CashFlowRE
Sign in Sign up
408 Chestnut St
D- Composite 37.82
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 +8.1/30.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.1/10.0
  • 1% rule +1.6/10.0
  • Appreciation +0.0/10.0

$199,000

408 Chestnut St · Anaconda-Deer Lodge County, MT 59711
2 bd · 2.0 ba · 2,156 sqft · SingleFamily public records · 141 Days on market
Built 1900 3,485 sqft lot Est $338k · 41% under

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

Listing remarks MLS

Attention Investors! This would make a great rental property-Remodel was started but not finished! Overall square ft up and down more than 2100! Detached 2-car garage and fenced back yard! Home being sold as is! Will not last long!

Key facts

  • Fenced yard
  • Firepit ring
  • Deck off back

Tags

TWO STORY FOURSQUARE HOUSESPACIOUS OPEN LIVING AREAFENCED YARDFIREPIT RINGBACK PATIODECK OFF BACK

Property features AI

Exterior

  • Parking: 2-car garage
  • Utilities: Cable connected; Electricity connected
  • Home design: Single family residence; Two levels
  • Construction: Partial basement (concrete)
  • Exterior features: Balcony; Fire pit; Covered, deck, enclosed porch; Back yard wood fencing; Metal roof; Level topography/lot; Asphalt road access

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Bathrooms: 1 full bathroom; 1 three-quarter bathroom
  • Heating & cooling: Natural gas heating; Baseboard heating; Electric heating; Hot water heating; Wood stove
  • Interior features: Open floor plan; Vaulted ceilings; Walk-in closets; High-speed internet
  • Laundry & utility: Washer; Dryer; Washer hookup; Partial concrete 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 2-bed/2.0-bath single-family listed at $199k.

Deal economics

  • At list price, monthly cash flow is $-198 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $164k (17.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $131k (34.1% below list).
  • Recommended offer: $131k (34.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.1% vs local median 2.9% in Anaconda-Deer Lodge County — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Anaconda H S (town): math 35% / reading 45% proficiency, ranked #155 of 339 in MT (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Fred Moodry Intermediate (math 28% / reading 38%, grade F, #209 of 293 statewide, top 72%, 284 students, 0% FRL); Anaconda Jr High School (math 22% / reading 32%, grade F, #115 of 146 statewide, top 79%, 176 students, 0% FRL); Anaconda Sr High School (math 17% / reading 32%, grade F, #80 of 132 statewide, top 80%, 281 students, 0% FRL).
  • Market conditions: 123 active listings in the ZIP; 20 units permitted in Deer Lodge County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Deer Lodge County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 141 days — a 12% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y ago; this cycle's ask has dropped $41k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,050 (34.1% 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 141 days. Have you received any prior offers? Is the seller open to a 34% concession, seller financing, or rate buy-down credit?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
0.66%
Cap rate
5.10%
Cash-on-cash
-4.26%
DSCR
0.81
GRM
12.7

CMA / ARV

ARV (on-the-fly)
$338,492
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
413 & 415 E 4th St 0.02mi 3/1.5 (+1) 2,046 (-5%) 9mo $275,000 $134 76
505 Oak St 0.20mi 3/2.0 (+1) 2,025 (-6%) 8mo $195,000 $96 69
523 Hickory St 0.34mi 3/3.0 (+1) 2,114 (-2%) 8mo $349,000 $165 65
610 Hickory St 0.39mi 2/1.5 2,285 (+6%) 8mo $320,000 $140 64
211 Elm St 0.56mi 2/1.0 2,232 (+4%) 7mo $225,000 $101 58
612 E 3rd St 0.16mi 3/1.5 (+1) 2,417 (+12%) 11mo $235,000 $97 56
44 Prosperity St 0.42mi 3/2.0 (+1) 2,285 (+6%) 13mo $585,000 $256 54
504 Locust St 0.43mi 3/1.0 (+1) 2,335 (+8%) 12mo $225,000 $96 47
303 Sharon Ct 0.63mi 3/2.0 (+1) 2,000 (-7%) 11mo $359,000 $180 44
609 W 3rd St 0.66mi 3/1.0 (+1) 2,041 (-5%) 9mo $329,000 $161 44
412 Maple St 0.50mi 3/1.0 (+1) 1,940 (-10%) 12mo $325,000 $168 41
1216 Elaine Dr 0.70mi 3/2.0 (+1) 1,900 (-12%) 8mo $299,000 $157 36

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
-23.5%
Equity multiple
0.19×
Total profit
$-44,907
Equity at exit
$29,672
10-year hold
IRR
-18.5%
Equity multiple
0.00×
Total profit
$-55,595
Equity at exit
$17,206

Cash invested: $55,720 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
82 Strongly Landlord-Friendly
State Montana
82 Strongly Landlord-Friendly · R+11
County
— inherits STATE
City
— inherits STATE
30-day notice; no rent control; preempted; rural-skewed market.

ZIP-level market 59711

Home prices YoY
-30.4%
Active inventory
123
Price-to-rent
12.7×

Monthly cashflow live

Estimated rent
$1,310 medium interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$107 /mo · $1,278/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$-198

Break-even live

Break-even rent $1,561
Max offer price $164,071
Occupancy floor

Sensitivity live

Price -10% $-85 -5% $-141 +0% $-198 +5% $-254 +10% $-310
Rent -10% $-301 -5% $-249 +0% $-198 +5% $-146 +10% $-94
Rate -1.0pp $-98 -0.5pp $-147 base $-198 +0.5pp $-249 +1.0pp $-302

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
$49,750
Closing costs
$5,970
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.

Listing history 32 events

  1. 2026-06-22
    days on market $199,000 Active 141 DOM
  2. 2026-06-21
    days on market $199,000 Active 140 DOM
  3. 2026-06-19
    days on market $199,000 Active 138 DOM
  4. 2026-06-18
    days on market $199,000 Active 137 DOM
  5. 2026-06-17
    days on market $199,000 Active 136 DOM
  6. 2026-06-16
    days on market $199,000 Active 135 DOM
  7. 2026-06-15
    days on market $199,000 Active 134 DOM
  8. 2026-06-14
    days on market $199,000 Active 132 DOM
  9. 2026-06-12
    days on market $199,000 Active 131 DOM
  10. 2026-06-09
    days on market $199,000 Active 128 DOM
  11. 2026-06-08
    days on market $199,000 Active 127 DOM
  12. 2026-06-07
    days on market $199,000 Active 126 DOM
  13. 2026-06-05
    days on market $199,000 Active 123 DOM
  14. 2026-06-03
    days on market $199,000 Active 122 DOM
  15. 2026-06-02
    days on market $199,000 Active 121 DOM
  16. 2026-06-01
    days on market $199,000 Active 120 DOM
  17. 2026-05-31
    days on market $199,000 Active 119 DOM
  18. 2026-05-30
    days on market $199,000 Active 118 DOM
  19. 2026-05-21
    price $199,000
  20. 2026-05-03
    price $215,000
  21. 2026-04-10
    status Active
  22. 2026-03-22
    price $229,900
  23. 2026-02-22
    price $234,900
  24. 2026-01-22
    listed $239,900 Active
  25. 2017-12-07
    soldstatus 231-char remark
    Show marketing remark (231 chars)

    Attention Investors! This would make a great rental property-Remodel was started but not finished! Overall square ft up and down more than 2100! Detached 2-car garage and fenced back yard! Home being sold as is! Will not last long!

  26. 2017-12-07
    soldstatus
    Show marketing remark (231 chars)

    Attention Investors! This would make a great rental property-Remodel was started but not finished! Overall square ft up and down more than 2100! Detached 2-car garage and fenced back yard! Home being sold as is! Will not last long!

  27. 2017-10-26
    listed $34,900 231-char remark
    Show marketing remark (231 chars)

    Attention Investors! This would make a great rental property-Remodel was started but not finished! Overall square ft up and down more than 2100! Detached 2-car garage and fenced back yard! Home being sold as is! Will not last long!

  28. 2017-10-26
    listed $34,900
    Show marketing remark (231 chars)

    Attention Investors! This would make a great rental property-Remodel was started but not finished! Overall square ft up and down more than 2100! Detached 2-car garage and fenced back yard! Home being sold as is! Will not last long!

  29. 2015-04-09
    soldstatus
  30. 2009-03-31
    soldstatus
  31. 2006-07-25
    soldstatus
  32. 1995-12-22
    soldstatus

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

Tax reassessment forecast MT · Resets to sale price

Current annual tax
$1,278 · $107/mo
Projected year-2 tax
$1,672 · $139/mo
Expected delta
+$393/yr (+$33/mo · 30.8%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 2/10 Low 8 d/yr ≥85°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 25 unhealthy d/yr today · 30 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
$15,726
− Mortgage interest
−$11,147
− Property taxes
−$1,278
− Insurance
−$995
− Repairs & maintenance
−$1,258
− Management
−$1,258
− Depreciation
−$5,789
Taxable loss
−$6,000
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,440
After-tax cash flow
$-933/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
Anaconda H S
NCES district ID
3002030
Math proficiency
35% ▲ 10.00%
Reading proficiency
45% ▲ 15.00%
Median HH income
$37,100
Composite
35.67/100
National rank
#9685
State rank
#155 of 339 in MT

Livability — Anaconda-Deer Lodge County

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Anaconda-Deer Lodge County, MT
City population
9,741
Population (ZIP)
9,464

Population outlook (Deer Lodge County) Hauer SSP2

Today (2025)
9,094 people
By 2030
8,931 · -1.8%
By 2040
8,471 · -6.9%
By 2050
7,986 · -12.2%
By 2075
6,950 · -23.6%
By 2100
6,142 · -32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Hispanic / Latino 3% Native American 1%
Common ancestry
Portuguese 5% Lithuanian 5% Scottish 2%
Foreign-born
1%
Languages at home
98% English-only · German/W. Germanic 1% Spanish 1%

Political lean MEDSL · Deer Lodge

2024 margin
Toss-up / Even · D 48.8% · R 47.8% · Other 3.4%
2008→2024 swing
-36.5pp toward R · 2008: 37.5pp · 2024: 1.0pp
All cycles
2024: D+1.0 2020: D+7.7 2016: D+6.9 2012: D+31.7 2008: D+37.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -139.41%
Current HPI
318.7076
Rent YoY
Metro
State GDP YoY
▲ 3.41%
F500 in state
2

Industry mix (Fortune 500 HQ in MT)

Industry F500 HQs Revenue

Price history

+470.2% since first listed
14 events — show timeline
  • 2026-05-21 Price Changed $199,000 MRMLS
  • 2026-05-03 Price Changed $215,000 MRMLS
  • 2026-04-10 Relisted MRMLS
  • 2026-03-22 Price Changed $229,900 MRMLS
  • 2026-02-22 Price Changed $234,900 MRMLS
  • 2026-01-22 Listed $239,900 MRMLS
  • 2017-12-07 Sold (Public Records) Public Records
  • 2017-12-07 Sold (MLS) BSCMLS
  • 2017-10-26 Listed $34,900 MRMLS
  • 2017-10-26 Listed $34,900 BSCMLS
  • 2015-04-09 Sold (Public Records) Public Records
  • 2009-03-31 Sold (Public Records) Public Records
  • 2006-07-25 Sold (Public Records) Public Records
  • 1995-12-22 Sold (Public Records) Public Records

Property tax history

-1.1%/yr

Latest (2025): $1,278 · -1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…