CashFlowRE
Sign in Sign up
2730 Noble St 🏷️ Likely Rental
B+ Composite 75.54
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 +9.0/10.0
  • 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

$64,900

2730 Noble St · Anderson, IN 46016
2 bd · 1.0 ba · 896 sqft · SingleFamily public records · 28 Days on market
Built 1923 4,640 sqft lot $72/sqft · 54% above area Est $84k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

INVESTOR ALERT!!! This 2 bd/1 bath home is the perfect opportunity to use as a rental or for a first time home buyer! The Living Rm and both bdrms have HW floors. Large unfinished basement for lots of storage. Central Air is only 2 years old! Was previously rented for $900/month. Property being sold in AS-IS condition.

Key facts

  • Central air
  • Hw floors
  • 4,640 sq ft lot

Tags

HW FLOORSLARGE UNFINISHED BASEMENTCENTRAL AIR

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $64,900 price doesn't fit this home's estimated sale value (~$84,477) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $65k.

Deal economics

  • At list price, monthly cash flow is $249 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($907 rent vs $65k).
  • Recommended offer: $64k (1.5% 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; 39 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 46% 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).
  • This rent runs 30% 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 $449 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 $18k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 21y ago; this cycle's ask has dropped $10k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $7k; list at $65k implies a 827% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $63,926 (1.5% below list)

Questions for the listing agent

  1. Built in 1923 — 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
1.40%
Cap rate
10.90%
Cash-on-cash
16.47%
DSCR
1.73
GRM
6.0

CMA / ARV

ARV (median comp)
$84,477
List price
$64,900
Delta
-23.17%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2639 Central Ave 0.31mi 2/1.0 952 (+6%) 8mo $57,000 $60 68
123 E 35th St 0.67mi 2/1.0 885 (-1%) 4mo $29,000 $33 64
2505 Lincoln St 0.75mi 2/1.0 900 (+0%) 4mo $130,000 $144 61
320 E 34th St 0.54mi 2/1.0 846 (-6%) 6mo $90,000 $106 60
115 South Dr 0.73mi 2/1.0 886 (-1%) 6mo $90,000 $102 59
3127 E Lynn St 0.40mi 2/1.0 814 (-9%) 11mo $53,000 $65 57
3507 Columbus Ave 0.62mi 2/1.0 832 (-7%) 4mo $60,000 $72 55
300 E 34th St 0.55mi 2/1.0 832 (-7%) 11mo $130,000 $156 53
421 E 36th St 0.67mi 3/1.0 (+1) 920 (+3%) 7mo $129,900 $141 53
309 E 34th St 0.57mi 2/1.0 780 (-13%) 5mo $130,000 $167 48
128 E 36th St 0.69mi 2/1.0 762 (-15%) 4mo $126,000 $165 40
131 E 36th St 0.71mi 2/1.0 780 (-13%) 8mo $133,500 $171 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
13.1%
Equity multiple
1.55×
Total profit
$10,064
Equity at exit
$9,677
10-year hold
IRR
25.6%
Equity multiple
3.78×
Total profit
$50,537
Equity at exit
$5,611

Cash invested: $18,172 (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
185
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$907 high interval (Pro) →
Mortgage (P&I)
$340
Tax from tax record
$100 /mo · $1,200/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$191
Net cashflow
$249

Break-even live

Break-even rent $592
Max offer price $64,900
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
$16,225
Closing costs
$1,947
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 39 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3006 Noble St Anderson, IN 2.0 1.0 1064 $995 $0.94 7d 1 0.13mi
328 E 31st St Anderson, IN 1.0 1.0 600 $750 $1.25 43d 1 0.26mi
3000 Fletcher St Unit 3000 Anderson, IN 2.0 1.0 800 $650 $0.81 43d 1 0.26mi
3009 E Lynn St Unit 1 Anderson, IN 3.0 1.0 1000 $875 $0.88 20d 1 0.30mi
2625 Main St Anderson, IN 2.0 1.0 988 $895 $0.91 23d 1 0.38mi
702 E 23rd St Anderson, IN 1.0 1.0 560 $595 $1.06 14d 1 0.38mi
1232 E 28th St Anderson, IN 2.0 2.0 795 $950 $1.19 43d 1 0.39mi
2233 E Lynn St Anderson, IN 1.0 1.0 700 $695 $0.99 1d 1 0.48mi
1501 E 31st St Anderson, IN 2.0 1.0 840 $1,199 $1.43 20d 1 0.57mi
2111 Central Ave Anderson, IN 3.0 1.0 1026 $1,250 $1.22 43d 1 0.58mi
2002 Jefferson St Unit 3 Anderson, IN 1.0 2.0 725 $600 $0.83 43d 1 0.59mi
3614 Columbus Ave Anderson, IN 1.0 1.0 553 $725 $1.31 14d 1 0.67mi
2627 Chase St Anderson, IN 3.0 1.0 1050 $850 $0.81 17d 1 0.69mi
2904 Lincoln St Anderson, IN 2.0 1.0 864 $900 $1.04 43d 1 0.73mi
1726-1728 Walnut St Anderson, IN 2.0 2.0 900 $995 $1.11 2d 1 0.73mi
2324 Chase St Anderson, IN 2.0 1.0 783 $950 $1.21 43d 1 0.74mi
1710 Jefferson St Apt 2 Anderson, IN 2.0 1.0 550 $950 $1.73 43d 1 0.75mi
2442 Morton St Anderson, IN 2.0 1.0 862 $1,125 $1.31 23d 1 0.82mi
1719 Johnson Ave Anderson, IN 1.0 1.0 616 $824 $1.34 43d 1 0.83mi
2820 Fairview St Unit A Anderson, IN 2.0 1.0 850 $895 $1.05 43d 1 0.85mi
1411 Home Ave Anderson, IN 3.0 1.0 810 $1,295 $1.60 23d 1 1.00mi
618 W 22nd St Anderson, IN 3.0 1.0 900 $1,250 $1.39 43d 1 1.01mi
2301 Sheridan St Anderson, IN 2.0 1.0 900 $950 $1.06 43d 1 1.01mi
702 W 23rd St Anderson, IN 1.0 1.0 560 $595 $1.06 4d 1 1.02mi
221 E 13th St Anderson, IN 1.0 1.0 595 $995 $1.67 14d 1 1.06mi
219 E 13th St Anderson, IN 3.0 1.0 882 $1,000 $1.13 4d 1 1.07mi
1317 Main St Anderson, IN 2.0 1.0 750 $800 $1.07 43d 1 1.09mi
2411 Hendricks St Anderson, IN 3.0 1.0 860 $1,000 $1.16 23d 1 1.10mi
2208 Hendricks St Unit 3 Anderson, IN 1.0 1.0 585 $675 $1.15 43d 1 1.12mi
414 Wheeler Ave Apt B Anderson, IN 1.0 1.0 600 $650 $1.08 43d 1 1.16mi
4015 Haverhill Dr Anderson, IN 3.0 2.0 884 $1,100 $1.24 43d 1 1.16mi
812 Mellen Dr Unit 814 Anderson, IN 2.0 1.0 924 $950 $1.03 1d 1 1.20mi
223 E 11th St Anderson, IN 2.0 1.0 800 $900 $1.12 43d 1 1.20mi
4415 Columbus Ave Apt 15 Anderson, IN 2.0 1.0 800 $800 $1.00 1d 1 1.22mi
4426 Mellen Ct Anderson, IN 2.0 1.0 899 $900 $1.00 1d 1 1.22mi
917 E 8th St Unit 2 Anderson, IN 2.0 1.0 550 $825 $1.50 7d 1 1.37mi
120 W 10th St Anderson, IN 1.0–3.0 1.0 1066 $1,025 $0.96 1d 1 1.39mi
1045 Alhambra Dr Unit 6 Anderson, IN 2.0 1.5 900 $975 $1.08 23d 1 1.44mi
1502 Cedar St Anderson, IN 2.0 1.0 1104 $850 $0.77 43d 1 1.46mi

Listing history 8 events

  1. 2026-05-15
    status Pending 323-char remark
    Show marketing remark (323 chars)

    INVESTOR ALERT!!! This 2 bd/1 bath home is the perfect opportunity to use as a rental or for a first time home buyer! The Living Rm and both bdrms have HW floors. Large unfinished basement for lots of storage. Central Air is only 2 years old! Was previously rented for $900/month. Property being sold in AS-IS condition.

  2. 2026-05-14
    price $64,900 323-char remark
    Show marketing remark (323 chars)

    INVESTOR ALERT!!! This 2 bd/1 bath home is the perfect opportunity to use as a rental or for a first time home buyer! The Living Rm and both bdrms have HW floors. Large unfinished basement for lots of storage. Central Air is only 2 years old! Was previously rented for $900/month. Property being sold in AS-IS condition.

  3. 2026-04-27
    price $69,900 323-char remark
    Show marketing remark (323 chars)

    INVESTOR ALERT!!! This 2 bd/1 bath home is the perfect opportunity to use as a rental or for a first time home buyer! The Living Rm and both bdrms have HW floors. Large unfinished basement for lots of storage. Central Air is only 2 years old! Was previously rented for $900/month. Property being sold in AS-IS condition.

  4. 2026-04-17
    listed $74,900 Active 323-char remark
    Show marketing remark (323 chars)

    INVESTOR ALERT!!! This 2 bd/1 bath home is the perfect opportunity to use as a rental or for a first time home buyer! The Living Rm and both bdrms have HW floors. Large unfinished basement for lots of storage. Central Air is only 2 years old! Was previously rented for $900/month. Property being sold in AS-IS condition.

  5. 2012-11-29
    historical
  6. 2012-05-28
    listed $20,000
  7. 2006-05-19
    soldstatus $7,000
  8. 2005-11-07
    listed $9,900

ⓘ 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
$1,200 · $100/mo
Projected year-2 tax
$1,200 · $100/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
$10,887
− Mortgage interest
−$3,635
− Property taxes
−$1,200
− Insurance
−$324
− Repairs & maintenance
−$871
− Management
−$871
− Depreciation
−$1,888
Taxable income
$2,097
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$503
After-tax cash flow
$2,489/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

+555.6% since first listed
8 events — show timeline
  • 2026-05-15 Pending MIBOR as Distributed by MLS Grid
  • 2026-05-14 Price Changed $64,900 MIBOR as Distributed by MLS Grid
  • 2026-04-27 Price Changed $69,900 MIBOR as Distributed by MLS Grid
  • 2026-04-17 Listed $74,900 MIBOR as Distributed by MLS Grid
  • 2012-11-29 Listing Removed MIBOR as Distributed by MLS Grid
  • 2012-05-28 Listed $20,000 MIBOR as Distributed by MLS Grid
  • 2006-05-19 Sold (MLS) $7,000 MIBOR as Distributed by MLS Grid
  • 2005-11-07 Listed $9,900 MIBOR as Distributed by MLS Grid

Property tax history

+8.8%/yr

Latest (2024): $1,200 · +76.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…