,840 (+2%) 7mo $400,000 $217 54
1839 Harbor Dr 0.34mi 4/2.0 (+1) 2,035 (+13%) 4mo $350,000 $172 54
1905-1907 Keister Dr 0.63mi 3/1.0 1,600 (-11%) 6mo $205,000 $128 43
112 Chessie Ct 0.71mi 3/2.5 2,066 (+15%) 3mo $510,000 $247 38
312 Hanna Ct 0.66mi 4/2.5 (+1) 1,988 (+10%) 8mo $492,500 $248 38

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
-4.1%
Equity multiple
0.85×
Total profit
$-12,769
Equity at exit
$44,716
10-year hold
IRR
5.6%
Equity multiple
1.42×
Total profit
$34,968
Equity at exit
$25,930

Cash invested: $83,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
27 Tenant-Leaning
State Maryland
27 Tenant-Leaning · D+14
County
— inherits STATE
City
— inherits STATE
Failure-to-pay is dismissed if cured before judgment; Baltimore has just-cause; strict deposit rules.

ZIP-level market 21619

Home prices YoY
-20.6%
Active inventory
133
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$3,201 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$268 /mo · $3,220/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$672
Net cashflow
$563

Break-even live

Break-even rent $2,489
Max offer price $299,900
Occupancy floor 77%

Sensitivity live

Price -10% $733 -5% $648 +0% $563 +5% $478 +10% $393
Rent -10% $310 -5% $436 +0% $563 +5% $689 +10% $816
Rate -1.0pp $714 -0.5pp $639 base $563 +0.5pp $485 +1.0pp $406

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
$74,975
Closing costs
$8,997
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
106 Blenny Ln Chester, MD 3.0 2.5 1899 $2,899 $1.53 44d 1 1.08mi
230 Switchgrass Way #21 Chester, MD 3.0 2.5 2602 $4,300 $1.65 2d 1 1.18mi

Listing history 8 events

  1. 2026-05-04
    status Pending
  2. 2026-04-20
    listed $299,900 Active
  3. 1999-01-08
    historical
  4. 1997-12-14
    soldstatus $110,000
  5. 1997-10-28
    historical
  6. 1997-07-17
    listed $114,900
  7. 1997-06-24
    listed
  8. 1993-08-30
    soldstatus $130,000

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

Tax reassessment forecast MD · Partial reset (capped growth)

Current annual tax
$3,220 · $268/mo
Projected year-2 tax
$3,245 · $270/mo
Expected delta
+$24/yr (+$2/mo · 0.8%)

ⓘ 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 8/10 Severe 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 73% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$38,413
− Mortgage interest
−$16,799
− Property taxes
−$3,220
− Insurance
−$1,500
− Repairs & maintenance
−$3,073
− Management
−$3,073
− Depreciation
−$8,724
Taxable income
$2,023
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$486
After-tax cash flow
$6,268/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
Queen Anne'S County Public Schools
NCES district ID
2400540
Math proficiency
22% ▼ -30.00%
Reading proficiency
39% ▼ -22.00%
Median HH income
$84,577
Composite
29.86/100
National rank
#6406
State rank
#7 of 24 in MD

Livability — Chester

Score
64/100
State rank
#281
US rank
#14440

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chester, MD
County
Queen Annes County · 6,152 people
City population
6,152
Metro
Baltimore-Columbia-Towson, MD
Population (ZIP)
6,152
Household income
$107,639
Rent vs Own
24.9% rent · 75.1% own
Severe rent burden
92.0

Population outlook (Queen Anne's County) Hauer SSP2

Today (2025)
51,149 people
By 2030
51,979 · +1.6%
By 2040
52,728 · +3.1%
By 2050
51,828 · +1.3%
By 2075
50,169 · -1.9%
By 2100
44,442 · -13.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Black 8% Hispanic / Latino 5% Two or more races 4% Asian 1%
Common ancestry
Romanian 6% Lithuanian 2% Slovak 2%
Foreign-born
8% · Canada, Dominican Republic
Languages at home
91% English-only · Spanish 4% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Queen Anne's

2024 margin
Strong R (+27.8) · D 35.1% · R 62.9% · Other 2.1%
2008→2024 swing
-0.7pp no change · 2008: -27.1pp · 2024: -27.8pp
All cycles
2024: R+27.8 2020: R+26.5 2016: R+36.1 2012: R+30.1 2008: R+27.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.51%
Current HPI
217.6726
Rent YoY
Metro
Baltimore-Columbia-Towson, MD
State GDP YoY
▲ 2.97%
F500 in state
12

Industry mix (Fortune 500 HQ in MD)

Industry F500 HQs Revenue

Price history

+130.7% since first listed
8 events — show timeline
  • 2026-05-04 Pending BRIGHT MLS
  • 2026-04-20 Listed $299,900 BRIGHT MLS
  • 1999-01-08 Delisted MRIS
  • 1997-12-14 Sold (MLS) $110,000 MRIS
  • 1997-10-28 Delisted MRIS
  • 1997-07-17 Listed $114,900 MRIS
  • 1997-06-24 Listed MRIS
  • 1993-08-30 Sold (Public Records) $130,000 Public Records

Property tax history

+3.3%/yr

Latest (2025): $3,220 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…