CashFlowRE
Sign in Sign up
2219 Fletcher St Triplex
D+ Composite 48.68
Why this score? — see what drove the D+ 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 +19.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.2/10.0
  • Rent growth +4.5/5.0
  • 1% rule +3.9/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$240,000

2219 Fletcher St · Anderson, IN 46016
4 bd · 1.0 ba · 1,919 sqft · MultiFamily public records · 45 Days on market
Built 1960 5,891 sqft lot $125/sqft · 153% above area

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

Welcome to this fully remodeled Triplex in Anderson. Each unit has 1 bed, 1 bath, featuring brand new paint, flooring, bathrooms and kitchens. Two Units are located on the main floor, the third and largest unit has stair access from the front of the home. All big ticket items have also been taken care of, Newer roof, new windows, Updated mechanicals, electric, and plumbing. This could be a opportunity to own your next rental or house-hack. Parking is available in the front, and in the rear of the home. All Units currently rented, on a month-to-month basis. All units are legally separated and individually metered. Two 50 gallon water heaters, running on a RUBS system. Seller Financing may be

Key facts

  • Fully remodeled
  • Newer roof
  • Updated mechanicals

Tags

FULLY REMODELEDBRAND NEW PAINTNEWER ROOFNEW WINDOWSUPDATED MECHANICALSELECTRIC

Property features AI

Finance

  • Other: Unit utilities listed per unit as wall cooling, forced heat, and electric hot water
  • Financial info: Total of 3 units; Gross annual income reported as $28,800; Reported expenses: $0; Typical monthly rents reported: one unit at $700/month and one unit at $1,000/month (rent frequencies monthly)

Exterior

  • Parking: On-street parking; Unpaved parking available
  • Utilities: Solid waste service: No
  • Home design: Residential income property; Duplex/Triplex structure (listed as Triplex and Duplex/Residential Income); Two levels
  • Construction: Vinyl siding exterior
  • Exterior features: Property currently used as residential; Road access listed as not applicable

Interior

  • Kitchen: Kitchen areas in units (approx. 150 and 140 — unit kitchens present)
  • Bedrooms: One 1-bedroom unit; One 2-bedroom unit; One 1-bedroom unit (unit count consolidated below)
  • Heating & cooling: Forced-air heat in units; Wall cooling units in units
  • Interior features: Has basement
  • Laundry & utility: Units have individual utilities including wall cooling units, forced heat, and electric hot water

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 × 1-bed/1-bath units multifamily listed at $240k.

Deal economics

  • At list price, monthly cash flow is $276 ($3k/yr) — positive. Per door: $92/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $212k (11.5% below list).
  • Recommended offer: $212k (11.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.7% vs local median 6.1% in Anderson — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: crime D-, amenities F, commute 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.
  • Zoned schools: Valley Grove Elementary School (math 22% / reading 12%, grade F, #837 of 994 statewide, top 86%, 372 students, 86% FRL); Highland Middle School (math 9% / reading 22%, grade F, #293 of 330 statewide, top 90%, 914 students, 81% FRL); Anderson High School (math 21% / reading 51%, grade F, #261 of 369 statewide, top 71%, 1,790 students, 76% FRL).
  • Market conditions: Rents rising fast (+7.9%/yr); 188 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 184 units permitted in Madison County in 2024 (0 in 5+ unit buildings).
  • At $2,124/mo this rent would consume 71% of the median local household income ($36k/yr) (locally 1193% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 $67k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($233k) is reasonable based on typical stale-listing flexibility.
Recommended offer $212,400 (11.5% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.89%
Cap rate
7.67%
Cash-on-cash
4.93%
DSCR
1.22
GRM
9.4

CMA / ARV

ARV (median comp)
$118,493
List price
$240,000
Delta
102.54%
Verdict
OVERPRICED
Comps
17 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1820 Central Ave 0.27mi 3/2.0 (-1) 1,762 (-8%) 3mo $85,000 $48 62
1609 Brown St 0.57mi 5/2.0 (+1) 1,934 (+1%) 10mo $135,000 $70 54
1215 E 28th St 0.73mi 5/3.5 (+1) 2,200 (+15%) 13mo $45,000 $20 16

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
-4.0%
Equity multiple
0.84×
Total profit
$-10,504
Equity at exit
$35,785
10-year hold
IRR
10.1%
Equity multiple
1.93×
Total profit
$62,644
Equity at exit
$20,751

Cash invested: $67,200 (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
188
Price-to-rent
28.3×

Monthly cashflow live

Estimated rent
$2,124 high interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$44 /mo · $522/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$446
Net cashflow
$276

Break-even live

Break-even rent $1,775
Max offer price $240,000
Occupancy floor 82%

Sensitivity live

Price -10% $412 -5% $344 +0% $276 +5% $208 +10% $-146
Rent -10% $108 -5% $192 +0% $276 +5% $360 +10% $444
Rate -1.0pp $397 -0.5pp $337 base $276 +0.5pp $214 +1.0pp $150

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $2,124

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
$60,000
Closing costs
$7,200
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1728 Walnut St Anderson, IN 3.0 2.0 2484 $1,295 $0.52 25d 1 0.36mi
228 E 29th St Anderson, IN 3.0 2.0 1440 $1,295 $0.90 6d 1 0.45mi
2233 Fairview St Anderson, IN 3.0 1.5 1452 $1,195 $0.82 25d 1 0.61mi
1318 E 28th St Anderson, IN 3.0 1.0 1280 $1,300 $1.02 13d 1 0.81mi
120 W 10th St Anderson, IN 1.0–3.0 1.0 1066 $1,150 $1.08 0d 1 0.91mi
921 W 9th St Anderson, IN 3.0 2.0 1611 $1,375 $0.85 25d 1 1.19mi
1222 Nichol Ave Unit 1 Anderson, IN 5.0 1.0 1350 $1,195 $0.89 0d 1 1.23mi
1222 Nichol Ave Unit 1 Anderson, IN 5.0 1.0 1350 $1,195 $0.89 18d 1 1.23mi
510 W 5th St Anderson, IN 3.0 1.5 1617 $995 $0.62 45d 1 1.30mi
1121 Victory Ct Anderson, IN 3.0 1.0 2053 $1,195 $0.58 0d 1 1.35mi
706 University Blvd Anderson, IN 3.0 2.0 1250 $1,050 $0.84 0d 1 1.38mi

Listing history 16 events

  1. 2026-06-21
    days on market $240,000 Active 45 DOM
  2. 2026-06-18
    days on market $240,000 Active 42 DOM
  3. 2026-06-17
    days on market $240,000 Active 41 DOM
  4. 2026-06-16
    days on market $240,000 Active 40 DOM
  5. 2026-06-15
    days on market $240,000 Active 39 DOM
  6. 2026-06-13
    days on market $240,000 Active 37 DOM
  7. 2026-06-09
    days on market $240,000 Active 33 DOM
  8. 2026-06-08
    days on market $240,000 Active 32 DOM
  9. 2026-06-08
    remarks 699-char remark
  10. 2026-06-07
    days on market $240,000 Active 31 DOM
  11. 2026-06-05
    days on market $240,000 Active 28 DOM
  12. 2026-06-03
    days on market $240,000 Active 27 DOM
  13. 2026-06-02
    days on market $240,000 Active 26 DOM
  14. 2026-06-01
    days on market $240,000 Active 25 DOM
  15. 2026-05-31
    days on market $240,000 Active 24 DOM
  16. 2026-05-07
    listed $240,000 Active 679-char remark

ⓘ 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
$522 · $44/mo
Projected year-2 tax
$1,281 · $107/mo
Expected delta
+$759/yr (+$63/mo · 145.3%)

ⓘ 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
$25,488
− Mortgage interest
−$13,444
− Property taxes
−$522
− Insurance
−$1,200
− Repairs & maintenance
−$2,039
− Management
−$2,039
− Depreciation
−$6,982
Taxable loss
−$738
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$177
After-tax cash flow
$3,487/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
  • 2026-05-07 Listed $240,000 MIBOR as Distributed by MLS Grid

Property tax history

-3.5%/yr

Latest (2024): $522 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…