CashFlowRE
Sign in Sign up
143 E School St
B Composite 72.59
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 +29.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.1/10.0
  • 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

$90,249

143 E School St · Anderson, IN 46012
2 bd · 1.0 ba · 1,079 sqft · SingleFamily public records · 30 Days on market
Built 1920 6,500 sqft lot $84/sqft · 21% below area Est $115k · 21% under

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

Listing remarks MLS

Welcome to 143 East School Street, a property full of charm and potential in Anderson, Indiana. This home offers a spacious layout that invites customization and is perfect for creating a comfortable living environment. With classic character and a welcoming atmosphere, the property provides a solid foundation for buyers or investors to transform it into their vision. The outdoor space adds to the home’s appeal, offering an ideal area for relaxation or activities. Sold * * as-is * * , this property presents an excellent investment opportunity or a chance to craft a cozy residence. It's convenient location near local schools, amenities, and community spots further enhances its accessibility. Call Brian Ingle at 765-960-0533.

Key facts

  • Outdoor space
  • Convenient location
  • 6,500 sq ft lot

Tags

OUTDOOR SPACEINVESTMENT OPPORTUNITYCONVENIENT LOCATION

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Municipal sewer connected; Municipal solid waste service
  • Home design: Single-family residence; One-story
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Less than 1/4 acre lot (0.15 acres)

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: Two bedrooms on the main level
  • Bathrooms: One full bath on the main level
  • Heating & cooling: Forced air heating; No central air
  • Interior features: Eat-in kitchen; Basement
  • Laundry & utility: Main-level laundry; Water heater

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/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $322 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $89k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.6% 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; 26 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $624 of loan paydown is wiped out by about $3k 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 $25k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $88,895 (1.5% below list)

Questions for the listing agent

  1. Built in 1920 — 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
1.31%
Cap rate
10.57%
Cash-on-cash
15.27%
DSCR
1.68
GRM
6.4

CMA / ARV

ARV (median comp)
$114,841
List price
$90,249
Delta
-21.41%
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
215 Mohawk St 0.09mi 3/1.0 (+1) 1,050 (-3%) 15mo $121,000 $115 74
2102 Crystal St 0.36mi 3/1.0 (+1) 1,046 (-3%) 4mo $125,000 $120 70
2413 Silver St 0.23mi 3/1.5 (+1) 1,008 (-7%) 5mo $131,500 $130 67
2213 Lafayette St 0.39mi 3/1.0 (+1) 1,156 (+7%) 3mo $129,900 $112 62
2018 Poplar St 0.42mi 3/1.0 (+1) 1,036 (-4%) 8mo $100,000 $97 62
2417 Crystal St 0.03mi 2/2.0 925 (-14%) 12mo $130,000 $141 61
2031 Poplar St 0.41mi 2/1.0 1,024 (-5%) 20mo $75,000 $73 56
2446 Lafayette St 0.26mi 3/1.0 (+1) 1,236 (+15%) 4mo $140,000 $113 56
504 Iroquois Dr 0.28mi 3/1.0 (+1) 960 (-11%) 13mo $150,000 $156 53
2003 Crystal St 0.45mi 2/2.0 1,197 (+11%) 6mo $21,500 $18 52
2108 Silver St 0.40mi 2/1.0 918 (-15%) 8mo $98,400 $107 50
1809 Silver St 0.65mi 3/1.0 (+1) 942 (-13%) 21mo $130,000 $138 26

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
4.6%
Equity multiple
1.18×
Total profit
$4,482
Equity at exit
$13,456
10-year hold
IRR
13.0%
Equity multiple
1.98×
Total profit
$24,764
Equity at exit
$7,803

Cash invested: $25,270 (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
6.4×

Monthly cashflow live

Estimated rent
$1,181 high interval (Pro) →
Mortgage (P&I)
$473
Tax from tax record
$100 /mo · $1,204/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$322

Break-even live

Break-even rent $774
Max offer price $90,249
Occupancy floor 68%

Sensitivity live

Price -10% $373 -5% $347 +0% $322 +5% $296 +10% $270
Rent -10% $228 -5% $275 +0% $322 +5% $368 +10% $415
Rate -1.0pp $367 -0.5pp $345 base $322 +0.5pp $298 +1.0pp $274

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
$22,562
Closing costs
$2,707
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
220 W Willow St Anderson, IN 3.0 1.0 1200 $1,250 $1.04 2d 1 0.32mi
235 W School St Unit 235 Anderson, IN 3.0 1.0 925 $1,200 $1.30 44d 1 0.33mi
632 W 300 N Anderson, IN 3.0 1.0 1196 $1,395 $1.17 45d 1 0.73mi
1321 Lafayette Ct Anderson, IN 3.0 1.5 962 $1,350 $1.40 11d 1 0.97mi
1705 Lake Shore Dr Unit 1705A Anderson, IN 2.0 2.0 912 $1,277 $1.40 44d 1 1.00mi
1705 Lake Shore Dr Unit 1705E Anderson, IN 1.0 1.0 758 $984 $1.30 24d 1 1.00mi
1705 Lake Shore Dr Unit 1705G Anderson, IN 2.0 2.0 912 $1,229 $1.35 18d 1 1.00mi
1807 Lake Shore Dr Unit 1807K Anderson, IN 2.0 2.0 912 $1,344 $1.47 44d 1 1.07mi
1716 N Cross Lakes Cir Unit 1716KN Anderson, IN 2.0 2.0 912 $1,274 $1.40 24d 1 1.07mi
1808 N Cross Lakes Cir Unit 1808HN Anderson, IN 2.0 2.0 944 $1,177 $1.25 3d 1 1.08mi
1812 N Cross Lakes Cir Unit 1812AN Anderson, IN 2.0 2.0 912 $1,229 $1.35 44d 1 1.08mi
1815 N Cross Lakes Cir Unit 1815HN Anderson, IN 1.0 1.0 750 $1,130 $1.51 24d 1 1.11mi
1800 Cross Lakes Blvd Anderson, IN 1.0–2.0 1.0–2.0 847 $1,344 $1.59 2d 22 1.12mi
1908 N Cross Lakes Cir Unit 1908DN Anderson, IN 1.0 1.0 758 $1,020 $1.35 44d 1 1.14mi
1805 S Cross Lakes Cir Unit 1805LS Anderson, IN 2.0 2.0 912 $1,294 $1.42 12d 1 1.14mi
1912 N Cross Lakes Cir Unit 1912HN Anderson, IN 2.0 2.0 944 $1,174 $1.24 12d 1 1.14mi
1704 S Cross Lakes Cir Unit 1704FS Anderson, IN 1.0 1.0 750 $1,130 $1.51 44d 1 1.15mi
1704 S Cross Lakes Cir Unit 1704DS Anderson, IN 1.0 1.0 750 $1,080 $1.44 11d 1 1.15mi
1708 S Cross Lakes Cir Unit 1708ES Anderson, IN 2.0 2.0 944 $1,115 $1.18 44d 1 1.16mi
1916 N Cross Lakes Cir Unit 1916EN Anderson, IN 1.0 1.0 758 $973 $1.28 44d 1 1.17mi
1916 N Cross Lakes Cir Unit 1916DN Anderson, IN 1.0 1.0 758 $1,039 $1.37 15d 1 1.17mi
1804 S Cross Lakes Cir Unit 1804DS Anderson, IN 2.0 2.0 944 $1,144 $1.21 44d 1 1.17mi
1812 S Cross Lakes Cir Unit 1812ES Anderson, IN 2.0 2.0 944 $1,115 $1.18 15d 1 1.18mi
1904 S Cross Lakes Cir Unit 1904LS Anderson, IN 2.0 2.0 912 $1,309 $1.44 44d 1 1.20mi
1904 S Cross Lakes Cir Unit 1904KS Anderson, IN 2.0 2.0 912 $1,183 $1.30 44d 1 1.20mi
1904 S Cross Lakes Cir Unit 1904CS Anderson, IN 1.0 1.0 750 $1,073 $1.43 44d 1 1.20mi

Listing history 16 events

  1. 2026-06-18
    days on market $90,249 Active 30 DOM
  2. 2026-06-17
    days on market $90,249 Active 29 DOM
  3. 2026-06-16
    days on market $90,249 Active 28 DOM
  4. 2026-06-15
    days on market $90,249 Active 27 DOM
  5. 2026-06-13
    days on market $90,249 Active 25 DOM
  6. 2026-06-09
    days on market $90,249 Active 21 DOM
  7. 2026-06-08
    days on market $90,249 Active 20 DOM
  8. 2026-06-07
    days on market $90,249 Active 19 DOM
  9. 2026-06-05
    days on market $90,249 Active 16 DOM
  10. 2026-06-03
    days on market $90,249 Active 15 DOM
  11. 2026-06-02
    days on market $90,249 Active 14 DOM
  12. 2026-06-01
    days on market $90,249 Active 13 DOM
  13. 2026-05-31
    days on market $90,249 Active 12 DOM
  14. 2026-04-29
    listed $90,249 Active 770-char remark
    Show marketing remark (742 chars)

    Welcome to 143 East School Street, a property full of charm and potential in Anderson, Indiana. This home offers a spacious layout that invites customization and is perfect for creating a comfortable living environment. With classic character and a welcoming atmosphere, the property provides a solid foundation for buyers or investors to transform it into their vision. The outdoor space adds to the home’s appeal, offering an ideal area for relaxation or activities. Sold * * as-is * * , this property presents an excellent investment opportunity or a chance to craft a cozy residence. It's convenient location near local schools, amenities, and community spots further enhances its accessibility. Call Brian Ingle at 765-960-0533.

  15. 2025-11-18
    price $90,249
  16. 2025-04-02
    price $90,250

ⓘ 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
$1,204 · $100/mo
Projected year-2 tax
$1,204 · $100/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 6/10 Major FEMA zone X (unshaded) · 69% 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
$14,170
− Mortgage interest
−$5,055
− Property taxes
−$1,204
− Insurance
−$451
− Repairs & maintenance
−$1,134
− Management
−$1,134
− Depreciation
−$2,625
Taxable income
$2,566
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$616
After-tax cash flow
$3,243/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

-0.0% since first listed
4 events — show timeline
  • 2026-05-18 Listed $90,249 MIBOR as Distributed by MLS Grid
  • 2026-04-29 Listed $90,249 RRELMS
  • 2025-11-18 Price Changed $90,249 RRELMS
  • 2025-04-02 Price Changed $90,250 RRELMS

Property tax history

+13.9%/yr

Latest (2024): $1,204 · +7.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…