CashFlowRE
Sign in Sign up
1815 & 1815 1/2 Fletcher St Duplex
C+ Composite 61.31
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.5/5.0
  • Livability +3.0/5.0
  • Condition / age +2.2/5.0
  • Schools +1.6/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$112,900

1815 & 1815 1/2 Fletcher St · Anderson, IN 46016
4 bd · 2.4 ba · 2,058 sqft · MultiFamily · 57 Days on market
Built 1884 Fair condition 5,663 sqft lot $55/sqft · 23% above area Est $92k · 23% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

This package features six consistently high-demand rental duplex properties (12 units) situated in the Anderson, IN market. The portfolio offers a secure, well-managed investment with immediate upside potential. Stable Income Stream: The properties demonstrate strong, reliable cash flow, supported by excellent historical rent collection and exceptional occupancy rates (minimal historical vacancy). Turnkey Efficiency: Current owners have meticulously maintained the units, significantly minimizing the need for immediate Capital Expenditure (CapEx). Value-Add Opportunity: Current rents are below prevailing market rates for comparable local properties, providing a clear path for substantial income growth through gradual rent increases to achieve market value. Tenant Stability: Due to diligent maintenance, the properties have high long-term tenant satisfaction, contributing to low turnover. Seller will sell individually or as a group-addresses: 403-405 W 5th St, 1105-1107 W 11th St, 1109-1111 W 11th St, 1303-1305 Sycamore, 615-615 1/2 Madison and 1815 - 1815 1/2 Fletcher.

Key facts

  • 5,663 sq ft lot
  • 4 parking spots
  • Built 1884

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 × 2-bed/?-bath units multifamily listed at $113k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $776 ($9k/yr) — positive. Per door: $388/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $113k).
  • Recommended offer: $110k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.5% 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; 6 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).
  • At $1,970/mo this rent would consume 66% of the median local household income ($36k/yr) (locally 1193% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $781 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.
  • At projected returns (-3.0% appreciation + 7.9% rent growth), your $32k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
  • 2 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 1884 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $109,513 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. Built in 1884 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.74%
Cap rate
14.54%
Cash-on-cash
29.46%
DSCR
2.31
GRM
4.8

CMA / ARV

ARV (median comp)
$92,127
List price
$112,900
Delta
22.55%
Verdict
OVERPRICED
Comps
19 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1820 Central Ave 0.04mi 3/2.0 (-1) 1,762 (-14%) 3mo $85,000 $48 65
1609 Brown St 0.39mi 5/2.0 (+1) 1,934 (-6%) 10mo $135,000 $70 56
2213 Noble St 0.34mi 5/2.0 (+1) 2,314 (+12%) 11mo $70,000 $30 47
806 E 9th St 0.73mi 4/2.0 2,048 (-0%) 21mo $50,000 $24 46
2116 Pearl St 0.23mi 5/3.0 (+1) 2,357 (+14%) 24mo $125,000 $53 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 · 7.88% rent growth · sell at horizon

5-year hold
IRR
29.4%
Equity multiple
2.31×
Total profit
$41,313
Equity at exit
$16,834
10-year hold
IRR
39.4%
Equity multiple
5.61×
Total profit
$145,818
Equity at exit
$9,762

Cash invested: $31,612 (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
9.6×

Monthly cashflow live

Estimated rent
$1,970 high interval (Pro) →
Mortgage (P&I)
$592
Tax est. 1.5%
$141 /mo · $1,694/yr
Insurance
$47
HOA
$0
Vacancy / Maint / Mgmt
$414
Net cashflow
$776

Break-even live

Break-even rent $988
Max offer price $112,900
Occupancy floor 56%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $1,970

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
$28,225
Closing costs
$3,387
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
1728 Walnut St Anderson, IN 3.0 2.0 2484 $1,295 $0.52 23d 1 0.18mi
2233 Fairview St Anderson, IN 3.0 1.5 1452 $1,195 $0.82 23d 1 0.68mi
228 E 29th St Anderson, IN 3.0 2.0 1440 $1,295 $0.90 4d 1 0.73mi
921 W 9th St Anderson, IN 3.0 2.0 1611 $1,375 $0.85 23d 1 1.00mi
510 W 5th St Anderson, IN 3.0 1.5 1617 $995 $0.62 43d 1 1.05mi
1121 Victory Ct Anderson, IN 3.0 1.0 2053 $1,295 $0.63 21d 1 1.22mi

Listing history 13 events

  1. 2026-06-16
    days on market $112,900 Active 57 DOM
  2. 2026-06-15
    days on market $112,900 Active 56 DOM
  3. 2026-06-13
    days on market $112,900 Active 54 DOM
  4. 2026-06-09
    days on market $112,900 Active 50 DOM
  5. 2026-06-08
    days on market $112,900 Active 49 DOM
  6. 2026-06-07
    days on market $112,900 Active 48 DOM
  7. 2026-06-05
    days on market $112,900 Active 45 DOM
  8. 2026-06-03
    days on market $112,900 Active 44 DOM
  9. 2026-06-02
    days on market $112,900 Active 43 DOM
  10. 2026-06-01
    days on market $112,900 Active 42 DOM
  11. 2026-05-31
    days on market $112,900 Active 41 DOM
  12. 2026-04-17
    listed $112,900 Active 1083-char remark
    Show marketing remark (1083 chars)

    This package features six consistently high-demand rental duplex properties (12 units) situated in the Anderson, IN market. The portfolio offers a secure, well-managed investment with immediate upside potential. Stable Income Stream: The properties demonstrate strong, reliable cash flow, supported by excellent historical rent collection and exceptional occupancy rates (minimal historical vacancy). Turnkey Efficiency: Current owners have meticulously maintained the units, significantly minimizing the need for immediate Capital Expenditure (CapEx). Value-Add Opportunity: Current rents are below prevailing market rates for comparable local properties, providing a clear path for substantial income growth through gradual rent increases to achieve market value. Tenant Stability: Due to diligent maintenance, the properties have high long-term tenant satisfaction, contributing to low turnover. Seller will sell individually or as a group-addresses: 403-405 W 5th St, 1105-1107 W 11th St, 1109-1111 W 11th St, 1303-1305 Sycamore, 615-615 1/2 Madison and 1815 - 1815 1/2 Fletcher.

  13. 2026-04-17
    listed $112,900 Active
    Show marketing remark (1083 chars)

    This package features six consistently high-demand rental duplex properties (12 units) situated in the Anderson, IN market. The portfolio offers a secure, well-managed investment with immediate upside potential. Stable Income Stream: The properties demonstrate strong, reliable cash flow, supported by excellent historical rent collection and exceptional occupancy rates (minimal historical vacancy). Turnkey Efficiency: Current owners have meticulously maintained the units, significantly minimizing the need for immediate Capital Expenditure (CapEx). Value-Add Opportunity: Current rents are below prevailing market rates for comparable local properties, providing a clear path for substantial income growth through gradual rent increases to achieve market value. Tenant Stability: Due to diligent maintenance, the properties have high long-term tenant satisfaction, contributing to low turnover. Seller will sell individually or as a group-addresses: 403-405 W 5th St, 1105-1107 W 11th St, 1109-1111 W 11th St, 1303-1305 Sycamore, 615-615 1/2 Madison and 1815 - 1815 1/2 Fletcher.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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
$23,640
− Mortgage interest
−$6,324
− Property taxes
−$1,694
− Insurance
−$564
− Repairs & maintenance
−$1,891
− Management
−$1,891
− Depreciation
−$3,284
Taxable income
$7,991
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,918
After-tax cash flow
$7,395/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This property requires moderate renovations and maintenance to improve its condition and appeal. Deep cleaning, decluttering, and landscaping improvements would significantly enhance its resale and rental value.

Repairs flagged

  • Minor porch flooring — Porch flooring appears to have some cracks and wear.
  • Minor landscaping — Overgrown areas and debris on the porch and driveway need attention.
  • Minor kitchen and bathroom clutter — Clutter on countertops and shelves in both areas needs to be cleared for a more inviting appearance.

Value-add opportunities

  • Both Deep cleaning and decluttering — This would improve the home's appearance and make it more appealing to potential buyers or renters.
  • Both Landscaping and curb appeal improvements — Enhancing the exterior would increase the home's curb appeal and attract more interest.
  • Both Porch flooring repair — Repairing the porch flooring would improve the home's overall condition and make it more inviting for potential buyers or renters.

Renovation cost estimate screening

Repair itemSeverityEst. cost
porch flooring · Porch flooring appears to have some cracks and wear. Minor $500–3,000
landscaping · Overgrown areas and debris on the porch and driveway need attention. Minor $500–3,000
kitchen and bathroom clutter · Clutter on countertops and shelves in both areas needs to be cleared for a more inviting appearance. Minor $500–3,000
Total estimated repair cost · 3 items $1,500–9,000

Value-add ROI direction

  • Both Deep cleaning and decluttering — This would improve the home's appearance and make it more appealing to potential buyers or renters.
  • Both Landscaping and curb appeal improvements — Enhancing the exterior would increase the home's curb appeal and attract more interest.
  • Both Porch flooring repair — Repairing the porch flooring would improve the home's overall condition and make it more inviting for potential buyers or renters.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

+0.0% since first listed
2 events — show timeline
  • 2026-04-17 Listed $112,900 MIBOR as Distributed by MLS Grid
  • 2026-04-17 Listed $112,900 IRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…