CashFlowRE
Sign in Sign up
718 Ruddle Ave
B+ Composite 75.05
Why this score? — see what drove the B+ 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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.0/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$74,900

718 Ruddle Ave · Anderson, IN 46012
3 bd · 1.0 ba · 1,336 sqft · SingleFamily public records · 3 Days on market
Built 1950 7,688 sqft lot Est $110k · 32% under

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

Listing remarks

3-bedroom, 1-bath home with great investment potential! Conveniently located near Anderson University, this property offers easy access to shopping, schools, hospitals, and everyday amenities. Ideal for rental income, student housing, or first-time investors looking to add to their portfolio.

Key facts

  • Investment potential
  • 7,688 sq ft lot
  • Built 1950

Tags

INVESTMENT POTENTIALEASY ACCESS TO SHOPPINGEASY ACCESS TO SCHOOLSEASY ACCESS TO HOSPITALSEASY ACCESS TO AMENITIESIDEAL FOR RENTAL INCOME

Property features AI

Finance

  • Other: Property listed as fixer condition

Exterior

  • Utilities: Public water; Municipal sewer
  • Home design: Single-family residence; One story
  • Construction: Aluminum siding; Cellar foundation
  • Exterior features: Less than 1/4 acre lot

Interior

  • Kitchen: Gas oven; Refrigerator
  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Attic access; Has basement
  • Laundry & utility: Utility room on the main level

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/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $401 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Cap rate 12.7% vs local median 6.5% in Anderson — 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 60/100 on livability (#521 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, crime D-, amenities F.
  • Anderson Community School Corporation (urban): math 15% / reading 23% proficiency, ranked #280 of 301 in IN (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.8%/yr); 159 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 184 units permitted in Madison County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $518 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Madison County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 1.8% rent growth), your $21k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $74,900

Questions for the listing agent

  1. Built in 1950 — 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 F-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. Crime grade is D 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?
  5. 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.
  6. 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.
  7. 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
1.54%
Cap rate
12.72%
Cash-on-cash
22.95%
DSCR
2.02
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$109,552
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
503 Central Ave 0.18mi 2/2.0 (-1) 1,346 (+1%) 3mo $110,000 $82 79
913 Cottage Ave 0.19mi 2/1.0 (-1) 1,288 (-4%) 4mo $28,765 $22 76
803 Cottage Ave 0.16mi 3/2.0 1,479 (+11%) 2mo $104,000 $70 69
1300 E 7th St 0.42mi 2/1.0 (-1) 1,242 (-7%) 3mo $160,000 $129 62
1524 Ohio Ave 0.50mi 3/1.0 1,300 (-3%) 13mo $52,000 $40 61
1009 Chestnut St 0.39mi 2/1.0 (-1) 1,416 (+6%) 9mo $115,000 $81 59
118 W 16th St 0.74mi 2/1.0 (-1) 1,330 (-0%) 1mo $19,000 $14 59
1612 E 7th St 0.69mi 3/2.0 1,359 (+2%) 6mo $192,000 $141 56
1525 Home Ave 0.46mi 2/1.0 (-1) 1,209 (-10%) 5mo $137,000 $113 54
1015 Chestnut St 0.40mi 3/2.0 1,428 (+7%) 18mo $152,000 $106 51
1706 Johnson Ave 0.67mi 2/1.0 (-1) 1,314 (-2%) 17mo $108,000 $82 46
410 W 10th St 0.74mi 2/2.0 (-1) 1,350 (+1%) 14mo $100,000 $74 43

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 · 1.82% rent growth · sell at horizon

5-year hold
IRR
14.6%
Equity multiple
1.58×
Total profit
$12,064
Equity at exit
$11,168
10-year hold
IRR
22.4%
Equity multiple
2.81×
Total profit
$38,021
Equity at exit
$6,476

Cash invested: $20,972 (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 46012

Home prices YoY
-18.6%
Rents YoY
1.8%
Active inventory
159
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,155 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$87 /mo · $1,047/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$243
Net cashflow
$401

Break-even live

Break-even rent $647
Max offer price $74,900
Occupancy floor 60%

Sensitivity live

Price -10% $443 -5% $422 +0% $401 +5% $380 +10% $359
Rent -10% $310 -5% $355 +0% $401 +5% $447 +10% $492
Rate -1.0pp $439 -0.5pp $420 base $401 +0.5pp $382 +1.0pp $362

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
$18,725
Closing costs
$2,247
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1023 E 8th St Unit 3 Anderson, IN 2.0 1.5 1200 $1,175 $0.98 8d 1 0.26mi
706 University Blvd Anderson, IN 2.0 1.0 1250 $1,050 $0.84 2d 1 0.38mi
219 E 13th St Anderson, IN 3.0 1.0 882 $1,000 $1.13 4d 1 0.44mi
120 W 10th St Anderson, IN 1.0–3.0 1.0 1066 $1,150 $1.08 2d 1 0.57mi
1726-1728 Walnut St Anderson, IN 2.0 2.0 900 $995 $1.11 2d 1 0.66mi
1829 E 8th St Anderson, IN 1.0–3.0 1.0 810 $1,250 $1.54 24d 9 0.80mi
2023 McKinley St Anderson, IN 2.0 1.0 1500 $950 $0.63 44d 1 0.84mi
510 W 5th St Anderson, IN 3.0 1.5 1617 $995 $0.62 44d 1 0.84mi
1045 Alhambra Dr Unit 6 Anderson, IN 2.0 1.5 900 $975 $1.08 24d 1 0.85mi
506 W 2nd St Anderson, IN 3.0 1.0 964 $1,095 $1.14 24d 1 0.89mi
530 Alhambra Dr Anderson, IN 1.0–2.0 1.0 879 $1,100 $1.25 44d 1 0.89mi
2111 Central Ave Anderson, IN 3.0 1.0 1026 $1,250 $1.22 44d 1 0.95mi
820 W 7th St Apt A Anderson, IN 2.0 2.0 1400 $1,200 $0.86 24d 1 0.99mi
229 W 19th St Anderson, IN 3.0 1.0 1200 $1,000 $0.83 44d 1 0.99mi
921 W 9th St Anderson, IN 3.0 2.0 1611 $1,375 $0.85 24d 1 1.06mi
1010 W 2nd St Unit 3 Anderson, IN 3.0 1.0 1025 $1,125 $1.10 15d 1 1.20mi
1010 W 2nd St Unit 2 Anderson, IN 2.0 1.0 875 $1,025 $1.17 22d 1 1.20mi
1502 Cedar St Anderson, IN 2.0 1.0 1104 $850 $0.77 44d 1 1.26mi
2505 E 10th St Anderson, IN 1.0–2.0 1.0 850 $949 $1.12 44d 2 1.27mi
1212 W 5th St Anderson, IN 3.0 1.0 1252 $1,295 $1.03 13d 1 1.27mi
618 W 22nd St Anderson, IN 3.0 1.0 900 $1,250 $1.39 44d 1 1.29mi
1222 Nichol Ave Unit 4 Anderson, IN 3.0 1.0 1000 $1,135 $1.14 8d 1 1.30mi
2233 Fairview St Anderson, IN 3.0 1.5 1452 $1,195 $0.82 24d 1 1.32mi
2625 Main St Anderson, IN 2.0 1.0 988 $895 $0.91 24d 1 1.33mi
1310 W 13th St Anderson, IN 2.0 1.0 1178 $895 $0.76 2d 1 1.36mi
2301 Sheridan St Anderson, IN 2.0 1.0 900 $950 $1.06 44d 1 1.38mi
1318 E 28th St Anderson, IN 3.0 1.0 1280 $1,300 $1.02 12d 1 1.42mi
228 E 29th St Anderson, IN 3.0 2.0 1440 $1,295 $0.90 5d 1 1.44mi
2627 Chase St Anderson, IN 3.0 1.0 1050 $850 $0.81 18d 1 1.46mi

Listing history 1 events

  1. 2026-05-19
    listed $74,900 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 IN · Partial reset (capped growth)

Current annual tax
$1,047 · $87/mo
Projected year-2 tax
$1,047 · $87/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$13,857
− Mortgage interest
−$4,196
− Property taxes
−$1,047
− Insurance
−$374
− Repairs & maintenance
−$1,109
− Management
−$1,109
− Depreciation
−$2,179
Taxable income
$3,844
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$923
After-tax cash flow
$3,890/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
Anderson Community School Corporation
NCES district ID
1800150
Math proficiency
15% ▼ -14.00%
Reading proficiency
23% ▼ -7.00%
Median HH income
$38,208
Composite
15.93/100
National rank
#9250
State rank
#280 of 301 in IN

Livability — Anderson

Score
60/100
State rank
#521
US rank
#18709

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anderson, IN
County
Madison County · 69,445 people
City population
57,762
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
20,855
Household income
$58,041
Rent vs Own
32.3% rent · 67.7% own
Severe rent burden
987.0

Population outlook (Madison County) Hauer SSP2

Today (2025)
125,800 people
By 2030
122,640 · -2.5%
By 2040
115,420 · -8.3%
By 2050
108,148 · -14.0%
By 2075
91,838 · -27.0%
By 2100
75,670 · -39.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 5% Two or more races 4% Black 4%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 3% Serbian 2% Italian 1%
Foreign-born
2% · Canada, Vietnam
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Madison

2024 margin
Strong R (+26.9) · D 35.6% · R 62.5% · Other 1.9%
2008→2024 swing
-33.5pp toward R · 2008: 6.5pp · 2024: -26.9pp
All cycles
2024: R+26.9 2020: R+22.6 2016: R+25.7 2012: R+4.5 2008: D+6.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -61.16%
Current HPI
266.9819
Rent YoY
▲ 1.82%
Metro
Indianapolis-Carmel-Anderson, IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-19 Listed $74,900 MIBOR as Distributed by MLS Grid

Property tax history

+6.1%/yr

Latest (2024): $1,047 · +8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…