CashFlowRE
Sign in Sign up
239 W 38th St Multi-family
C- Composite 54.47
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 +18.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.0/10.0
  • 1% rule +5.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$119,000

239 W 38th St · Anderson, IN 46013
3 bd · 2.0 ba · 1,840 sqft · MultiFamily public records · 28 Days on market
Built 1946 6,000 sqft lot $65/sqft · 17% above area Est $154k · 23% under ↓ 14% since listing

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Great first time home or investment opportunity in Anderson. Take advantage of this conveniently located property with 2 bedrooms and 1 bath plus a full basement. The property has off street parking and a 2 car detached garage. It also features a bonus upper 1bedroom, 1 bathroom apartment with a separate stair and entrance.

Key facts

  • Off street parking
  • Full basement
  • Upper apartment

Tags

INVESTMENT OPPORTUNITYFULL BASEMENTOFF STREET PARKINGDETACHED GARAGEUPPER APARTMENTSEPARATE STAIR

Property features AI

Exterior

  • Parking: Detached 2-car garage (approximately 440 sq ft)
  • Utilities: Public water; Municipal sewer connected
  • Home design: Single-family residence; One-and-one-half story
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Lot size approximately 0.14 acres

Interior

  • Kitchen: Electric oven; Gas oven; Refrigerator
  • Bedrooms: Three bedrooms total — two on the main level and one on the upper level
  • Flooring: Hardwood floors
  • Bathrooms: Two full bathrooms — one on the main level and one on the upper level
  • Heating & cooling: Forced air heating (natural gas); No central air
  • Interior features: Hardwood floors; Basement present
  • Laundry & utility: Washer/dryer connections available; Laundry located in 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 multifamily listed at $119k.

Deal economics

  • At list price, monthly cash flow is $122 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $119k).
  • Recommended offer: $117k (1.5% below list) — sets the bar for market timing.

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: crime D-, amenities F, commute 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.
  • Zoned schools: Erskine Elementary School (math 17% / reading 12%, grade F, #862 of 994 statewide, top 88%, 406 students, 82% FRL); Anderson High School (math 21% / reading 51%, grade F, #261 of 369 statewide, top 71%, 1,790 students, 76% FRL).
  • Market conditions: 150 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 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 $823 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($117k) is reasonable based on typical stale-listing flexibility.
  • 6 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 1946 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $117,215 (1.5% below list)

Questions for the listing agent

  1. Built in 1946 — 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.00%
Cap rate
7.52%
Cash-on-cash
4.39%
DSCR
1.20
GRM
8.3

CMA / ARV

ARV (median comp)
$153,802
List price
$119,000
Delta
-22.63%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-9.4%
Equity multiple
0.65×
Total profit
$-11,500
Equity at exit
$17,743
10-year hold
IRR
0.0%
Equity multiple
1.00×
Total profit
$56
Equity at exit
$10,289

Cash invested: $33,320 (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 46013

Home prices YoY
-26.9%
Active inventory
150
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,193 high interval (Pro) →
Mortgage (P&I)
$624
Tax from tax record
$147 /mo · $1,767/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$251
Net cashflow
$122

Break-even live

Break-even rent $1,039
Max offer price $119,000
Occupancy floor 85%

Sensitivity live

Price -10% $189 -5% $156 +0% $122 +5% $88 +10% $55
Rent -10% $28 -5% $75 +0% $122 +5% $169 +10% $216
Rate -1.0pp $182 -0.5pp $152 base $122 +0.5pp $91 +1.0pp $60

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
$29,750
Closing costs
$3,570
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4021 Brown St Anderson, IN 2.0 1.0 1320 $975 $0.74 8d 1 0.14mi
4325 S Madison Ave Anderson, IN 1.0–3.0 1.0–1.5 995 $1,330 $1.34 2d 6 0.64mi
228 E 29th St Anderson, IN 3.0 2.0 1440 $1,295 $0.90 5d 1 0.90mi
2233 Fairview St Anderson, IN 3.0 1.5 1452 $1,195 $0.82 24d 1 1.23mi
1626 Lora St Anderson, IN 3.0 2.0 1352 $1,295 $0.96 44d 1 1.35mi
1318 E 28th St Anderson, IN 3.0 1.0 1280 $1,300 $1.02 12d 1 1.43mi

Listing history 23 events

  1. 2026-06-07
    statusdays on market $119,000 Pending 28 DOM
  2. 2026-06-05
    days on market $119,000 Active 27 DOM
    Show marketing remark (326 chars)

    Great first time home or investment opportunity in Anderson. Take advantage of this conveniently located property with 2 bedrooms and 1 bath plus a full basement. The property has off street parking and a 2 car detached garage. It also features a bonus upper 1 bedroom, 1 bathroom apartment with a separate stair and entrance.

  3. 2026-06-03
    days on market $119,000 Active 26 DOM
  4. 2026-06-02
    days on market $119,000 Active 25 DOM
  5. 2026-06-01
    days on market $119,000 Active 24 DOM
  6. 2026-05-31
    days on market $119,000 Active 23 DOM
  7. 2026-05-08
    listed $119,000 Active 320-char remark
    Show marketing remark (326 chars)

    Great first time home or investment opportunity in Anderson. Take advantage of this conveniently located property with 2 bedrooms and 1 bath plus a full basement. The property has off street parking and a 2 car detached garage. It also features a bonus upper 1 bedroom, 1 bathroom apartment with a separate stair and entrance.

  8. 2026-05-08
    listed $119,000 Active 326-char remark
    Show marketing remark (326 chars)

    Great first time home or investment opportunity in Anderson. Take advantage of this conveniently located property with 2 bedrooms and 1 bath plus a full basement. The property has off street parking and a 2 car detached garage. It also features a bonus upper 1 bedroom, 1 bathroom apartment with a separate stair and entrance.

  9. 2026-04-21
    status Active
    Show marketing remark (325 chars)

    Great first time home or investment opportunity in Anderson. Take advantage of this conveniently located property with 2 bedrooms and 1 bath plus a full basement. The property has off street parking and a 2 car detached garage. It also features a bonus upper 1bedroom, 1 bathroom apartment with a separate stair and entrance.

  10. 2026-04-21
    price $119,000
    Show marketing remark (325 chars)

    Great first time home or investment opportunity in Anderson. Take advantage of this conveniently located property with 2 bedrooms and 1 bath plus a full basement. The property has off street parking and a 2 car detached garage. It also features a bonus upper 1bedroom, 1 bathroom apartment with a separate stair and entrance.

  11. 2026-04-21
    status Active
    Show marketing remark (325 chars)

    Great first time home or investment opportunity in Anderson. Take advantage of this conveniently located property with 2 bedrooms and 1 bath plus a full basement. The property has off street parking and a 2 car detached garage. It also features a bonus upper 1bedroom, 1 bathroom apartment with a separate stair and entrance.

  12. 2026-04-21
    price $119,000
    Show marketing remark (325 chars)

    Great first time home or investment opportunity in Anderson. Take advantage of this conveniently located property with 2 bedrooms and 1 bath plus a full basement. The property has off street parking and a 2 car detached garage. It also features a bonus upper 1bedroom, 1 bathroom apartment with a separate stair and entrance.

  13. 2026-01-06
    status Pending
    Show marketing remark (325 chars)

    Great first time home or investment opportunity in Anderson. Take advantage of this conveniently located property with 2 bedrooms and 1 bath plus a full basement. The property has off street parking and a 2 car detached garage. It also features a bonus upper 1bedroom, 1 bathroom apartment with a separate stair and entrance.

  14. 2026-01-06
    status Pending
    Show marketing remark (325 chars)

    Great first time home or investment opportunity in Anderson. Take advantage of this conveniently located property with 2 bedrooms and 1 bath plus a full basement. The property has off street parking and a 2 car detached garage. It also features a bonus upper 1bedroom, 1 bathroom apartment with a separate stair and entrance.

  15. 2026-01-06
    historical
    Show marketing remark (325 chars)

    Great first time home or investment opportunity in Anderson. Take advantage of this conveniently located property with 2 bedrooms and 1 bath plus a full basement. The property has off street parking and a 2 car detached garage. It also features a bonus upper 1bedroom, 1 bathroom apartment with a separate stair and entrance.

  16. 2025-12-01
    price $124,900
    Show marketing remark (325 chars)

    Great first time home or investment opportunity in Anderson. Take advantage of this conveniently located property with 2 bedrooms and 1 bath plus a full basement. The property has off street parking and a 2 car detached garage. It also features a bonus upper 1bedroom, 1 bathroom apartment with a separate stair and entrance.

  17. 2025-12-01
    price $124,900
    Show marketing remark (325 chars)

    Great first time home or investment opportunity in Anderson. Take advantage of this conveniently located property with 2 bedrooms and 1 bath plus a full basement. The property has off street parking and a 2 car detached garage. It also features a bonus upper 1bedroom, 1 bathroom apartment with a separate stair and entrance.

  18. 2025-10-01
    price $129,000
    Show marketing remark (325 chars)

    Great first time home or investment opportunity in Anderson. Take advantage of this conveniently located property with 2 bedrooms and 1 bath plus a full basement. The property has off street parking and a 2 car detached garage. It also features a bonus upper 1bedroom, 1 bathroom apartment with a separate stair and entrance.

  19. 2025-10-01
    price $129,000
    Show marketing remark (325 chars)

    Great first time home or investment opportunity in Anderson. Take advantage of this conveniently located property with 2 bedrooms and 1 bath plus a full basement. The property has off street parking and a 2 car detached garage. It also features a bonus upper 1bedroom, 1 bathroom apartment with a separate stair and entrance.

  20. 2025-09-09
    price $134,000
    Show marketing remark (325 chars)

    Great first time home or investment opportunity in Anderson. Take advantage of this conveniently located property with 2 bedrooms and 1 bath plus a full basement. The property has off street parking and a 2 car detached garage. It also features a bonus upper 1bedroom, 1 bathroom apartment with a separate stair and entrance.

  21. 2025-09-09
    price $134,000
    Show marketing remark (325 chars)

    Great first time home or investment opportunity in Anderson. Take advantage of this conveniently located property with 2 bedrooms and 1 bath plus a full basement. The property has off street parking and a 2 car detached garage. It also features a bonus upper 1bedroom, 1 bathroom apartment with a separate stair and entrance.

  22. 2025-08-20
    listed $139,000 Active
    Show marketing remark (325 chars)

    Great first time home or investment opportunity in Anderson. Take advantage of this conveniently located property with 2 bedrooms and 1 bath plus a full basement. The property has off street parking and a 2 car detached garage. It also features a bonus upper 1bedroom, 1 bathroom apartment with a separate stair and entrance.

  23. 2025-08-20
    listed $139,000 Active
    Show marketing remark (325 chars)

    Great first time home or investment opportunity in Anderson. Take advantage of this conveniently located property with 2 bedrooms and 1 bath plus a full basement. The property has off street parking and a 2 car detached garage. It also features a bonus upper 1bedroom, 1 bathroom apartment with a separate stair and entrance.

ⓘ 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
$1,767 · $147/mo
Projected year-2 tax
$1,767 · $147/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 (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 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
$14,321
− Mortgage interest
−$6,666
− Property taxes
−$1,767
− Insurance
−$595
− Repairs & maintenance
−$1,146
− Management
−$1,146
− Depreciation
−$3,462
Taxable loss
−$460
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$110
After-tax cash flow
$1,574/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)
19,073
Household income
$49,310
Rent vs Own
34.8% rent · 65.2% own
Severe rent burden
612.0

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 (83%)
Race & ethnicity
White 83% Two or more races 8% Black 7% Hispanic / Latino 3%
Common ancestry
Lithuanian 2% Slovak 2% Italian 1%
Foreign-born
0% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -86.70%
Current HPI
235.7485
Rent YoY
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

-14.4% since first listed
21 events — show timeline
  • 2026-06-05 Pending MIBOR as Distributed by MLS Grid
  • 2026-06-05 Pending MIBOR as Distributed by MLS Grid
  • 2026-06-05 Pending IRMLS
  • 2026-06-05 Pending IRMLS
  • 2026-05-08 Listed $119,000 IRMLS
  • 2026-05-08 Listed $119,000 MIBOR as Distributed by MLS Grid
  • 2026-04-21 Relisted MIBOR as Distributed by MLS Grid
  • 2026-04-21 Price Changed $119,000 MIBOR as Distributed by MLS Grid
  • 2026-04-21 Relisted IRMLS
  • 2026-04-21 Price Changed $119,000 IRMLS
  • 2026-01-06 Pending MIBOR as Distributed by MLS Grid
  • 2026-01-06 Pending IRMLS
  • 2026-01-06 Listing Removed MIBOR as Distributed by MLS Grid
  • 2025-12-01 Price Changed $124,900 MIBOR as Distributed by MLS Grid
  • 2025-12-01 Price Changed $124,900 IRMLS
  • 2025-10-01 Price Changed $129,000 IRMLS
  • 2025-10-01 Price Changed $129,000 MIBOR as Distributed by MLS Grid
  • 2025-09-09 Price Changed $134,000 MIBOR as Distributed by MLS Grid
  • 2025-09-09 Price Changed $134,000 IRMLS
  • 2025-08-20 Listed $139,000 IRMLS
  • 2025-08-20 Listed $139,000 MIBOR as Distributed by MLS Grid

Property tax history

+1.6%/yr

Latest (2024): $1,767 · -18.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…