CashFlowRE
Sign in Sign up
908 Cottage Ave
B- Composite 67.21
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 +26.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.0/10.0
  • 1% rule +6.6/10.0
  • Rent growth +3.0/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$110,000

908 Cottage Ave · Anderson, IN 46012
3 bd · 1.5 ba · 2,404 sqft · SingleFamily public records · 88 Days on market
Built 1895 8,308 sqft lot $46/sqft · 26% below area Est $148k · 26% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located at 908 Cottage AVE in ANDERSON, IN, USA, this single-family residence presents an inviting home, thoroughly prepared for those ready to embrace a distinctive living experience. Among the four bedrooms, one particular space distinguishes itself with a striking wood wall, imparting a unique sense of character and warmth within its confines. This two-story residence, built in 1895, encompasses 1909 square feet of living area, thoughtfully arranged to include two full bathrooms and four comfortable bedrooms. Outside, the property extends to an 8308 square foot lot, which includes a deck perfect for enjoying the outdoors and a private fenced backyard, offering an ideal setting for relaxation. This distinctive single family residence offers a compelling opportunity for a fulfilling lifestyle.

Key facts

  • Deck
  • Wood wall
  • 8,308 sq ft lot

Tags

WOOD WALLDECKPRIVATE FENCED BACKYARD

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 3-bed/1.5-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $291 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $103k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% 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 (+1.8%/yr); 159 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $761 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.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y 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 $88k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1895 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $103,400 (6.0% below list)

Questions for the listing agent

  1. It's been on market 88 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 1895 — 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
1.16%
Cap rate
9.46%
Cash-on-cash
11.32%
DSCR
1.50
GRM
7.2

CMA / ARV

ARV (median comp)
$147,857
List price
$110,000
Delta
-25.60%
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
814 Walnut St 0.13mi 3/1.5 2,329 (-3%) 12mo $160,000 $69 79
1007 Chestnut St 0.18mi 3/1.5 2,239 (-7%) 5mo $150,000 $67 76
712 Cottage Ave 0.12mi 3/2.0 2,619 (+9%) 7mo $105,000 $40 72
901 Fremont Dr 0.40mi 2/1.5 (-1) 2,522 (+5%) 6mo $200,000 $79 63
919 Walnut St 0.10mi 3/2.0 2,086 (-13%) 15mo $110,000 $53 59
1606 E 7th St 0.53mi 3/2.0 2,252 (-6%) 9mo $230,000 $102 56
615 Milton Ave 0.31mi 4/2.5 (+1) 2,136 (-11%) 10mo $157,000 $74 50
1803 E 10th St 0.57mi 4/2.0 (+1) 2,678 (+11%) 3mo $165,000 $62 45
917 Harvey St 0.63mi 4/3.0 (+1) 2,546 (+6%) 6mo $259,900 $102 45
802 Maplewood Ave 0.61mi 3/2.5 2,098 (-13%) 5mo $215,000 $102 42
720 Maplewood Ave 0.61mi 3/2.0 2,064 (-14%) 6mo $175,000 $85 41
806 Maplewood Ave 0.61mi 4/2.0 (+1) 2,179 (-9%) 12mo $265,000 $122 39

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 · 1.82% rent growth · sell at horizon

5-year hold
IRR
-0.7%
Equity multiple
0.97×
Total profit
$-827
Equity at exit
$16,401
10-year hold
IRR
7.7%
Equity multiple
1.55×
Total profit
$17,069
Equity at exit
$9,511

Cash invested: $30,800 (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 46012

Home prices YoY
-18.6%
Rents YoY
1.8%
Active inventory
159
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,280 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$98 /mo · $1,171/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$269
Net cashflow
$291

Break-even live

Break-even rent $912
Max offer price $110,000
Occupancy floor 72%

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
$27,500
Closing costs
$3,300
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1728 Walnut St Anderson, IN 3.0 2.0 2484 $1,295 $0.52 23d 1 0.63mi
510 W 5th St Anderson, IN 3.0 1.5 1617 $995 $0.62 43d 1 1.02mi
921 W 9th St Anderson, IN 3.0 2.0 1611 $1,375 $0.85 23d 1 1.22mi
2626 Main St Anderson, IN 3.0 2.0 3366 $1,200 $0.36 23d 1 1.31mi

Listing history 14 events

  1. 2026-03-17
    status Active 807-char remark
    Show marketing remark (807 chars)

    Located at 908 Cottage AVE in ANDERSON, IN, USA, this single-family residence presents an inviting home, thoroughly prepared for those ready to embrace a distinctive living experience. Among the four bedrooms, one particular space distinguishes itself with a striking wood wall, imparting a unique sense of character and warmth within its confines. This two-story residence, built in 1895, encompasses 1909 square feet of living area, thoughtfully arranged to include two full bathrooms and four comfortable bedrooms. Outside, the property extends to an 8308 square foot lot, which includes a deck perfect for enjoying the outdoors and a private fenced backyard, offering an ideal setting for relaxation. This distinctive single family residence offers a compelling opportunity for a fulfilling lifestyle.

  2. 2026-02-23
    status Pending 807-char remark
    Show marketing remark (807 chars)

    Located at 908 Cottage AVE in ANDERSON, IN, USA, this single-family residence presents an inviting home, thoroughly prepared for those ready to embrace a distinctive living experience. Among the four bedrooms, one particular space distinguishes itself with a striking wood wall, imparting a unique sense of character and warmth within its confines. This two-story residence, built in 1895, encompasses 1909 square feet of living area, thoughtfully arranged to include two full bathrooms and four comfortable bedrooms. Outside, the property extends to an 8308 square foot lot, which includes a deck perfect for enjoying the outdoors and a private fenced backyard, offering an ideal setting for relaxation. This distinctive single family residence offers a compelling opportunity for a fulfilling lifestyle.

  3. 2026-02-09
    listed $110,000 Active 807-char remark
    Show marketing remark (807 chars)

    Located at 908 Cottage AVE in ANDERSON, IN, USA, this single-family residence presents an inviting home, thoroughly prepared for those ready to embrace a distinctive living experience. Among the four bedrooms, one particular space distinguishes itself with a striking wood wall, imparting a unique sense of character and warmth within its confines. This two-story residence, built in 1895, encompasses 1909 square feet of living area, thoughtfully arranged to include two full bathrooms and four comfortable bedrooms. Outside, the property extends to an 8308 square foot lot, which includes a deck perfect for enjoying the outdoors and a private fenced backyard, offering an ideal setting for relaxation. This distinctive single family residence offers a compelling opportunity for a fulfilling lifestyle.

  4. 2023-10-30
    soldstatus $87,900 Closed 644-char remark
    Show marketing remark (644 chars)

    So Much Room!!! This spacious home welcomes you into the bright sunroom that overlooks the front yard and beautiful flower beds. The living room features a bay window and hardwood floors then leads into a large dinning room. The master bedroom is located on the main floor and has a walk in closet, office, and jack and jill bathroom that it shares with Bedroom 2. There are 2 Additional bedrooms located upstairs. There is a fully fenced backyard has a great deck, raised flower bed, fire pit, garden shed, and a 2 car detached garage. Home is conveniently located near Anderson University, Downtown, shopping, restaurants, and several parks.

  5. 2023-09-29
    status Pending 644-char remark
    Show marketing remark (644 chars)

    So Much Room!!! This spacious home welcomes you into the bright sunroom that overlooks the front yard and beautiful flower beds. The living room features a bay window and hardwood floors then leads into a large dinning room. The master bedroom is located on the main floor and has a walk in closet, office, and jack and jill bathroom that it shares with Bedroom 2. There are 2 Additional bedrooms located upstairs. There is a fully fenced backyard has a great deck, raised flower bed, fire pit, garden shed, and a 2 car detached garage. Home is conveniently located near Anderson University, Downtown, shopping, restaurants, and several parks.

  6. 2023-09-02
    price $87,900 644-char remark
    Show marketing remark (644 chars)

    So Much Room!!! This spacious home welcomes you into the bright sunroom that overlooks the front yard and beautiful flower beds. The living room features a bay window and hardwood floors then leads into a large dinning room. The master bedroom is located on the main floor and has a walk in closet, office, and jack and jill bathroom that it shares with Bedroom 2. There are 2 Additional bedrooms located upstairs. There is a fully fenced backyard has a great deck, raised flower bed, fire pit, garden shed, and a 2 car detached garage. Home is conveniently located near Anderson University, Downtown, shopping, restaurants, and several parks.

  7. 2023-08-11
    price $99,900 644-char remark
    Show marketing remark (644 chars)

    So Much Room!!! This spacious home welcomes you into the bright sunroom that overlooks the front yard and beautiful flower beds. The living room features a bay window and hardwood floors then leads into a large dinning room. The master bedroom is located on the main floor and has a walk in closet, office, and jack and jill bathroom that it shares with Bedroom 2. There are 2 Additional bedrooms located upstairs. There is a fully fenced backyard has a great deck, raised flower bed, fire pit, garden shed, and a 2 car detached garage. Home is conveniently located near Anderson University, Downtown, shopping, restaurants, and several parks.

  8. 2023-08-08
    price $104,900 644-char remark
    Show marketing remark (644 chars)

    So Much Room!!! This spacious home welcomes you into the bright sunroom that overlooks the front yard and beautiful flower beds. The living room features a bay window and hardwood floors then leads into a large dinning room. The master bedroom is located on the main floor and has a walk in closet, office, and jack and jill bathroom that it shares with Bedroom 2. There are 2 Additional bedrooms located upstairs. There is a fully fenced backyard has a great deck, raised flower bed, fire pit, garden shed, and a 2 car detached garage. Home is conveniently located near Anderson University, Downtown, shopping, restaurants, and several parks.

  9. 2023-08-06
    status Active 644-char remark
    Show marketing remark (644 chars)

    So Much Room!!! This spacious home welcomes you into the bright sunroom that overlooks the front yard and beautiful flower beds. The living room features a bay window and hardwood floors then leads into a large dinning room. The master bedroom is located on the main floor and has a walk in closet, office, and jack and jill bathroom that it shares with Bedroom 2. There are 2 Additional bedrooms located upstairs. There is a fully fenced backyard has a great deck, raised flower bed, fire pit, garden shed, and a 2 car detached garage. Home is conveniently located near Anderson University, Downtown, shopping, restaurants, and several parks.

  10. 2023-07-27
    status Pending 644-char remark
    Show marketing remark (644 chars)

    So Much Room!!! This spacious home welcomes you into the bright sunroom that overlooks the front yard and beautiful flower beds. The living room features a bay window and hardwood floors then leads into a large dinning room. The master bedroom is located on the main floor and has a walk in closet, office, and jack and jill bathroom that it shares with Bedroom 2. There are 2 Additional bedrooms located upstairs. There is a fully fenced backyard has a great deck, raised flower bed, fire pit, garden shed, and a 2 car detached garage. Home is conveniently located near Anderson University, Downtown, shopping, restaurants, and several parks.

  11. 2023-07-21
    listed $109,900 Active 644-char remark
    Show marketing remark (644 chars)

    So Much Room!!! This spacious home welcomes you into the bright sunroom that overlooks the front yard and beautiful flower beds. The living room features a bay window and hardwood floors then leads into a large dinning room. The master bedroom is located on the main floor and has a walk in closet, office, and jack and jill bathroom that it shares with Bedroom 2. There are 2 Additional bedrooms located upstairs. There is a fully fenced backyard has a great deck, raised flower bed, fire pit, garden shed, and a 2 car detached garage. Home is conveniently located near Anderson University, Downtown, shopping, restaurants, and several parks.

  12. 2022-09-26
    soldstatus $60,000 Closed
  13. 2022-09-12
    status Pending
  14. 2022-09-07
    listed $65,000 Active

ⓘ 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
$1,171 · $98/mo
Projected year-2 tax
$1,171 · $98/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 5/10 Major FEMA zone X (shaded) · 27% 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
$15,354
− Mortgage interest
−$6,162
− Property taxes
−$1,171
− Insurance
−$550
− Repairs & maintenance
−$1,228
− Management
−$1,228
− Depreciation
−$3,200
Taxable income
$1,815
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$436
After-tax cash flow
$3,051/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)
20,855
Household income
$58,041
Rent vs Own
32.3% rent · 67.7% own
Severe rent burden
987.0

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
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 5% Two or more races 4% Black 4%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 3% Serbian 2% Italian 1%
Foreign-born
2% · Canada, Vietnam
Languages at home
96% English-only · Spanish 3%

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
▼ -61.16%
Current HPI
266.9819
Rent YoY
▲ 1.82%
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

+69.2% since first listed
14 events — show timeline
  • 2026-03-17 Relisted MIBOR as Distributed by MLS Grid
  • 2026-02-23 Pending MIBOR as Distributed by MLS Grid
  • 2026-02-09 Listed $110,000 MIBOR as Distributed by MLS Grid
  • 2023-10-30 Sold (MLS) $87,900 MIBOR as Distributed by MLS Grid
  • 2023-09-29 Pending MIBOR as Distributed by MLS Grid
  • 2023-09-02 Price Changed $87,900 MIBOR as Distributed by MLS Grid
  • 2023-08-11 Price Changed $99,900 MIBOR as Distributed by MLS Grid
  • 2023-08-08 Price Changed $104,900 MIBOR as Distributed by MLS Grid
  • 2023-08-06 Relisted MIBOR as Distributed by MLS Grid
  • 2023-07-27 Pending MIBOR as Distributed by MLS Grid
  • 2023-07-21 Listed $109,900 MIBOR as Distributed by MLS Grid
  • 2022-09-26 Sold (MLS) $60,000 MIBOR as Distributed by MLS Grid
  • 2022-09-12 Pending MIBOR as Distributed by MLS Grid
  • 2022-09-07 Listed $65,000 MIBOR as Distributed by MLS Grid

Property tax history

+2.9%/yr

Latest (2024): $1,171 · +10.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…