CashFlowRE
Sign in Sign up
1432 Ohio Ave Fourplex
B- Composite 69.06
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$244,900

1432 Ohio Ave · Anderson, IN 46016
4 bd · 4.0 ba · 2,679 sqft · MultiFamily public records · 109 Days on market
Built 1885 6,500 sqft lot $91/sqft · 602% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

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

Listing remarks MLS

1432 Ohio Ave, presenting a prime investment in the city of Anderson! This large 4-unit building has recently experienced an extensive six figure renovation & is now up for sale with income generating $2,800 monthly. This property is in the heart of Anderson making this a top tier location for tenant living & investment potential! Add this high-quality investment to your portfolio!

Key facts

  • Extensive renovation
  • Top tier location
  • Income generating

Tags

EXTENSIVE RENOVATIONINCOME GENERATINGTOP TIER LOCATION

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 × 4-bed/4.0-bath units multifamily listed at $245k.

Deal economics

  • At list price, monthly cash flow is $2k ($30k/yr) — positive. Per door: $620/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $245k).
  • Recommended offer: $223k (9.0% below list) — sets the bar for market timing.
  • Cap rate 18.4% 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; 3 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 $4,952/mo this rent would consume 165% 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 $2k of loan paydown is wiped out by about $7k 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 $69k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 109 days — a 9% lower offer ($223k) is reasonable based on typical stale-listing flexibility.
  • 4 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 1885 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $222,859 (9.0% below list)

Questions for the listing agent

  1. It's been on market 109 days. Have you received any prior offers? Is the seller open to a 9% 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. Built in 1885 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
2.02%
Cap rate
18.44%
Cash-on-cash
43.39%
DSCR
2.93
GRM
4.1

CMA / ARV

ARV (median comp)
$139,535
List price
$244,900
Delta
75.51%
Verdict
OVERPRICED
Comps
2 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
420 E 14th St 0.12mi 4/3.0 2,431 (-9%) 13mo $105,000 $43 64
607 Chestnut St 0.64mi 5/4.5 (+1) 2,544 (-5%) 9mo $230,000 $90 48
2213 Noble St 0.53mi 5/2.0 (+1) 2,314 (-14%) 11mo $70,000 $30 30
2116 Pearl St 0.48mi 5/3.0 (+1) 2,357 (-12%) 24mo $125,000 $53 28

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
45.4%
Equity multiple
3.09×
Total profit
$143,649
Equity at exit
$36,515
10-year hold
IRR
53.2%
Equity multiple
7.47×
Total profit
$443,893
Equity at exit
$21,174

Cash invested: $68,572 (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
16.5×

Monthly cashflow live

Estimated rent
$4,952 medium interval (Pro) →
Mortgage (P&I)
$1,284
Tax from tax record
$46 /mo · $558/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$1,040
Net cashflow
$2,479

Break-even live

Break-even rent $1,814
Max offer price $244,900
Occupancy floor 45%

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

UnitsBedsBathsEst. rent
Total (4 units) $4,952

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
$61,225
Closing costs
$7,347
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1728 Walnut St Anderson, IN 3.0 2.0 2484 $1,295 $0.52 23d 1 0.25mi
2626 Main St Anderson, IN 3.0 2.0 3366 $1,200 $0.36 23d 1 0.93mi
1121 Victory Ct Anderson, IN 3.0 1.0 2053 $1,295 $0.63 21d 1 1.41mi

Listing history 29 events

  1. 2026-06-18
    days on market $244,900 Active 109 DOM
  2. 2026-06-17
    days on market $244,900 Active 108 DOM
  3. 2026-06-16
    days on market $244,900 Active 107 DOM
  4. 2026-06-15
    days on market $244,900 Active 106 DOM
  5. 2026-06-13
    days on market $244,900 Active 104 DOM
  6. 2026-06-09
    days on market $244,900 Active 100 DOM
  7. 2026-06-08
    days on market $244,900 Active 99 DOM
  8. 2026-06-07
    days on market $244,900 Active 98 DOM
  9. 2026-06-05
    days on market $244,900 Active 95 DOM
  10. 2026-06-03
    days on market $244,900 Active 94 DOM
  11. 2026-06-02
    days on market $244,900 Active 93 DOM
  12. 2026-06-01
    days on market $244,900 Active 92 DOM
  13. 2026-05-31
    days on market $244,900 Active 91 DOM
  14. 2026-04-30
    price $244,900 392-char remark
    Show marketing remark (392 chars)

    1432 Ohio Ave, presenting a prime investment in the city of Anderson! This large 4-unit building has recently experienced an extensive six figure renovation & is now up for sale with income generating $2,800 monthly. This property is in the heart of Anderson making this a top tier location for tenant living & investment potential! Add this high-quality investment to your portfolio!

  15. 2026-03-01
    listed $249,900 Active 392-char remark
    Show marketing remark (392 chars)

    1432 Ohio Ave, presenting a prime investment in the city of Anderson! This large 4-unit building has recently experienced an extensive six figure renovation & is now up for sale with income generating $2,800 monthly. This property is in the heart of Anderson making this a top tier location for tenant living & investment potential! Add this high-quality investment to your portfolio!

  16. 2025-12-26
    historical
  17. 2025-09-25
    price $254,900
  18. 2025-09-11
    listed $269,000 Active
  19. 2025-08-15
    historical $700
  20. 2025-08-09
    price $700
  21. 2025-08-08
    price $725
  22. 2025-08-08
    price $700
  23. 2025-07-24
    price $725
  24. 2025-07-01
    price $750
  25. 2025-06-26
    price $775
  26. 2025-06-07
    price $825
  27. 2025-04-25
    listed $850
  28. 2008-02-03
    historical
  29. 2006-09-06
    listed $29,000

ⓘ 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
$558 · $46/mo
Projected year-2 tax
$1,320 · $110/mo
Expected delta
+$762/yr (+$63/mo · 136.6%)

ⓘ 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
$59,424
− Mortgage interest
−$13,718
− Property taxes
−$558
− Insurance
−$1,224
− Repairs & maintenance
−$4,754
− Management
−$4,754
− Depreciation
−$7,124
Taxable income
$27,291
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,550
After-tax cash flow
$23,201/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

+744.5% since first listed
16 events — show timeline
  • 2026-04-30 Price Changed $244,900 MIBOR as Distributed by MLS Grid
  • 2026-03-01 Listed $249,900 MIBOR as Distributed by MLS Grid
  • 2025-12-26 Listing Removed MIBOR as Distributed by MLS Grid
  • 2025-09-25 Price Changed $254,900 MIBOR as Distributed by MLS Grid
  • 2025-09-11 Listed $269,000 MIBOR as Distributed by MLS Grid
  • 2025-08-15 Rental Removed $700 BUILDIUM
  • 2025-08-09 Price Changed $700 BUILDIUM
  • 2025-08-08 Price Changed $725 BUILDIUM
  • 2025-08-08 Price Changed $700 BUILDIUM
  • 2025-07-24 Price Changed $725 BUILDIUM
  • 2025-07-01 Price Changed $750 BUILDIUM
  • 2025-06-26 Price Changed $775 BUILDIUM
  • 2025-06-07 Price Changed $825 BUILDIUM
  • 2025-04-25 Listed for Rent $850 BUILDIUM
  • 2008-02-03 Listing Removed MIBOR as Distributed by MLS Grid
  • 2006-09-06 Listed $29,000 MIBOR as Distributed by MLS Grid

Property tax history

-2.4%/yr

Latest (2024): $558 · +8.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…