CashFlowRE
Sign in Sign up
1608 W 14th St
B- Composite 69.06
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.5/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$59,900

1608 W 14th St · Anderson, IN 46016
3 bd · 2.0 ba · 1,852 sqft · SingleFamily public records · 130 Days on market
Built 1898 5,450 sqft lot $32/sqft · 37% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This fixer-upper property in Anderson holds endless possibilities for any investor, flipper, contractor, rehab buyer looking to build equity or general rental income or creative homeowner ready to transform it into a stunning asset! This spacious 4-5 bedroom, 2-bath property offering strong upside potential. This fixer-upper features a flexible floor plan that allows for conversion into a large single-family residence or a duplex. Solid structure with ample square footage, an unfinished basement for storage or future improvements. It has a brand-new roof. Whether you're ready to rehab and resell, rent it out, or create something entirely new, this property is a blank slate ready for your creativity. Convenient location. Endless Possibilities Await! Schedule a showing today...

Key facts

  • Brand new roof
  • Flexible floor plan
  • Unfinished basement

Tags

FLEXIBLE FLOOR PLANUNFINISHED BASEMENTBRAND NEW ROOFCONVENIENT LOCATION

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 $60k.

Deal economics

  • At list price, monthly cash flow is $591 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.
  • Cap rate 18.1% 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 fast (+7.9%/yr); 185 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 184 units permitted in Madison County in 2024 (0 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($36k/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 $414 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 + 7.9% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 130 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1898 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $52,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 130 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1898 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  6. 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?
  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
2.05%
Cap rate
18.14%
Cash-on-cash
42.31%
DSCR
2.88
GRM
4.1

CMA / ARV

ARV (median comp)
$122,231
List price
$59,900
Delta
-50.99%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1019 W 9th St 0.50mi 3/2.0 1,830 (-1%) 5mo $95,000 $52 71
1531 W 15th St 0.10mi 4/1.5 (+1) 1,740 (-6%) 10mo $115,000 $66 70
1120 W 9th St 0.48mi 3/1.0 1,824 (-2%) 2mo $125,000 $69 70
1702 Arrow Ave 0.24mi 3/1.0 1,983 (+7%) 4mo $59,900 $30 69
1513 Dewey St 0.37mi 3/1.0 2,000 (+8%) 1mo $138,500 $69 65
1008 Malibu Dr 0.58mi 3/2.0 1,769 (-4%) 2mo $205,000 $116 64
1633 W 10th St 0.26mi 4/1.5 (+1) 2,050 (+11%) 2mo $157,000 $77 61
1917 Cedar St 0.50mi 4/2.0 (+1) 1,676 (-10%) 2mo $55,000 $33 54
1705 Fairview St 0.67mi 4/2.5 (+1) 1,782 (-4%) 3mo $185,000 $104 53
1419 W 5th St 0.60mi 3/1.5 2,102 (+14%) 0mo $58,000 $28 48
1329 W 3rd St 0.74mi 2/1.0 (-1) 1,752 (-5%) 2mo $105,000 $60 45
1428 W 4th St 0.69mi 2/1.0 (-1) 2,092 (+13%) 8mo $45,000 $22 31

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 · 7.88% rent growth · sell at horizon

5-year hold
IRR
44.3%
Equity multiple
3.04×
Total profit
$34,275
Equity at exit
$8,931
10-year hold
IRR
52.3%
Equity multiple
7.38×
Total profit
$107,038
Equity at exit
$5,179

Cash invested: $16,772 (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 46016

Home prices YoY
-3.5%
Rents YoY
7.9%
Active inventory
185
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,228 high interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$39 /mo · $473/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$591

Break-even live

Break-even rent $479
Max offer price $59,900
Occupancy floor 47%

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
$14,975
Closing costs
$1,797
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1121 Victory Ct Anderson, IN 3.0 1.0 2053 $1,295 $0.63 22d 1 0.21mi
1532 Walton St Anderson, IN 3.0 1.0 1342 $1,100 $0.82 43d 1 0.39mi
921 W 9th St Anderson, IN 3.0 2.0 1611 $1,375 $0.85 23d 1 0.58mi
1212 W 5th St Anderson, IN 3.0 1.0 1252 $1,295 $1.03 12d 1 0.68mi
820 W 7th St Apt A Anderson, IN 2.0 2.0 1400 $1,200 $0.86 23d 1 0.74mi
2233 Fairview St Anderson, IN 3.0 1.5 1452 $1,195 $0.82 23d 1 0.88mi
510 W 5th St Anderson, IN 3.0 1.5 1617 $995 $0.62 43d 1 0.95mi
120 W 10th St Anderson, IN 1.0–3.0 1.0 1066 $1,150 $1.08 1d 1 1.02mi
2916 W 12th St Anderson, IN 3.0 1.0 1271 $1,295 $1.02 43d 1 1.13mi
1728 Walnut St Anderson, IN 3.0 2.0 2484 $1,295 $0.52 23d 1 1.47mi

Listing history 14 events

  1. 2026-06-18
    days on market $59,900 Active 130 DOM
  2. 2026-06-17
    days on market $59,900 Active 129 DOM
  3. 2026-06-16
    days on market $59,900 Active 128 DOM
  4. 2026-06-15
    days on market $59,900 Active 127 DOM
  5. 2026-06-13
    days on market $59,900 Active 125 DOM
  6. 2026-06-09
    days on market $59,900 Active 121 DOM
  7. 2026-06-08
    days on market $59,900 Active 120 DOM
  8. 2026-06-07
    days on market $59,900 Active 119 DOM
  9. 2026-06-05
    days on market $59,900 Active 116 DOM
  10. 2026-06-03
    days on market $59,900 Active 115 DOM
  11. 2026-06-02
    days on market $59,900 Active 114 DOM
  12. 2026-06-01
    days on market $59,900 Active 113 DOM
  13. 2026-05-31
    days on market $59,900 Active 112 DOM
  14. 2026-02-08
    listed $59,900 Active 786-char remark
    Show marketing remark (786 chars)

    This fixer-upper property in Anderson holds endless possibilities for any investor, flipper, contractor, rehab buyer looking to build equity or general rental income or creative homeowner ready to transform it into a stunning asset! This spacious 4-5 bedroom, 2-bath property offering strong upside potential. This fixer-upper features a flexible floor plan that allows for conversion into a large single-family residence or a duplex. Solid structure with ample square footage, an unfinished basement for storage or future improvements. It has a brand-new roof. Whether you're ready to rehab and resell, rent it out, or create something entirely new, this property is a blank slate ready for your creativity. Convenient location. Endless Possibilities Await! Schedule a showing today...

ⓘ 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
$473 · $39/mo
Projected year-2 tax
$491 · $41/mo
Expected delta
+$18/yr (+$1/mo · 3.8%)

ⓘ 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 3/10 Moderate 7 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$14,731
− Mortgage interest
−$3,355
− Property taxes
−$473
− Insurance
−$300
− Repairs & maintenance
−$1,179
− Management
−$1,179
− Depreciation
−$1,743
Taxable income
$6,504
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,561
After-tax cash flow
$5,535/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)
17,834
Household income
$36,029
Rent vs Own
59.5% rent · 40.5% own
Severe rent burden
1193.0

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
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 61% Black 18% Hispanic / Latino 13% Two or more races 11% Native American 1%
Hispanic origin (detail)
Mexican 10% Puerto Rican 1%
Common ancestry
Italian 2% Slovak 1% Iranian 1%
Foreign-born
4% · Canada
Languages at home
86% English-only · Spanish 12%

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
▼ -11.12%
Current HPI
302.7437
Rent YoY
▲ 7.88%
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
  • 2026-02-08 Listed $59,900 MIBOR as Distributed by MLS Grid

Property tax history

-2.2%/yr

Latest (2024): $473 · +9.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…