CashFlowRE
Sign in Sign up
2636 Central Ave
D+ Composite 47.49
Why this score? — see what drove the D+ 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 +16.6/30.0
  • ARV discount +10.4/15.0
  • DSCR +5.2/10.0
  • Rent growth +4.5/5.0
  • 1% rule +3.7/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$114,900

2636 Central Ave · Anderson, IN 46016
3 bd · 1.0 ba · 872 sqft · SingleFamily public records · 1 Days on market
Built 1890 5,480 sqft lot Est $123k · 7% under

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

Key facts

  • 5,480 sq ft lot
  • Built 1890

Property features AI

Exterior

  • Parking: Carport
  • Utilities: Public water; Municipal sewer connected
  • Home design: Single-family residence; One level
  • Construction: Vinyl siding; Crawl space foundation
  • Exterior features: Lot under 1/4 acre (approximately 0.13 acres)

Interior

  • Kitchen: Electric oven; Refrigerator
  • Bedrooms: Three bedrooms on the main level (all main level)
  • Bathrooms: Two full bathrooms (both on main level)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Attic access

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 $115k.

Deal economics

  • At list price, monthly cash flow is $70 ($843/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $100k (13.2% below list).
  • Recommended offer: $100k (13.2% below list) — sets the bar for 1% rule.

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); Highland Middle School (math 9% / reading 22%, grade F, #293 of 330 statewide, top 90%, 914 students, 81% FRL); Anderson High School (math 21% / reading 51%, grade F, #261 of 369 statewide, top 71%, 1,790 students, 76% FRL).
  • Market conditions: Rents rising fast (+7.9%/yr); 188 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); lower-income renter base — watch delinquency; 184 units permitted in Madison County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% 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 $794 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.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 13y ago 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.
  • Current owner paid $8k; list at $115k implies a 1336% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $99,706 (13.2% below list)

Questions for the listing agent

  1. Built in 1890 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.87%
Cap rate
7.03%
Cash-on-cash
2.62%
DSCR
1.12
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$122,952
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2639 Central Ave 0.02mi 2/1.0 (-1) 952 (+9%) 8mo $57,000 $60 72
2505 Lincoln St 0.46mi 2/1.0 (-1) 900 (+3%) 4mo $130,000 $144 65
123 E 35th St 0.65mi 2/1.0 (-1) 885 (+2%) 4mo $29,000 $33 59
320 E 34th St 0.58mi 2/1.0 (-1) 846 (-3%) 6mo $90,000 $106 58
115 South Dr 0.63mi 2/1.0 (-1) 886 (+2%) 6mo $90,000 $102 58
1924 Morton St 0.71mi 2/1.0 (-1) 858 (-2%) 8mo $109,900 $128 53
300 E 34th St 0.57mi 2/1.0 (-1) 832 (-5%) 11mo $130,000 $156 52
421 E 36th St 0.72mi 3/1.0 920 (+6%) 7mo $129,900 $141 51
309 E 34th St 0.60mi 2/1.0 (-1) 780 (-11%) 5mo $130,000 $167 46
3127 E Lynn St 0.66mi 2/1.0 (-1) 814 (-7%) 11mo $53,000 $65 44
128 E 36th St 0.69mi 2/1.0 (-1) 762 (-13%) 4mo $126,000 $165 39
131 E 36th St 0.71mi 2/1.0 (-1) 780 (-11%) 8mo $133,500 $171 37

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
-7.3%
Equity multiple
0.72×
Total profit
$-9,042
Equity at exit
$17,132
10-year hold
IRR
7.2%
Equity multiple
1.66×
Total profit
$21,075
Equity at exit
$9,934

Cash invested: $32,172 (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
188
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$997 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$67 /mo · $804/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$209
Net cashflow
$70

Break-even live

Break-even rent $908
Max offer price $114,900
Occupancy floor 88%

Sensitivity live

Price -10% $135 -5% $103 +0% $70 +5% $38 +10% $5
Rent -10% $-9 -5% $31 +0% $70 +5% $110 +10% $149
Rate -1.0pp $128 -0.5pp $99 base $70 +0.5pp $40 +1.0pp $10

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
$28,725
Closing costs
$3,447
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
2625 Main St Anderson, IN 2.0 1.0 988 $895 $0.91 25d 1 0.06mi
3000 Fletcher St Unit 3000 Anderson, IN 2.0 1.0 800 $650 $0.81 45d 1 0.20mi
3006 Noble St Anderson, IN 2.0 1.0 1064 $995 $0.94 9d 1 0.37mi
2627 Chase St Anderson, IN 3.0 1.0 1050 $850 $0.81 19d 1 0.37mi
2111 Central Ave Anderson, IN 3.0 1.0 1026 $1,250 $1.22 45d 1 0.42mi
2904 Lincoln St Anderson, IN 2.0 1.0 864 $875 $1.01 0d 1 0.43mi
2324 Chase St Anderson, IN 2.0 1.0 783 $895 $1.14 0d 1 0.43mi
2446 Morton St Anderson, IN 2.0 1.0 1093 $1,250 $1.14 0d 1 0.49mi
2442 Morton St Anderson, IN 2.0 1.0 862 $1,125 $1.31 25d 1 0.50mi
2820 Fairview St Unit A Anderson, IN 2.0 1.0 850 $895 $1.05 45d 1 0.54mi
3009 E Lynn St Unit 1 Anderson, IN 3.0 1.0 1000 $875 $0.88 22d 1 0.62mi
1807 Meridian St Apt 4 Anderson, IN 2.0 1.0 600 $675 $1.12 0d 1 0.64mi
2301 Sheridan St Anderson, IN 2.0 1.0 900 $950 $1.06 45d 1 0.69mi
618 W 22nd St Anderson, IN 3.0 1.0 900 $1,250 $1.39 45d 1 0.70mi
1726-1728 Walnut St Anderson, IN 2.0 2.0 900 $995 $1.11 3d 1 0.70mi
1232 E 28th St Anderson, IN 2.0 2.0 795 $950 $1.19 45d 1 0.70mi
1710 Jefferson St Apt 2 Anderson, IN 2.0 1.0 550 $950 $1.73 45d 1 0.77mi
2411 Hendricks St Anderson, IN 3.0 1.0 860 $1,000 $1.16 25d 1 0.77mi
1501 E 31st St Anderson, IN 2.0 1.0 840 $1,199 $1.43 22d 1 0.90mi
1317 Main St Unit D Anderson, IN 2.0 1.0 834 $725 $0.87 0d 1 0.95mi
1317 Main St Anderson, IN 2.0 1.0 750 $800 $1.07 45d 1 0.95mi
219 E 13th St Anderson, IN 3.0 1.0 882 $1,000 $1.13 5d 1 0.97mi
1411 Home Ave Anderson, IN 3.0 1.0 810 $1,295 $1.60 25d 1 0.97mi
4015 Haverhill Dr Anderson, IN 3.0 2.0 884 $1,100 $1.24 45d 1 1.10mi
223 E 11th St Anderson, IN 2.0 1.0 800 $900 $1.12 45d 1 1.10mi
1502 Cedar St Anderson, IN 2.0 1.0 1104 $850 $0.77 45d 1 1.17mi
120 W 10th St Anderson, IN 1.0–3.0 1.0 1066 $1,150 $1.08 0d 1 1.23mi
4426 Mellen Ct Anderson, IN 2.0 1.0 899 $900 $1.00 3d 1 1.33mi
812 Mellen Dr Unit 814 Anderson, IN 2.0 1.0 924 $950 $1.03 0d 1 1.33mi
1614 W 18th St Anderson, IN 2.0 1.0 690 $975 $1.41 25d 1 1.37mi
4415 Columbus Ave Apt 15 Anderson, IN 2.0 1.0 800 $800 $1.00 0d 1 1.37mi
2004 Arrow Ave Anderson, IN 2.0 1.0 816 $1,125 $1.38 25d 1 1.38mi
917 E 8th St Unit 2 Anderson, IN 2.0 1.0 550 $825 $1.50 9d 1 1.39mi
1222 Nichol Ave Unit 4 Anderson, IN 3.0 1.0 1000 $1,135 $1.14 0d 1 1.42mi
1222 Nichol Ave Unit 4 Anderson, IN 3.0 1.0 1000 $1,135 $1.14 9d 1 1.42mi
1616 W 16th St Anderson, IN 2.0 1.0 1038 $1,050 $1.01 45d 1 1.43mi
602 Meridian St Apt C Anderson, IN 2.0 1.0 800 $900 $1.12 45d 1 1.43mi
2613 Louise St Anderson, IN 2.0 1.0 1096 $950 $0.87 23d 1 1.44mi
2613 Louise St Anderson, IN 2.0 1.0 1096 $925 $0.84 0d 1 1.44mi
1640 W 17th St Anderson, IN 2.0 1.0 810 $895 $1.10 22d 1 1.44mi

Listing history 2 events

  1. 2026-06-07
    status $114,900 Pending 1 DOM
  2. 2026-06-05
    listed $114,900 Active 1 DOM

ⓘ 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
$804 · $67/mo
Projected year-2 tax
$891 · $74/mo
Expected delta
+$86/yr (+$7/mo · 10.7%)

ⓘ 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
$11,965
− Mortgage interest
−$6,436
− Property taxes
−$804
− Insurance
−$574
− Repairs & maintenance
−$957
− Management
−$957
− Depreciation
−$3,343
Taxable loss
−$1,107
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$266
After-tax cash flow
$1,108/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

+1176.7% since first listed
11 events — show timeline
  • 2026-06-04 Listed $114,900 MIBOR as Distributed by MLS Grid
  • 2019-05-17 Listing Removed MIBOR as Distributed by MLS Grid
  • 2019-03-01 Relisted MIBOR as Distributed by MLS Grid
  • 2019-02-25 Pending MIBOR as Distributed by MLS Grid
  • 2019-01-22 Listed $39,900 MIBOR as Distributed by MLS Grid
  • 2016-05-31 Listing Removed MIBOR as Distributed by MLS Grid
  • 2016-03-24 Price Changed $18,000 MIBOR as Distributed by MLS Grid
  • 2016-01-21 Listed $20,000 MIBOR as Distributed by MLS Grid
  • 2013-05-23 Listing Removed MIBOR as Distributed by MLS Grid
  • 2013-05-21 Sold (MLS) $8,000 MIBOR as Distributed by MLS Grid
  • 2013-01-29 Listed $9,000 MIBOR as Distributed by MLS Grid

Property tax history

+7.9%/yr

Latest (2024): $804 · +6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…