CashFlowRE
Sign in Sign up
1830 Jefferson St
B Composite 74.15
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 +12.8/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • 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

$55,000

1830 Jefferson St · Anderson, IN 46016
1 bd · 1.0 ba · 832 sqft · SingleFamily public records · 201 Days on market
Built 1905 3,496 sqft lot Est $62k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BANK OWNED FORECLOSURE PROPERTY. NEEDS REPAIRS & COSMETICS. SOLD 'AS-IS'. SELLER WILL MAKE NO REPAIRS. MORTGAGE PRE QUALIFICATION OR PROOF OF FUNDS TO BE PROVIDED WITH OFFER.

Key facts

  • Corner lot
  • Mature trees
  • Enclosed front porch

Tags

CORNER LOTMATURE TREESHANDICAP ACCESSIBLE RAMPENCLOSED FRONT PORCH

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-bed/1.0-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $269 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($812 rent vs $55k).
  • Recommended offer: $48k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.2% 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; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 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 $380 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 $15k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 201 days — a 12% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 23y ago; this cycle's ask has dropped $10k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $21k; list at $55k implies a 162% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $48,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 201 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 1905 — 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
1.48%
Cap rate
12.17%
Cash-on-cash
20.98%
DSCR
1.93
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$62,400
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1718 Cincinnati Ave 0.24mi 2/1.0 (+1) 898 (+8%) 4mo $115,000 $128 68
2006 Central Ave 0.34mi 1/0.5 768 (-8%) 11mo $15,000 $20 60
1221 E 22nd St 0.40mi 2/1.0 (+1) 864 (+4%) 12mo $65,000 $75 60
2639 Central Ave 0.69mi 2/1.0 (+1) 952 (+14%) 8mo $57,000 $60 32

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
18.7%
Equity multiple
1.81×
Total profit
$12,420
Equity at exit
$8,201
10-year hold
IRR
30.3%
Equity multiple
4.37×
Total profit
$51,901
Equity at exit
$4,755

Cash invested: $15,400 (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
5.6×

Monthly cashflow live

Estimated rent
$812 high interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$61 /mo · $727/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$170
Net cashflow
$269

Break-even live

Break-even rent $471
Max offer price $55,000
Occupancy floor 62%

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
$13,750
Closing costs
$1,650
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1710 Jefferson St Apt 2 Anderson, IN 2.0 1.0 550 $950 $1.73 44d 1 0.06mi
2002 Jefferson St Unit 3 Anderson, IN 1.0 2.0 725 $600 $0.83 44d 1 0.10mi
1726-1728 Walnut St Anderson, IN 2.0 2.0 900 $995 $1.11 2d 1 0.14mi
1719 Johnson Ave Anderson, IN 1.0 1.0 616 $824 $1.34 44d 1 0.27mi
702 E 23rd St Anderson, IN 1.0 1.0 560 $595 $1.06 15d 1 0.31mi
2233 E Lynn St Anderson, IN 1.0 1.0 700 $695 $0.99 2d 1 0.36mi
221 E 13th St Anderson, IN 1.0 1.0 595 $995 $1.67 15d 1 0.46mi
414 Wheeler Ave Apt B Anderson, IN 1.0 1.0 600 $650 $1.08 44d 1 0.50mi
1317 Main St Anderson, IN 2.0 1.0 750 $800 $1.07 44d 1 0.55mi
223 E 11th St Anderson, IN 2.0 1.0 800 $900 $1.12 44d 1 0.57mi
917 E 8th St Unit 2 Anderson, IN 2.0 1.0 550 $825 $1.50 8d 1 0.68mi
2625 Main St Anderson, IN 2.0 1.0 988 $895 $0.91 24d 1 0.73mi
1232 E 28th St Anderson, IN 2.0 2.0 795 $950 $1.19 44d 1 0.73mi
2324 Chase St Anderson, IN 2.0 1.0 783 $950 $1.21 44d 1 0.80mi
3006 Noble St Anderson, IN 2.0 1.0 1064 $995 $0.94 8d 1 0.82mi
919 E 6th St Apt 2 Anderson, IN 1.0 1.0 700 $625 $0.89 24d 1 0.83mi
120 W 10th St Anderson, IN 1.0–3.0 1.0 1066 $900 $0.84 2d 1 0.84mi
3000 Fletcher St Unit 3000 Anderson, IN 2.0 1.0 800 $650 $0.81 44d 1 0.86mi
328 E 31st St Anderson, IN 1.0 1.0 600 $750 $1.25 44d 1 0.90mi
1045 Alhambra Dr Unit 6 Anderson, IN 2.0 1.5 900 $975 $1.08 24d 1 0.92mi
602 Meridian St Unit 608 A Anderson, IN 1.0 1.0 650 $750 $1.15 24d 1 0.94mi
602 Meridian St Apt C Anderson, IN 2.0 1.0 800 $900 $1.12 44d 1 0.94mi
1829 E 8th St Anderson, IN 1.0–3.0 1.0 810 $800 $0.99 24d 9 0.95mi
2442 Morton St Anderson, IN 2.0 1.0 862 $1,125 $1.31 24d 1 0.96mi
1501 E 31st St Anderson, IN 2.0 1.0 840 $1,199 $1.43 20d 1 1.01mi
702 W 23rd St Anderson, IN 1.0 1.0 560 $595 $1.06 4d 1 1.04mi
2301 Sheridan St Anderson, IN 2.0 1.0 900 $950 $1.06 44d 1 1.05mi
2904 Lincoln St Anderson, IN 2.0 1.0 864 $900 $1.04 44d 1 1.08mi
915 High St Unit 915 1/2 Anderson, IN 1.0 1.0 600 $650 $1.08 44d 1 1.10mi
2208 Hendricks St Unit 3 Anderson, IN 1.0 1.0 585 $675 $1.15 44d 1 1.12mi
2820 Fairview St Unit A Anderson, IN 2.0 1.0 850 $895 $1.05 44d 1 1.14mi
803 1/2 W 9th St Anderson, IN 1.0 1.0 600 $525 $0.88 44d 1 1.15mi
530 Alhambra Dr Anderson, IN 1.0–2.0 1.0 879 $895 $1.02 44d 1 1.18mi
1502 Cedar St Anderson, IN 2.0 1.0 1104 $850 $0.77 44d 1 1.23mi
2505 E 10th St Anderson, IN 1.0–2.0 1.0 850 $798 $0.94 44d 2 1.29mi
3614 Columbus Ave Anderson, IN 1.0 1.0 553 $725 $1.31 15d 1 1.34mi
2412 E 7th St Anderson, IN 2.0 1.0 600 $895 $1.49 2d 1 1.37mi
519 W 2nd St Anderson, IN 1.0 1.0 650 $800 $1.23 44d 1 1.38mi
925 W 5th St Unit 1 Anderson, IN 1.0 1.0 617 $775 $1.26 16d 1 1.43mi
924 W 5th St Unit 928 Anderson, IN 1.0 1.0 600 $600 $1.00 44d 1 1.44mi

Listing history 14 events

  1. 2026-03-24
    status Pending
  2. 2026-03-10
    status Active
  3. 2026-03-10
    price $55,000
  4. 2026-02-12
    historical
  5. 2025-12-31
    price $49,900
  6. 2025-12-31
    status Active
  7. 2025-10-16
    status Pending
  8. 2025-09-30
    price $55,000
  9. 2025-09-16
    status Active
  10. 2025-09-16
    price $58,500
  11. 2025-07-09
    price $55,000
  12. 2025-05-13
    listed $64,900 Active
  13. 2003-04-30
    soldstatus $21,000 178-char remark
    Show marketing remark (178 chars)

    BANK OWNED FORECLOSURE PROPERTY. NEEDS REPAIRS & COSMETICS. SOLD 'AS-IS'. SELLER WILL MAKE NO REPAIRS. MORTGAGE PRE QUALIFICATION OR PROOF OF FUNDS TO BE PROVIDED WITH OFFER.

  14. 2003-03-05
    listed $29,900 178-char remark
    Show marketing remark (178 chars)

    BANK OWNED FORECLOSURE PROPERTY. NEEDS REPAIRS & COSMETICS. SOLD 'AS-IS'. SELLER WILL MAKE NO REPAIRS. MORTGAGE PRE QUALIFICATION OR PROOF OF FUNDS TO BE PROVIDED WITH OFFER.

ⓘ 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
$727 · $61/mo
Projected year-2 tax
$727 · $61/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 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
$9,738
− Mortgage interest
−$3,081
− Property taxes
−$727
− Insurance
−$275
− Repairs & maintenance
−$779
− Management
−$779
− Depreciation
−$1,600
Taxable income
$2,497
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$599
After-tax cash flow
$2,631/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

+83.9% since first listed
14 events — show timeline
  • 2026-03-24 Pending MIBOR as Distributed by MLS Grid
  • 2026-03-10 Relisted MIBOR as Distributed by MLS Grid
  • 2026-03-10 Price Changed $55,000 MIBOR as Distributed by MLS Grid
  • 2026-02-12 Listing Removed MIBOR as Distributed by MLS Grid
  • 2025-12-31 Price Changed $49,900 MIBOR as Distributed by MLS Grid
  • 2025-12-31 Relisted MIBOR as Distributed by MLS Grid
  • 2025-10-16 Pending MIBOR as Distributed by MLS Grid
  • 2025-09-30 Price Changed $55,000 MIBOR as Distributed by MLS Grid
  • 2025-09-16 Relisted MIBOR as Distributed by MLS Grid
  • 2025-09-16 Price Changed $58,500 MIBOR as Distributed by MLS Grid
  • 2025-07-09 Price Changed $55,000 MIBOR as Distributed by MLS Grid
  • 2025-05-13 Listed $64,900 MIBOR as Distributed by MLS Grid
  • 2003-04-30 Sold (MLS) $21,000 MIBOR as Distributed by MLS Grid
  • 2003-03-05 Listed $29,900 MIBOR as Distributed by MLS Grid

Property tax history

+3.5%/yr

Latest (2024): $727 · +8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…