CashFlowRE
Sign in Sign up
3016 Fairview St
C- Composite 50.17
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 +16.6/30.0
  • ARV discount +12.3/15.0
  • DSCR +5.2/10.0
  • 1% rule +4.5/10.0
  • 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

$109,900

3016 Fairview St · Anderson, IN 46016
2 bd · 1.5 ba · 1,598 sqft · SingleFamily public records · 6 Days on market
Built 1946 6,970 sqft lot Est $123k · 11% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Key facts

  • 6,970 sq ft lot
  • Garage
  • Built 1946

Property features AI

Finance

  • Other: Lot size approximately 0.16 acre (<1/4 acre); Approximately 1,969 living area (1,598 on main and upper levels, 371 finished lower level; 2,093 building area total); Basement present; Main level rooms include 4 rooms; upper level 1 room; basement 2 rooms (7 rooms total)

Exterior

  • Parking: Concrete parking surface
  • Utilities: Public water; Municipal sewer connected; 200+ amp electric service; Solid waste service available
  • Home design: Single-family residence; Two levels; Faces west; Has additional parcels
  • Construction: Vinyl siding exterior; Block foundation
  • Exterior features: Storage shed; Sidewalks; Street lights

Interior

  • Kitchen: Kitchen (18 x 9)
  • Bedrooms: Three bedrooms total — two on the main level, one on the upper level
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Eat-in kitchen; Woodwork stained or painted; Partially finished basement
  • Laundry & utility: Laundry located in the basement

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

Deal economics

  • At list price, monthly cash flow is $67 ($801/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $105k (4.8% below list).
  • Recommended offer: $105k (4.8% below list) — sets the bar for 1% rule.

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; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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).
  • This rent runs 35% 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 $760 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 $31k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $104,593 (4.8% below list)

Questions for the listing agent

  1. Built in 1946 — 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
0.95%
Cap rate
7.02%
Cash-on-cash
2.60%
DSCR
1.12
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$123,046
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2626 Morton St 0.26mi 2/1.0 1,532 (-4%) 3mo $71,000 $46 76
3631 Andover Rd 0.67mi 2/1.5 1,611 (+1%) 5mo $125,000 $78 63
711 W 24th St 0.47mi 2/1.0 1,440 (-10%) 3mo $72,000 $50 57
540 Lonsvale Dr 0.37mi 3/1.0 (+1) 1,760 (+10%) 5mo $150,000 $85 54
3431 Andover Rd 0.50mi 2/1.0 1,822 (+14%) 0mo $127,000 $70 51
303 E 31st St 0.61mi 2/1.0 1,768 (+11%) 1mo $164,900 $93 51
2425 Fletcher St 0.72mi 2/1.0 1,521 (-5%) 7mo $89,900 $59 51
2412 Morton St 0.45mi 2/1.0 1,400 (-12%) 8mo $90,000 $64 50
118 Haverhill Dr 0.61mi 3/2.0 (+1) 1,512 (-5%) 8mo $149,000 $99 49
707 W 22nd St 0.59mi 3/1.0 (+1) 1,784 (+12%) 6mo $82,000 $46 41
130 Elva St 0.75mi 3/1.0 (+1) 1,819 (+14%) 0mo $140,000 $77 35
3629 Main St 0.72mi 3/2.0 (+1) 1,835 (+15%) 5mo $159,900 $87 31

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
-6.8%
Equity multiple
0.74×
Total profit
$-8,150
Equity at exit
$16,386
10-year hold
IRR
8.0%
Equity multiple
1.74×
Total profit
$22,908
Equity at exit
$9,502

Cash invested: $30,772 (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
8.8×

Monthly cashflow live

Estimated rent
$1,046 high interval (Pro) →
Mortgage (P&I)
$576
Tax est. 1.5%
$137 /mo · $1,648/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$220
Net cashflow
$67

Break-even live

Break-even rent $961
Max offer price $109,900
Occupancy floor 89%

Sensitivity live

Price -10% $143 -5% $105 +0% $67 +5% $29 +10% $-9
Rent -10% $-16 -5% $25 +0% $67 +5% $108 +10% $149
Rate -1.0pp $122 -0.5pp $95 base $67 +0.5pp $38 +1.0pp $9

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
$27,475
Closing costs
$3,297
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3021 Delaware St Anderson, IN 2.0 1.0 1154 $1,150 $1.00 8d 1 0.28mi
2627 Chase St Anderson, IN 3.0 1.0 1050 $850 $0.81 18d 1 0.29mi
2233 Fairview St Anderson, IN 3.0 1.5 1452 $1,195 $0.82 24d 1 0.52mi
228 E 29th St Anderson, IN 3.0 2.0 1440 $1,295 $0.90 5d 1 0.60mi
229 W 19th St Anderson, IN 3.0 1.0 1200 $1,000 $0.83 44d 1 0.80mi
3006 Noble St Anderson, IN 2.0 1.0 1064 $995 $0.94 8d 1 0.84mi
4021 Brown St Anderson, IN 2.0 1.0 1320 $975 $0.74 8d 1 0.84mi
2613 Louise St Anderson, IN 2.0 1.0 1096 $950 $0.87 22d 1 0.93mi
1502 Cedar St Anderson, IN 2.0 1.0 1104 $850 $0.77 44d 1 1.07mi
2203 W 28th St Anderson, IN 3.0 1.0 1068 $1,000 $0.94 44d 1 1.10mi
4325 S Madison Ave Anderson, IN 1.0–3.0 1.0–1.5 995 $1,112 $1.12 2d 6 1.12mi
2023 McKinley St Anderson, IN 2.0 1.0 1500 $950 $0.63 44d 1 1.20mi
1310 W 13th St Anderson, IN 2.0 1.0 1178 $895 $0.76 2d 1 1.27mi
1318 E 28th St Anderson, IN 3.0 1.0 1280 $1,300 $1.02 12d 1 1.31mi
1121 Victory Ct Anderson, IN 3.0 1.0 2053 $1,295 $0.63 22d 1 1.38mi
120 W 10th St Anderson, IN 1.0–3.0 1.0 1066 $1,025 $0.96 2d 1 1.44mi
1532 Walton St Anderson, IN 3.0 1.0 1342 $1,100 $0.82 44d 1 1.44mi
921 W 9th St Anderson, IN 3.0 2.0 1611 $1,375 $0.85 24d 1 1.46mi

Listing history 5 events

  1. 2026-06-10
    status $109,900 Pending 6 DOM
  2. 2026-06-09
    days on market $109,900 Active 6 DOM
  3. 2026-06-08
    days on market $109,900 Active 5 DOM
  4. 2026-06-07
    days on market $109,900 Active 4 DOM
  5. 2026-06-05
    listed $109,900 Active 1 DOM

ⓘ 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
$12,551
− Mortgage interest
−$6,156
− Property taxes
−$1,648
− Insurance
−$550
− Repairs & maintenance
−$1,004
− Management
−$1,004
− Depreciation
−$3,197
Taxable loss
−$1,008
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$242
After-tax cash flow
$1,043/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

1 event — show timeline
  • 2026-06-02 Listed $109,900 MIBOR as Distributed by MLS Grid

Property tax history

+2.3%/yr

Latest (2024): $184 · +89.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…