CashFlowRE
Sign in Sign up
2423 S Madison Ave
B+ Composite 75.94
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.4/10.0
  • Rent growth +4.5/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$59,900

2423 S Madison Ave · Anderson, IN 46016
1 bd · 1.0 ba · 924 sqft · SingleFamily public records · 82 Days on market
Built 1880 6,350 sqft lot $65/sqft · 59% above area Est $81k · 26% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedroom, 1 bath home with a unique layout and plenty of space. The third bedroom is a massive 588 sq ft loft-style room upstairs, offering flexibility for a variety of uses. Features include a dedicated laundry room, front mudroom, and a covered back patio for outdoor enjoyment. Situated on two lots, the property also includes a 2.5-car detached garage. Home needs some TLC, making it a great opportunity to add value and make it your own.

Key facts

  • Two lots
  • Front mudroom
  • Unique layout

Tags

UNIQUE LAYOUTDEDICATED LAUNDRY ROOMFRONT MUDROOMCOVERED BACK PATIOTWO LOTS

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 1-bed/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $232 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($861 rent vs $60k).
  • Recommended offer: $56k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.9% 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 fast (+7.9%/yr); 185 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 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 $414 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 + 7.9% rent growth), your $17k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 82 days — a 6% lower offer ($56k) is reasonable based on typical stale-listing flexibility.
  • 3 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.
  • Current owner paid $40k; list at $60k implies a 50% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1880 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $56,306 (6.0% below list)

Questions for the listing agent

  1. It's been on market 82 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1880 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.44%
Cap rate
10.93%
Cash-on-cash
16.57%
DSCR
1.74
GRM
5.8

CMA / ARV

ARV (median comp)
$80,553
List price
$59,900
Delta
-25.64%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2505 Lincoln St 0.38mi 2/1.0 (+1) 900 (-3%) 4mo $130,000 $144 70
2226 Hendricks St 0.16mi 2/1.0 (+1) 990 (+7%) 15mo $70,000 $71 63
216 W 27th St 0.51mi 1/1.0 946 (+2%) 13mo $25,000 $26 62
2307 Chase St 0.45mi 1/1.0 948 (+3%) 22mo $33,000 $35 56
1924 Morton St 0.47mi 2/1.0 (+1) 858 (-7%) 8mo $109,900 $128 54
2241 Nelle St 0.58mi 2/1.0 (+1) 796 (-14%) 4mo $66,500 $84 41
2625 Lincoln St 0.40mi 2/1.0 (+1) 1,022 (+11%) 22mo $103,000 $101 40
603 W 33rd St 0.73mi 2/1.0 (+1) 840 (-9%) 8mo $65,000 $77 39
1632 W 17th St 0.67mi 2/1.0 (+1) 840 (-9%) 12mo $38,000 $45 38
314 Andover Rd 0.75mi 2/1.0 (+1) 900 (-3%) 23mo $100,000 $111 37
612 W 34th St 0.75mi 2/1.0 (+1) 816 (-12%) 21mo $86,500 $106 23

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
13.4%
Equity multiple
1.57×
Total profit
$9,510
Equity at exit
$8,931
10-year hold
IRR
25.9%
Equity multiple
3.84×
Total profit
$47,549
Equity at exit
$5,179

Cash invested: $16,772 (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
185
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$861 high interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$110 /mo · $1,316/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$181
Net cashflow
$232

Break-even live

Break-even rent $568
Max offer price $59,900
Occupancy floor 68%

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
$14,975
Closing costs
$1,797
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
2208 Hendricks St Unit 3 Anderson, IN 1.0 1.0 585 $675 $1.15 43d 1 0.16mi
2301 Sheridan St Anderson, IN 2.0 1.0 900 $950 $1.06 43d 1 0.19mi
702 W 23rd St Anderson, IN 1.0 1.0 560 $595 $1.06 4d 1 0.20mi
2442 Morton St Anderson, IN 2.0 1.0 862 $1,125 $1.31 23d 1 0.33mi
2820 Fairview St Unit A Anderson, IN 2.0 1.0 850 $895 $1.05 43d 1 0.39mi
2324 Chase St Anderson, IN 2.0 1.0 783 $950 $1.21 43d 1 0.46mi
2904 Lincoln St Anderson, IN 2.0 1.0 864 $900 $1.04 43d 1 0.51mi
2004 Arrow Ave Anderson, IN 2.0 1.0 816 $1,125 $1.38 23d 1 0.56mi
1614 W 18th St Anderson, IN 2.0 1.0 690 $975 $1.41 23d 1 0.60mi
1502 Cedar St Anderson, IN 2.0 1.0 1104 $850 $0.77 43d 1 0.61mi
2613 Louise St Anderson, IN 2.0 1.0 1096 $950 $0.87 21d 1 0.67mi
1640 W 17th St Anderson, IN 2.0 1.0 810 $895 $1.10 20d 1 0.67mi
1616 W 16th St Anderson, IN 2.0 1.0 1038 $1,050 $1.01 43d 1 0.69mi
1720 Nelle St Anderson, IN 2.0 1.0 768 $1,100 $1.43 23d 1 0.71mi
2625 Main St Anderson, IN 2.0 1.0 988 $895 $0.91 23d 1 0.77mi
2719 Dewey St Anderson, IN 2.0 1.0 877 $1,150 $1.31 43d 1 0.80mi
3000 Fletcher St Unit 3000 Anderson, IN 2.0 1.0 800 $650 $0.81 43d 1 0.96mi
803 1/2 W 9th St Anderson, IN 1.0 1.0 600 $525 $0.88 43d 1 1.03mi
328 E 31st St Anderson, IN 1.0 1.0 600 $750 $1.25 43d 1 1.03mi
1317 Main St Anderson, IN 2.0 1.0 750 $800 $1.07 43d 1 1.03mi
1123 Louise St Anderson, IN 2.0 1.0 850 $850 $1.00 43d 1 1.04mi
1136 Irving Way Anderson, IN 2.0 1.0 900 $895 $0.99 21d 1 1.06mi
1726-1728 Walnut St Anderson, IN 2.0 2.0 900 $995 $1.11 2d 1 1.12mi
221 E 13th St Anderson, IN 1.0 1.0 595 $995 $1.67 14d 1 1.13mi
120 W 10th St Anderson, IN 1.0–3.0 1.0 1066 $900 $0.84 1d 1 1.14mi
702 E 23rd St Anderson, IN 1.0 1.0 560 $595 $1.06 14d 1 1.15mi
3006 Noble St Anderson, IN 2.0 1.0 1064 $995 $0.94 7d 1 1.17mi
1312 W 8th St Unit 1308H Anderson, IN 1.0 1.0 750 $999 $1.33 14d 1 1.18mi
1312 W 8th St Unit 1332 F Anderson, IN 2.0 1.0 850 $979 $1.15 43d 1 1.18mi
2002 Jefferson St Unit 3 Anderson, IN 1.0 2.0 725 $600 $0.83 43d 1 1.19mi
223 E 11th St Anderson, IN 2.0 1.0 800 $900 $1.12 43d 1 1.24mi
1710 Jefferson St Apt 2 Anderson, IN 2.0 1.0 550 $950 $1.73 43d 1 1.24mi
925 W 5th St Unit 1 Anderson, IN 1.0 1.0 617 $775 $1.26 16d 1 1.28mi
1708 W 7th St Anderson, IN 1.0 1.0 700 $875 $1.25 17d 1 1.30mi
1708 W 7th St Anderson, IN 1.0 1.0 700 $1,000 $1.43 43d 1 1.30mi
1708 W 7th St Anderson, IN 1.0 1.0 700 $875 $1.25 19d 1 1.30mi
1627 W 6th St Anderson, IN 2.0 1.0 650 $850 $1.31 23d 1 1.31mi
414 Wheeler Ave Apt B Anderson, IN 1.0 1.0 600 $650 $1.08 43d 1 1.31mi
1020 W 5th St Unit 1022 Anderson, IN 1.0 1.0 550 $750 $1.36 43d 1 1.31mi
924 W 5th St Unit 928 Anderson, IN 1.0 1.0 600 $600 $1.00 43d 1 1.31mi

Listing history 17 events

  1. 2026-06-18
    days on market $59,900 Active 82 DOM
  2. 2026-06-17
    days on market $59,900 Active 81 DOM
  3. 2026-06-16
    days on market $59,900 Active 80 DOM
  4. 2026-06-15
    days on market $59,900 Active 79 DOM
  5. 2026-06-13
    days on market $59,900 Active 77 DOM
  6. 2026-06-09
    days on market $59,900 Active 73 DOM
  7. 2026-06-08
    days on market $59,900 Active 72 DOM
  8. 2026-06-07
    days on market $59,900 Active 71 DOM
  9. 2026-06-05
    days on market $59,900 Active 68 DOM
  10. 2026-06-03
    days on market $59,900 Active 67 DOM
  11. 2026-06-02
    days on market $59,900 Active 66 DOM
  12. 2026-06-01
    days on market $59,900 Active 65 DOM
  13. 2026-05-31
    days on market $59,900 Active 64 DOM
  14. 2026-03-27
    listed $59,900 Active 443-char remark
    Show marketing remark (443 chars)

    3 bedroom, 1 bath home with a unique layout and plenty of space. The third bedroom is a massive 588 sq ft loft-style room upstairs, offering flexibility for a variety of uses. Features include a dedicated laundry room, front mudroom, and a covered back patio for outdoor enjoyment. Situated on two lots, the property also includes a 2.5-car detached garage. Home needs some TLC, making it a great opportunity to add value and make it your own.

  15. 2026-03-27
    listed $59,900 Active 443-char remark
    Show marketing remark (443 chars)

    3 bedroom, 1 bath home with a unique layout and plenty of space. The third bedroom is a massive 588 sq ft loft-style room upstairs, offering flexibility for a variety of uses. Features include a dedicated laundry room, front mudroom, and a covered back patio for outdoor enjoyment. Situated on two lots, the property also includes a 2.5-car detached garage. Home needs some TLC, making it a great opportunity to add value and make it your own.

  16. 2006-01-19
    soldstatus $39,900
  17. 2006-01-04
    listed $39,900

ⓘ 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
$1,316 · $110/mo
Projected year-2 tax
$1,316 · $110/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
$10,333
− Mortgage interest
−$3,355
− Property taxes
−$1,316
− Insurance
−$300
− Repairs & maintenance
−$827
− Management
−$827
− Depreciation
−$1,743
Taxable income
$1,967
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$472
After-tax cash flow
$2,306/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

+50.1% since first listed
4 events — show timeline
  • 2026-03-27 Listed $59,900 IRMLS
  • 2026-03-27 Listed $59,900 MIBOR as Distributed by MLS Grid
  • 2006-01-19 Sold (MLS) $39,900 MIBOR as Distributed by MLS Grid
  • 2006-01-04 Listed $39,900 MIBOR as Distributed by MLS Grid

Property tax history

+27.0%/yr

Latest (2024): $1,316 · +25.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…