CashFlowRE
Sign in Sign up
220 E 34th St
D Composite 41.48
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 +16.1/30.0
  • ARV discount +6.2/15.0
  • DSCR +5.0/10.0
  • 1% rule +4.6/10.0
  • 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

$140,000

220 E 34th St · Anderson, IN 46013
4 bd · 1.0 ba · 1,680 sqft · SingleFamily public records · 20 Days on market
Built 1950 0.25 ac lot Est $136k · at est.

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

Listing remarks

Discover a unique opportunity at 220 E 34th ST in ANDERSON, IN. This single-family residence, built in 1950, offers 840 square feet of living space on a generous 11,025 square foot lot, presenting a canvas for your ideal lifestyle. This two-story home features four bedrooms, providing ample private retreats for family and guests. A full bathroom serves the home, designed for everyday convenience. With its expansive lot and versatile layout, this property invites you to envision and create your perfect living environment. Schedule a showing today and explore the possibilities this charming property holds.

Key facts

  • 0.25 acre lot
  • 2 garage spots
  • Built 1950

Property features AI

Finance

  • HOA & community: Not a low-maintenance lifestyle community

Exterior

  • Parking: Attached 2-car garage (approximately 440 sq ft)
  • Utilities: Public water; Municipal sewer connected
  • Home design: Single-family residence; Two levels
  • Construction: Crawl space foundation; Other construction materials
  • Exterior features: Approximately 1/4 acre lot

Interior

  • Kitchen: Gas oven; Refrigerator
  • Bedrooms: Four bedrooms total (two on the main level, two on the upper level)
  • Flooring: Hardwood floors
  • Bathrooms: One full bathroom
  • Heating & cooling: Electric forced-air heating; Central air conditioning
  • Interior features: Hardwood floors; Seven total rooms
  • Laundry & utility: Main-level laundry room (7x7)

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 4-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $73 ($870/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 $134k (4.4% below list).
  • Recommended offer: $134k (4.4% 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: 151 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 184 units permitted in Madison County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($49k/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 $968 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 20 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 20y 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.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $133,876 (4.4% below list)

Questions for the listing agent

  1. Built in 1950 — 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
0.96%
Cap rate
6.91%
Cash-on-cash
2.22%
DSCR
1.10
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$136,080
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
130 Elva St 0.20mi 3/1.0 (-1) 1,819 (+8%) 0mo $140,000 $77 72
3629 Main St 0.25mi 3/2.0 (-1) 1,835 (+9%) 5mo $159,900 $87 60
2924 Main St 0.39mi 3/1.0 (-1) 1,809 (+8%) 10mo $124,000 $69 56
118 Haverhill Dr 0.27mi 3/2.0 (-1) 1,512 (-10%) 8mo $149,000 $99 55
725 E 27th St 0.64mi 3/1.0 (-1) 1,596 (-5%) 2mo $55,000 $34 55
540 Lonsvale Dr 0.62mi 3/1.0 (-1) 1,760 (+5%) 5mo $150,000 $85 54
4127 Greenfield Dr 0.66mi 3/2.0 (-1) 1,632 (-3%) 4mo $235,000 $144 52
240 W 37th St 0.49mi 3/1.0 (-1) 1,903 (+13%) 1mo $70,000 $37 49
4025 Main St 0.50mi 3/2.0 (-1) 1,552 (-8%) 9mo $126,000 $81 47
2430 Walnut St 0.75mi 3/1.0 (-1) 1,764 (+5%) 8mo $70,000 $40 46
802 Piccadilly Rd 0.56mi 3/2.0 (-1) 1,536 (-9%) 10mo $197,000 $128 42
2627 Chase St 0.73mi 4/2.0 1,844 (+10%) 10mo $90,677 $49 38

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-12.8%
Equity multiple
0.54×
Total profit
$-18,037
Equity at exit
$20,874
10-year hold
IRR
-3.7%
Equity multiple
0.75×
Total profit
$-9,633
Equity at exit
$12,105

Cash invested: $39,200 (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
151
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,339 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$193 /mo · $2,311/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$281
Net cashflow
$73

Break-even live

Break-even rent $1,247
Max offer price $140,000
Occupancy floor 90%

Sensitivity live

Price -10% $152 -5% $112 +0% $73 +5% $33 +10% $-7
Rent -10% $-33 -5% $20 +0% $73 +5% $125 +10% $178
Rate -1.0pp $143 -0.5pp $108 base $73 +0.5pp $36 +1.0pp $-1

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
$35,000
Closing costs
$4,200
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
228 E 29th St Anderson, IN 3.0 2.0 1440 $1,295 $0.90 6d 1 0.45mi
2627 Chase St Anderson, IN 3.0 1.0 1050 $850 $0.81 19d 1 0.72mi
1318 E 28th St Anderson, IN 3.0 1.0 1280 $1,300 $1.02 14d 1 0.88mi
2233 Fairview St Anderson, IN 3.0 1.5 1452 $1,195 $0.82 25d 1 1.06mi
4325 S Madison Ave Anderson, IN 1.0–3.0 1.0–1.5 995 $1,330 $1.34 0d 5 1.19mi
229 W 19th St Anderson, IN 3.0 1.0 1200 $1,000 $0.83 45d 1 1.19mi
1626 Lora St Anderson, IN 3.0 2.0 1352 $1,295 $0.96 45d 1 1.19mi

Listing history 13 events

  1. 2026-06-21
    days on market $140,000 Active 20 DOM
  2. 2026-06-18
    days on market $140,000 Active 17 DOM
  3. 2026-06-17
    days on market $140,000 Active 16 DOM
  4. 2026-06-16
    days on market $140,000 Active 15 DOM
  5. 2026-06-15
    days on market $140,000 Active 14 DOM
  6. 2026-06-13
    days on market $140,000 Active 12 DOM
  7. 2026-06-09
    days on market $140,000 Active 8 DOM
  8. 2026-06-08
    days on market $140,000 Active 7 DOM
  9. 2026-06-07
    days on market $140,000 Active 6 DOM
  10. 2026-06-05
    days on market $140,000 Active 3 DOM
  11. 2026-06-03
    days on market $140,000 Active 2 DOM
  12. 2026-06-02
    remarks 611-char remark
  13. 2026-06-02
    listed $140,000 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
$2,311 · $193/mo
Projected year-2 tax
$2,311 · $193/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
$16,065
− Mortgage interest
−$7,842
− Property taxes
−$2,311
− Insurance
−$700
− Repairs & maintenance
−$1,285
− Management
−$1,285
− Depreciation
−$4,073
Taxable loss
−$1,431
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$344
After-tax cash flow
$1,214/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

+125.8% since first listed
3 events — show timeline
  • 2026-05-31 Listed $140,000 MIBOR as Distributed by MLS Grid
  • 2007-01-31 Listing Removed MIBOR as Distributed by MLS Grid
  • 2006-08-02 Listed $62,000 MIBOR as Distributed by MLS Grid

Property tax history

+4.0%/yr

Latest (2024): $2,311 · +8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…