CashFlowRE
Sign in Sign up
519 Milton Ave
B- Composite 69.72
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 +29.1/30.0
  • ARV discount +13.3/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.3/10.0
  • 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

519 Milton Ave · Anderson, IN 46012
2 bd · 1.0 ba · 986 sqft · SingleFamily public records · 29 Days on market
Built 1919 3,720 sqft lot $76/sqft · 26% above area Est $86k · 13% under

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

Listing remarks

Great Anderson location within blocks of both Anderson University and Downtown Anderson. This 1-2 bedroom home features 2 lots, a 2c-d garage, and an updated kitchen. You will be hard pressed to find a better deal with this location.

Key facts

  • 2 lots
  • Updated kitchen
  • 3,720 sq ft lot

Tags

UPDATED KITCHEN2 LOTS

Property features AI

Finance

  • Other: Property listed as fixer condition; Residential property subtype: Single Family Residence

Exterior

  • Parking: Detached 2-car garage (approximately 400 sq ft)
  • Utilities: Public water; Municipal sewer connected; Solid waste service available
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Lot under 1/4 acre (approximately 0.09 acres)

Interior

  • Kitchen: Kitchen on the main level
  • Bedrooms: 1 bedroom on the main level
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Basement present; No built-in appliances listed

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 $75k.

Deal economics

  • At list price, monthly cash flow is $259 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($918 rent vs $75k).
  • Recommended offer: $74k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.4% 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 48% 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 $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 ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($74k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $55k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1919 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $73,776 (1.5% below list)

Questions for the listing agent

  1. Built in 1919 — 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
1.23%
Cap rate
10.43%
Cash-on-cash
14.79%
DSCR
1.66
GRM
6.8

CMA / ARV

ARV (median comp)
$86,023
List price
$74,900
Delta
-12.93%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
220 Central Ave 0.26mi 2/1.5 1,014 (+3%) 10mo $109,000 $107 73
1310 E 7th St 0.53mi 3/1.0 (+1) 960 (-3%) 1mo $135,000 $141 65
408 W 4th St 0.65mi 2/1.0 982 (-0%) 11mo $40,000 $41 60
506 W 2nd St 0.73mi 3/1.0 (+1) 964 (-2%) 2mo $58,500 $61 56
1541 Walnut St 0.71mi 3/1.0 (+1) 1,032 (+5%) 0mo $47,398 $46 54
1228 Cincinnati Ave 0.47mi 3/1.0 (+1) 979 (-1%) 23mo $108,900 $111 52
1610 Central Ave 0.73mi 2/1.0 975 (-1%) 15mo $50,000 $51 52
1022 Tousey St 0.62mi 3/2.0 (+1) 1,076 (+9%) 9mo $118,000 $110 40
1330 Pearl St 0.56mi 3/1.0 (+1) 1,090 (+10%) 18mo $85,000 $78 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 · 1.82% rent growth · sell at horizon

5-year hold
IRR
4.0%
Equity multiple
1.15×
Total profit
$3,234
Equity at exit
$11,168
10-year hold
IRR
12.5%
Equity multiple
1.94×
Total profit
$19,631
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
6.8×

Monthly cashflow live

Estimated rent
$918 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$43 /mo · $514/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$193
Net cashflow
$259

Break-even live

Break-even rent $591
Max offer price $74,900
Occupancy floor 67%

Sensitivity live

Price -10% $301 -5% $280 +0% $259 +5% $237 +10% $216
Rent -10% $186 -5% $222 +0% $259 +5% $295 +10% $331
Rate -1.0pp $296 -0.5pp $278 base $259 +0.5pp $239 +1.0pp $219

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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
919 E 6th St Apt 2 Anderson, IN 1.0 1.0 700 $625 $0.89 24d 1 0.29mi
602 Meridian St Unit 608 A Anderson, IN 1.0 1.0 650 $750 $1.15 24d 1 0.32mi
602 Meridian St Apt C Anderson, IN 2.0 1.0 800 $900 $1.12 44d 1 0.32mi
917 E 8th St Unit 2 Anderson, IN 2.0 1.0 550 $825 $1.50 8d 1 0.33mi
414 Wheeler Ave Apt B Anderson, IN 1.0 1.0 600 $650 $1.08 44d 1 0.37mi
223 E 11th St Anderson, IN 2.0 1.0 800 $900 $1.12 44d 1 0.38mi
915 High St Unit 915 1/2 Anderson, IN 1.0 1.0 600 $650 $1.08 44d 1 0.38mi
219 E 13th St Anderson, IN 3.0 1.0 882 $1,000 $1.13 4d 1 0.51mi
120 W 10th St Anderson, IN 1.0–3.0 1.0 1066 $1,025 $0.96 2d 1 0.52mi
221 E 13th St Anderson, IN 1.0 1.0 595 $995 $1.67 15d 1 0.52mi
1411 Home Ave Anderson, IN 3.0 1.0 810 $1,295 $1.60 24d 1 0.53mi
1317 Main St Anderson, IN 2.0 1.0 750 $800 $1.07 44d 1 0.58mi
506 W 2nd St Anderson, IN 3.0 1.0 964 $1,095 $1.14 24d 1 0.73mi
519 W 2nd St Anderson, IN 1.0 1.0 650 $800 $1.23 44d 1 0.75mi
1710 Jefferson St Apt 2 Anderson, IN 2.0 1.0 550 $950 $1.73 44d 1 0.78mi
1726-1728 Walnut St Anderson, IN 2.0 2.0 900 $995 $1.11 2d 1 0.79mi
1719 Johnson Ave Anderson, IN 1.0 1.0 616 $824 $1.34 44d 1 0.85mi
803 1/2 W 9th St Anderson, IN 1.0 1.0 600 $525 $0.88 44d 1 0.86mi
1829 E 8th St Anderson, IN 1.0–3.0 1.0 810 $1,025 $1.27 24d 9 0.93mi
2002 Jefferson St Unit 3 Anderson, IN 1.0 2.0 725 $600 $0.83 44d 1 0.94mi
925 W 5th St Unit 1 Anderson, IN 1.0 1.0 617 $775 $1.26 17d 1 0.98mi
924 W 5th St Unit 928 Anderson, IN 1.0 1.0 600 $600 $1.00 44d 1 0.98mi
924 W 5th St Unit 924 Anderson, IN 1.0 1.0 750 $600 $0.80 24d 1 0.98mi
1045 Alhambra Dr Unit 6 Anderson, IN 2.0 1.5 900 $975 $1.08 24d 1 0.99mi
530 Alhambra Dr Anderson, IN 1.0–2.0 1.0 879 $1,100 $1.25 44d 1 0.99mi
213 Madison Ave Anderson, IN 1.0 1.0 600 $650 $1.08 44d 1 1.03mi
215 S Madison Ave Anderson, IN 1.0 1.0 600 $650 $1.08 44d 1 1.03mi
2111 Central Ave Anderson, IN 3.0 1.0 1026 $1,250 $1.22 44d 1 1.05mi
1020 W 5th St Unit 1022 Anderson, IN 1.0 1.0 550 $750 $1.36 44d 1 1.06mi
1010 W 2nd St Unit 3 Anderson, IN 3.0 1.0 1025 $1,125 $1.10 15d 1 1.06mi
1010 W 2nd St Unit 2 Anderson, IN 2.0 1.0 875 $1,025 $1.17 22d 1 1.06mi
1010 W 2nd St Unit 1 Anderson, IN 1.0 1.0 724 $925 $1.28 24d 1 1.06mi
702 E 23rd St Anderson, IN 1.0 1.0 560 $595 $1.06 15d 1 1.14mi
2233 E Lynn St Anderson, IN 1.0 1.0 700 $695 $0.99 2d 1 1.17mi
1312 W 8th St Unit 1308H Anderson, IN 1.0 1.0 750 $999 $1.33 15d 1 1.19mi
1312 W 8th St Unit 1332 F Anderson, IN 2.0 1.0 850 $979 $1.15 44d 1 1.19mi
1502 Cedar St Anderson, IN 2.0 1.0 1104 $850 $0.77 44d 1 1.23mi
1222 Nichol Ave Unit 4 Anderson, IN 3.0 1.0 1000 $1,135 $1.14 8d 1 1.24mi
2412 E 7th St Anderson, IN 2.0 1.0 600 $895 $1.49 2d 1 1.30mi
2324 Chase St Anderson, IN 2.0 1.0 783 $950 $1.21 44d 1 1.31mi

Listing history 7 events

  1. 2026-06-05
    status $74,900 Pending 29 DOM
  2. 2026-06-03
    days on market $74,900 Active 29 DOM
  3. 2026-06-02
    days on market $74,900 Active 28 DOM
  4. 2026-06-01
    days on market $74,900 Active 27 DOM
  5. 2026-05-31
    days on market $74,900 Active 26 DOM
  6. 2026-05-05
    listed $74,900 Active 235-char remark
  7. 2025-11-25
    soldstatus $55,000

ⓘ 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
$514 · $43/mo
Projected year-2 tax
$575 · $48/mo
Expected delta
+$61/yr (+$5/mo · 11.9%)

ⓘ 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
$11,018
− Mortgage interest
−$4,196
− Property taxes
−$514
− Insurance
−$374
− Repairs & maintenance
−$881
− Management
−$881
− Depreciation
−$2,179
Taxable income
$1,992
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$478
After-tax cash flow
$2,624/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

+36.2% since first listed
3 events — show timeline
  • 2026-06-03 Pending MIBOR as Distributed by MLS Grid
  • 2026-05-05 Listed $74,900 MIBOR as Distributed by MLS Grid
  • 2025-11-25 Sold (Public Records) $55,000 Public Records

Property tax history

+8.1%/yr

Latest (2024): $514 · +9.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…