CashFlowRE
Sign in Sign up
731-733 W 9th St Duplex
B Composite 72.93
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 +11.4/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.5/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$92,150

731-733 W 9th St · Anderson, IN 46016
3 bd · 2.0 ba · 1,344 sqft · MultiFamily public records · 41 Days on market
Built 1941 6,534 sqft lot $69/sqft · 9% below area Est $101k · 9% under

🖨 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

Welcome to this charming duplex at 731-733 West 9th Street, Anderson, Indiana. Built in 1941, this property offers an excellent investment opportunity with two units, each designed to provide comfortable living spaces. Unit 731 features one bedroom and one bathroom, perfect for singles or couples. Unit 733 offers two bedrooms and one bathroom, ideal for small families or tenants needing extra space. Both units enjoy a spacious layout, plenty of natural light, and modern updates that enhance the property's overall appeal. With a total square footage of 1,344 sq ft, the property sits on a 6,098 sq ft lot, providing ample outdoor space. The duplex also includes a 2-car detached garage, ensurin

Key facts

  • Ample outdoor space
  • Modern updates
  • Natural light

Tags

COMFORTABLE LIVING SPACESSPACIOUS LAYOUTNATURAL LIGHTMODERN UPDATESAMPLE OUTDOOR SPACECONVENIENT PARKING OPTIONS

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 1×1bd/1.0ba + 1×2bd/1.0ba units multifamily listed at $92k.

Deal economics

  • At list price, monthly cash flow is $536 ($6k/yr) — positive. Per door: $268/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $92k).
  • Recommended offer: $89k (3.0% below list) — sets the bar for market timing.
  • Cap rate 13.3% 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; 32 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 $1,498/mo this rent would consume 50% 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 $638 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 $26k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 20y ago; this cycle's ask is 32% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $46k; list at $92k implies a 98% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1941 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,385 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 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. Built in 1941 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.63%
Cap rate
13.28%
Cash-on-cash
24.95%
DSCR
2.11
GRM
5.1

CMA / ARV

ARV (median comp)
$100,806
List price
$92,150
Delta
-8.59%
Verdict
FAIR
Comps
3 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 7.88% rent growth · sell at horizon

5-year hold
IRR
23.9%
Equity multiple
2.05×
Total profit
$26,978
Equity at exit
$13,740
10-year hold
IRR
34.7%
Equity multiple
4.98×
Total profit
$102,637
Equity at exit
$7,967

Cash invested: $25,802 (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
10.5×

Monthly cashflow live

Estimated rent
$1,498 high interval (Pro) →
Mortgage (P&I)
$483
Tax from tax record
$125 /mo · $1,504/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$536

Break-even live

Break-even rent $819
Max offer price $92,150
Occupancy floor 59%

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

UnitsBedsBathsEst. rent
1× unit 1 1 $730
1× unit 2 1 $768
Total (2 units) $1,498

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
$23,038
Closing costs
$2,764
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
921 W 9th St Anderson, IN 3.0 2.0 1611 $1,375 $0.85 23d 1 0.16mi
820 W 7th St Apt A Anderson, IN 2.0 2.0 1400 $1,200 $0.86 23d 1 0.16mi
510 W 5th St Anderson, IN 3.0 1.5 1617 $995 $0.62 43d 1 0.29mi
120 W 10th St Anderson, IN 1.0–3.0 1.0 1066 $1,150 $1.08 1d 1 0.34mi
1222 Nichol Ave Unit 4 Anderson, IN 3.0 1.0 1000 $1,135 $1.14 7d 1 0.42mi
1212 W 5th St Anderson, IN 3.0 1.0 1252 $1,295 $1.03 12d 1 0.45mi
506 W 2nd St Anderson, IN 3.0 1.0 964 $1,095 $1.14 23d 1 0.49mi
1502 Cedar St Anderson, IN 2.0 1.0 1104 $850 $0.77 43d 1 0.50mi
1310 W 13th St Anderson, IN 2.0 1.0 1178 $895 $0.76 2d 1 0.50mi
1010 W 2nd St Unit 2 Anderson, IN 2.0 1.0 875 $1,025 $1.17 21d 1 0.53mi
1010 W 2nd St Unit 3 Anderson, IN 3.0 1.0 1025 $1,125 $1.10 14d 1 0.53mi
1631 W 7th St Anderson, IN 3.0 1.0 900 $1,000 $1.11 43d 1 0.68mi
219 E 13th St Anderson, IN 3.0 1.0 882 $1,000 $1.13 4d 1 0.69mi
229 W 19th St Anderson, IN 3.0 1.0 1200 $1,000 $0.83 43d 1 0.71mi
1529 W 2nd St Anderson, IN 3.0 1.0 884 $1,200 $1.36 23d 1 0.73mi
1616 W 16th St Anderson, IN 2.0 1.0 1038 $1,050 $1.01 43d 1 0.79mi
618 W 22nd St Anderson, IN 3.0 1.0 900 $1,250 $1.39 43d 1 0.86mi
1136 Irving Way Anderson, IN 2.0 1.0 900 $895 $0.99 21d 1 0.88mi
2233 Fairview St Anderson, IN 3.0 1.5 1452 $1,195 $0.82 23d 1 0.93mi
2301 Sheridan St Anderson, IN 2.0 1.0 900 $950 $1.06 43d 1 0.94mi
1726-1728 Walnut St Anderson, IN 2.0 2.0 900 $995 $1.11 2d 1 1.00mi
2111 Central Ave Anderson, IN 3.0 1.0 1026 $1,250 $1.22 43d 1 1.01mi
706 University Blvd Anderson, IN 2.0 1.0 1250 $1,050 $0.84 2d 1 1.06mi
1404 Walton St Anderson, IN 3.0 1.0 1090 $995 $0.91 43d 1 1.07mi
1532 Walton St Anderson, IN 3.0 1.0 1342 $1,100 $0.82 43d 1 1.11mi
1023 E 8th St Unit 3 Anderson, IN 2.0 1.5 1200 $1,175 $0.98 7d 1 1.16mi
2627 Chase St Anderson, IN 3.0 1.0 1050 $850 $0.81 17d 1 1.23mi
2023 McKinley St Anderson, IN 2.0 1.0 1500 $950 $0.63 43d 1 1.28mi
2625 Main St Anderson, IN 2.0 1.0 988 $895 $0.91 23d 1 1.32mi
3021 Delaware St Anderson, IN 2.0 1.0 1154 $1,150 $1.00 7d 1 1.49mi
228 E 29th St Anderson, IN 3.0 2.0 1440 $1,295 $0.90 4d 1 1.49mi
2613 Louise St Anderson, IN 2.0 1.0 1096 $950 $0.87 21d 1 1.49mi

Listing history 17 events

  1. 2026-06-09
    days on market $92,150 Active 41 DOM
  2. 2026-06-08
    days on market $92,150 Active 40 DOM
  3. 2026-06-07
    days on market $92,150 Active 39 DOM
  4. 2026-06-05
    days on market $92,150 Active 36 DOM
  5. 2026-06-03
    days on market $92,150 Active 35 DOM
  6. 2026-06-02
    days on market $92,150 Active 34 DOM
  7. 2026-06-01
    days on market $92,150 Active 33 DOM
  8. 2026-05-31
    days on market $92,150 Active 32 DOM
  9. 2026-04-29
    listed $92,150 Active 1301-char remark
  10. 2025-04-02
    price $92,150
  11. 2015-08-14
    historical
  12. 2015-02-13
    listed $69,900 Active
  13. 2013-08-26
    historical
  14. 2013-08-26
    soldstatus $46,500
  15. 2013-07-22
    listed $49,900
  16. 2006-06-01
    historical
  17. 2006-03-02
    listed $79,900

ⓘ 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
$1,504 · $125/mo
Projected year-2 tax
$1,504 · $125/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
  • 🫁 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
$17,976
− Mortgage interest
−$5,162
− Property taxes
−$1,504
− Insurance
−$461
− Repairs & maintenance
−$1,438
− Management
−$1,438
− Depreciation
−$2,681
Taxable income
$5,292
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,270
After-tax cash flow
$5,167/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

+15.3% since first listed
8 events — show timeline
  • 2025-04-02 Price Changed $92,150 RRELMS
  • 2015-08-14 Listing Removed MIBOR as Distributed by MLS Grid
  • 2015-02-13 Listed $69,900 MIBOR as Distributed by MLS Grid
  • 2013-08-26 Listing Removed MIBOR as Distributed by MLS Grid
  • 2013-08-26 Sold (MLS) $46,500 MIBOR as Distributed by MLS Grid
  • 2013-07-22 Listed $49,900 MIBOR as Distributed by MLS Grid
  • 2006-06-01 Listing Removed MIBOR as Distributed by MLS Grid
  • 2006-03-02 Listed $79,900 MIBOR as Distributed by MLS Grid

Property tax history

+6.8%/yr

Latest (2024): $1,504 · +8.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…