CashFlowRE
Sign in Sign up
727 W 9th St
B+ Composite 76.56
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
  • 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

$72,900

727 W 9th St · Anderson, IN 46016
4 bd · 1.5 ba · 1,608 sqft · SingleFamily public records · 205 Days on market
Built 1890 4,032 sqft lot $45/sqft · 17% below area Est $116k · 37% under ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Excellent investment opportunity in Anderson! Property includes 3 bedrooms, mostly finished basement, and needs some work but could really shine! Additional 7 properties available from same seller/agent, also vacant, varying condition. Property is sold in Receivership - requires UNITED STATES DISTRICT COURT FOR THE SOUTHERN DISTRICT OF NEW YORK approval of contract prior to closing. Property is sold as-is. Seller will not assume responsibility for any required repairs to the home to qualify for financing. Buyer to be responsible for all costs on the settlement statement except for Seller paid commissions and management fees. Please see the attached documents. The Seller Addendum must be executed and delivered with all Purchase Offers along with all disclosures and proof of funds. Property is sold as-is. Seller will not assume responsibility for any required repairs to the home to qualify for financing. Seller Addendum is required and must be delivered along with Purchase Offer, disclosures, and proof of funds/pre-approval. See MLS docs. Utilities are inactive and the home is winterized.

Key facts

  • 4,032 sq ft lot
  • Garage
  • Built 1890

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-bed/1.5-bath single-family listed at $73k.

Deal economics

  • At list price, monthly cash flow is $484 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $73k).
  • Recommended offer: $64k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.3% 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; 12 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).
  • This rent runs 41% 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 $504 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 $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 205 days — a 12% lower offer ($64k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $64,152 (12.0% below list)

Questions for the listing agent

  1. It's been on market 205 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1890 — 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
1.71%
Cap rate
14.26%
Cash-on-cash
28.46%
DSCR
2.27
GRM
4.9

CMA / ARV

ARV (median comp)
$116,098
List price
$72,900
Delta
-37.21%
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
904 W 6th St 0.25mi 3/1.0 (-1) 1,556 (-3%) 6mo $102,000 $66 71
424 W 3rd St 0.44mi 4/1.0 1,574 (-2%) 6mo $50,000 $32 69
711 Madison Ave 0.24mi 3/2.0 (-1) 1,506 (-6%) 7mo $135,000 $90 66
1108 W 11th St 0.31mi 3/1.0 (-1) 1,689 (+5%) 14mo $110,000 $65 59
324 W 7th St 0.28mi 3/2.0 (-1) 1,753 (+9%) 10mo $175,000 $100 56
1120 W 9th St 0.29mi 3/1.0 (-1) 1,824 (+13%) 2mo $125,000 $69 55
1019 W 9th St 0.23mi 3/2.0 (-1) 1,830 (+14%) 5mo $95,000 $52 55
1107 W 3rd St 0.47mi 3/2.0 (-1) 1,456 (-10%) 2mo $155,000 $106 54
1705 Fairview St 0.55mi 4/2.5 1,782 (+11%) 3mo $185,000 $104 50
1201 Arrow Ave 0.75mi 3/1.0 (-1) 1,621 (+1%) 10mo $66,000 $41 48
1531 W 15th St 0.71mi 4/1.5 1,740 (+8%) 10mo $115,000 $66 45
1217 W 6th St 0.40mi 3/1.0 (-1) 1,848 (+15%) 13mo $149,900 $81 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 · 7.88% rent growth · sell at horizon

5-year hold
IRR
28.1%
Equity multiple
2.25×
Total profit
$25,459
Equity at exit
$10,870
10-year hold
IRR
38.4%
Equity multiple
5.46×
Total profit
$91,084
Equity at exit
$6,303

Cash invested: $20,412 (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
4.9×

Monthly cashflow live

Estimated rent
$1,246 high interval (Pro) →
Mortgage (P&I)
$382
Tax from tax record
$87 /mo · $1,049/yr
Insurance
$30
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$484

Break-even live

Break-even rent $633
Max offer price $72,900
Occupancy floor 56%

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
$18,225
Closing costs
$2,187
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 12 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
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 1 Anderson, IN 5.0 1.0 1350 $1,195 $0.89 16d 1 0.42mi
1212 W 5th St Anderson, IN 3.0 1.0 1252 $1,295 $1.03 12d 1 0.45mi
1121 Victory Ct Anderson, IN 3.0 1.0 2053 $1,295 $0.63 21d 1 0.53mi
229 W 19th St Anderson, IN 3.0 1.0 1200 $1,000 $0.83 43d 1 0.71mi
2233 Fairview St Anderson, IN 3.0 1.5 1452 $1,195 $0.82 23d 1 0.93mi
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
2627 Chase St Anderson, IN 3.0 1.0 1050 $850 $0.81 17d 1 1.23mi
228 E 29th St Anderson, IN 3.0 2.0 1440 $1,295 $0.90 4d 1 1.49mi

Listing history 16 events

  1. 2026-06-18
    days on market $72,900 Active 205 DOM
  2. 2026-06-17
    days on market $72,900 Active 204 DOM
  3. 2026-06-16
    days on market $72,900 Active 203 DOM
  4. 2026-06-15
    days on market $72,900 Active 202 DOM
  5. 2026-06-13
    days on market $72,900 Active 200 DOM
  6. 2026-06-09
    days on market $72,900 Active 196 DOM
  7. 2026-06-08
    days on market $72,900 Active 195 DOM
  8. 2026-06-07
    days on market $72,900 Active 194 DOM
  9. 2026-06-05
    days on market $72,900 Active 191 DOM
  10. 2026-06-03
    days on market $72,900 Active 190 DOM
  11. 2026-06-02
    days on market $72,900 Active 189 DOM
  12. 2026-06-01
    days on market $72,900 Active 188 DOM
  13. 2026-05-31
    days on market $72,900 Active 187 DOM
  14. 2026-03-17
    price $72,900 1104-char remark
    Show marketing remark (1104 chars)

    Excellent investment opportunity in Anderson! Property includes 3 bedrooms, mostly finished basement, and needs some work but could really shine! Additional 7 properties available from same seller/agent, also vacant, varying condition. Property is sold in Receivership - requires UNITED STATES DISTRICT COURT FOR THE SOUTHERN DISTRICT OF NEW YORK approval of contract prior to closing. Property is sold as-is. Seller will not assume responsibility for any required repairs to the home to qualify for financing. Buyer to be responsible for all costs on the settlement statement except for Seller paid commissions and management fees. Please see the attached documents. The Seller Addendum must be executed and delivered with all Purchase Offers along with all disclosures and proof of funds. Property is sold as-is. Seller will not assume responsibility for any required repairs to the home to qualify for financing. Seller Addendum is required and must be delivered along with Purchase Offer, disclosures, and proof of funds/pre-approval. See MLS docs. Utilities are inactive and the home is winterized.

  15. 2026-01-19
    price $74,900 1104-char remark
    Show marketing remark (1104 chars)

    Excellent investment opportunity in Anderson! Property includes 3 bedrooms, mostly finished basement, and needs some work but could really shine! Additional 7 properties available from same seller/agent, also vacant, varying condition. Property is sold in Receivership - requires UNITED STATES DISTRICT COURT FOR THE SOUTHERN DISTRICT OF NEW YORK approval of contract prior to closing. Property is sold as-is. Seller will not assume responsibility for any required repairs to the home to qualify for financing. Buyer to be responsible for all costs on the settlement statement except for Seller paid commissions and management fees. Please see the attached documents. The Seller Addendum must be executed and delivered with all Purchase Offers along with all disclosures and proof of funds. Property is sold as-is. Seller will not assume responsibility for any required repairs to the home to qualify for financing. Seller Addendum is required and must be delivered along with Purchase Offer, disclosures, and proof of funds/pre-approval. See MLS docs. Utilities are inactive and the home is winterized.

  16. 2025-11-24
    listed $79,000 Active 1104-char remark
    Show marketing remark (1104 chars)

    Excellent investment opportunity in Anderson! Property includes 3 bedrooms, mostly finished basement, and needs some work but could really shine! Additional 7 properties available from same seller/agent, also vacant, varying condition. Property is sold in Receivership - requires UNITED STATES DISTRICT COURT FOR THE SOUTHERN DISTRICT OF NEW YORK approval of contract prior to closing. Property is sold as-is. Seller will not assume responsibility for any required repairs to the home to qualify for financing. Buyer to be responsible for all costs on the settlement statement except for Seller paid commissions and management fees. Please see the attached documents. The Seller Addendum must be executed and delivered with all Purchase Offers along with all disclosures and proof of funds. Property is sold as-is. Seller will not assume responsibility for any required repairs to the home to qualify for financing. Seller Addendum is required and must be delivered along with Purchase Offer, disclosures, and proof of funds/pre-approval. See MLS docs. Utilities are inactive and the home is winterized.

ⓘ 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
$1,049 · $87/mo
Projected year-2 tax
$1,049 · $87/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
$14,951
− Mortgage interest
−$4,084
− Property taxes
−$1,049
− Insurance
−$364
− Repairs & maintenance
−$1,196
− Management
−$1,196
− Depreciation
−$2,121
Taxable income
$4,941
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,186
After-tax cash flow
$4,624/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

-7.7% since first listed
3 events — show timeline
  • 2026-03-17 Price Changed $72,900 MIBOR as Distributed by MLS Grid
  • 2026-01-19 Price Changed $74,900 MIBOR as Distributed by MLS Grid
  • 2025-11-24 Listed $79,000 MIBOR as Distributed by MLS Grid

Property tax history

+22.0%/yr

Latest (2024): $1,049 · +8.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…