CashFlowRE
Sign in Sign up
2717 Apache Dr
B- Composite 65.51
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 +25.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.5/10.0
  • 1% rule +6.5/10.0
  • 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

$110,900

2717 Apache Dr · Anderson, IN 46012
2 bd · 1.0 ba · 1,542 sqft · SingleFamily public records · 233 Days on market
Built 1953 6,655 sqft lot $72/sqft · 25% below area Est $148k · 25% under ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this affordable and move-in ready property located at 2717 Apache Dr. in Anderson! Priced at just $110,900, this home features several recent updates including a newer roof within the last couple of years, stylish vinyl plank flooring throughout, updated bathroom fixtures and facilities, and new carpeting. Conveniently located close to shopping, dining, and everyday amenities, this home offers both comfort and value. Don't miss your opportunity to own this well-maintained home priced to sell! With 1542 square feet of living area, the residence provides generous space for relaxation and comfort.

Key facts

  • 6,655 sq ft lot
  • Built 1953
  • Listed 233 days

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/1.0-bath single-family listed at $111k.

Deal economics

  • At list price, monthly cash flow is $260 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $111k).
  • Recommended offer: $98k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% 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; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 16d 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 $767 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 233 days — a 12% lower offer ($98k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $97,592 (12.0% below list)

Questions for the listing agent

  1. It's been on market 233 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 1953 — 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
1.15%
Cap rate
9.10%
Cash-on-cash
10.03%
DSCR
1.45
GRM
7.3

CMA / ARV

ARV (median comp)
$148,358
List price
$110,900
Delta
-25.25%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
318 E 300 N 0.46mi 3/1.5 (+1) 1,468 (-5%) 1mo $250,000 $170 62
224 E Cross St 0.70mi 2/1.0 1,440 (-7%) 2mo $50,000 $35 55
1328 Toner Dr 0.55mi 3/2.0 (+1) 1,600 (+4%) 11mo $289,900 $181 49
3215 Alexandria Pike 0.75mi 3/1.5 (+1) 1,440 (-7%) 3mo $245,900 $171 44
2025 Crystal St 0.68mi 2/2.0 1,404 (-9%) 21mo $128,000 $91 32
1342 S Durbin Dr 0.70mi 3/2.0 (+1) 1,323 (-14%) 10mo $224,900 $170 26

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
-2.5%
Equity multiple
0.91×
Total profit
$-2,922
Equity at exit
$16,536
10-year hold
IRR
5.9%
Equity multiple
1.41×
Total profit
$12,790
Equity at exit
$9,589

Cash invested: $31,052 (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
7.3×

Monthly cashflow live

Estimated rent
$1,273 medium interval (Pro) →
Mortgage (P&I)
$582
Tax from tax record
$118 /mo · $1,416/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$260

Break-even live

Break-even rent $944
Max offer price $110,900
Occupancy floor 75%

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
$27,725
Closing costs
$3,327
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
220 W Willow St Anderson, IN 3.0 1.0 1200 $1,250 $1.04 1d 1 0.55mi
632 W 300 N Anderson, IN 3.0 1.0 1196 $1,395 $1.17 44d 1 0.72mi
521 W Vinyard St Anderson, IN 3.0 2.0 1712 $1,495 $0.87 16d 1 1.29mi

Listing history 15 events

  1. 2026-06-18
    days on market $110,900 Active 233 DOM
  2. 2026-06-17
    days on market $110,900 Active 232 DOM
  3. 2026-06-16
    days on market $110,900 Active 231 DOM
  4. 2026-06-15
    days on market $110,900 Active 230 DOM
  5. 2026-06-13
    days on market $110,900 Active 228 DOM
  6. 2026-06-09
    days on market $110,900 Active 224 DOM
  7. 2026-06-08
    days on market $110,900 Active 223 DOM
  8. 2026-06-07
    days on market $110,900 Active 222 DOM
  9. 2026-06-05
    days on market $110,900 Active 219 DOM
  10. 2026-06-03
    days on market $110,900 Active 218 DOM
  11. 2026-06-02
    days on market $110,900 Active 217 DOM
  12. 2026-06-01
    days on market $110,900 Active 216 DOM
  13. 2026-05-31
    days on market $110,900 Active 215 DOM
  14. 2026-05-14
    price $110,900 617-char remark
    Show marketing remark (617 chars)

    Welcome home to this affordable and move-in ready property located at 2717 Apache Dr. in Anderson! Priced at just $110,900, this home features several recent updates including a newer roof within the last couple of years, stylish vinyl plank flooring throughout, updated bathroom fixtures and facilities, and new carpeting. Conveniently located close to shopping, dining, and everyday amenities, this home offers both comfort and value. Don't miss your opportunity to own this well-maintained home priced to sell! With 1542 square feet of living area, the residence provides generous space for relaxation and comfort.

  15. 2025-10-26
    listed $119,900 Active 617-char remark
    Show marketing remark (617 chars)

    Welcome home to this affordable and move-in ready property located at 2717 Apache Dr. in Anderson! Priced at just $110,900, this home features several recent updates including a newer roof within the last couple of years, stylish vinyl plank flooring throughout, updated bathroom fixtures and facilities, and new carpeting. Conveniently located close to shopping, dining, and everyday amenities, this home offers both comfort and value. Don't miss your opportunity to own this well-maintained home priced to sell! With 1542 square feet of living area, the residence provides generous space for relaxation and comfort.

ⓘ 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
$1,416 · $118/mo
Projected year-2 tax
$1,416 · $118/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
$15,271
− Mortgage interest
−$6,212
− Property taxes
−$1,416
− Insurance
−$554
− Repairs & maintenance
−$1,222
− Management
−$1,222
− Depreciation
−$3,226
Taxable income
$1,420
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$341
After-tax cash flow
$2,775/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

-7.5% since first listed
2 events — show timeline
  • 2026-05-14 Price Changed $110,900 MIBOR as Distributed by MLS Grid
  • 2025-10-26 Listed $119,900 MIBOR as Distributed by MLS Grid

Property tax history

+1.5%/yr

Latest (2024): $1,416 · +129.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…