CashFlowRE
Sign in Sign up
3437 Hamilton Pl
B- Composite 66.45
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 +26.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.9/10.0
  • 1% rule +6.8/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$79,900

3437 Hamilton Pl · Anderson, IN 46013
1 bd · 1.0 ba · 1,152 sqft · SingleFamily public records · 36 Days on market
Built 1920 6,250 sqft lot $69/sqft · 6% above area Est $96k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 3437 Hamilton Place, a move-in-ready 3-bedroom 1-bathroom home tucked back in a quiet residential neighborhood on Anderson's southwest side. Set on a flat . 14-acre corner lot with a covered front porch, this 1,302 sq ft two-story home offers a convenient location just moments from Scatterfield Rd, with quick access to shops, restaurants, businesses, Lowe's, Harrah's Casino & Horse Track, downtown Anderson, and Anderson University. Inside, the main level features an open floor plan with a spacious living area, dining area, and semi-open kitchen with stone countertops. Durable laminate flooring runs throughout the home, offering a low-maintenance finish ideal for both homeow

Key facts

  • Covered front porch
  • Open floor plan
  • Convenient location

Tags

MOVE IN READYQUIET RESIDENTIAL NEIGHBORHOODFLAT CORNER LOTCOVERED FRONT PORCHCONVENIENT LOCATIONOPEN FLOOR PLAN

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Municipal sewer connection; Solid waste service available
  • Home design: Single-family residence; Two levels; Residential property
  • Construction: Vinyl siding; Crawl space foundation
  • Exterior features: Patio; Corner lot with sidewalks; No fence

Interior

  • Kitchen: Dishwasher
  • Bedrooms: Three bedrooms on the upper level
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced-air heating (natural gas); No central air
  • Interior features: Stained woodwork; Utility room
  • Laundry & utility: Main-level laundry; Electric water heater

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 $80k.

Deal economics

  • At list price, monthly cash flow is $204 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($942 rent vs $80k).
  • Recommended offer: $78k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% 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: 150 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 20d 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 $552 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 + 3.0% rent growth), your $22k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $77,503 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.18%
Cap rate
9.35%
Cash-on-cash
10.93%
DSCR
1.49
GRM
7.1

CMA / ARV

ARV (median comp)
$96,027
List price
$79,900
Delta
-16.79%
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
3420 Clark St 0.13mi 2/1.0 (+1) 1,216 (+6%) 16mo $80,000 $66 67
2508 E 35th St 0.63mi 2/1.0 (+1) 1,178 (+2%) 3mo $140,000 $119 60
2911 E Lynn St 0.53mi 2/1.0 (+1) 1,092 (-5%) 8mo $70,000 $64 55
2405 Sunset Blvd 0.65mi 2/1.5 (+1) 1,115 (-3%) 3mo $90,000 $81 55
1640 Monica Ln 0.43mi 2/1.0 (+1) 1,023 (-11%) 3mo $142,900 $140 54
1615 E 44th St 0.72mi 2/2.0 (+1) 1,185 (+3%) 2mo $180,000 $152 51
3619 Sloan Ave 0.62mi 2/1.0 (+1) 1,200 (+4%) 10mo $180,000 $150 51
826 E 31st St 0.52mi 2/1.0 (+1) 1,056 (-8%) 8mo $132,500 $125 50
401 Elva St 0.73mi 2/1.0 (+1) 1,120 (-3%) 14mo $78,000 $70 44
4433 Pitt St 0.73mi 2/1.0 (+1) 1,128 (-2%) 16mo $115,000 $102 44
423 E 37th St 0.72mi 2/1.0 (+1) 1,020 (-12%) 3mo $132,000 $129 40
2709 E Lynn St 0.64mi 2/1.0 (+1) 1,305 (+13%) 8mo $135,000 $103 36

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
0.0%
Equity multiple
1.00×
Total profit
$35
Equity at exit
$11,913
10-year hold
IRR
9.7%
Equity multiple
1.75×
Total profit
$16,768
Equity at exit
$6,908

Cash invested: $22,372 (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 46013

Home prices YoY
-26.9%
Active inventory
150
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$942 high interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$89 /mo · $1,062/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$198
Net cashflow
$204

Break-even live

Break-even rent $685
Max offer price $79,900
Occupancy floor 73%

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
$19,975
Closing costs
$2,397
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1501 E 31st St Anderson, IN 2.0 1.0 840 $1,199 $1.43 20d 1 0.28mi
1232 E 28th St Anderson, IN 2.0 2.0 795 $950 $1.19 43d 1 0.54mi
3006 Noble St Anderson, IN 2.0 1.0 1064 $995 $0.94 7d 1 0.65mi
4415 Columbus Ave Apt 15 Anderson, IN 2.0 1.0 800 $800 $1.00 1d 1 0.80mi
812 Mellen Dr Unit 814 Anderson, IN 2.0 1.0 924 $950 $1.03 1d 1 0.82mi
3000 Fletcher St Unit 3000 Anderson, IN 2.0 1.0 800 $650 $0.81 43d 1 0.85mi
4426 Mellen Ct Anderson, IN 2.0 1.0 899 $900 $1.00 1d 1 0.92mi
2233 E Lynn St Anderson, IN 1.0 1.0 700 $695 $0.99 1d 1 0.92mi
2625 Main St Anderson, IN 2.0 1.0 988 $895 $0.91 23d 1 1.07mi
2023 McKinley St Anderson, IN 2.0 1.0 1500 $950 $0.63 43d 1 1.10mi
3021 Delaware St Anderson, IN 2.0 1.0 1154 $1,150 $1.00 7d 1 1.15mi
2002 Jefferson St Unit 3 Anderson, IN 1.0 2.0 725 $600 $0.83 43d 1 1.18mi
2904 Lincoln St Anderson, IN 2.0 1.0 864 $900 $1.04 43d 1 1.33mi
4021 Brown St Anderson, IN 2.0 1.0 1320 $975 $0.74 7d 1 1.35mi
1726-1728 Walnut St Anderson, IN 2.0 2.0 900 $995 $1.11 2d 1 1.36mi
2324 Chase St Anderson, IN 2.0 1.0 783 $950 $1.21 43d 1 1.44mi
2820 Fairview St Unit A Anderson, IN 2.0 1.0 850 $895 $1.05 43d 1 1.46mi
5514 Arbor Dr Anderson, IN 1.0–2.0 1.0 723 $720 $1.00 11d 3 1.46mi
2442 Morton St Anderson, IN 2.0 1.0 862 $1,125 $1.31 23d 1 1.50mi

Listing history 16 events

  1. 2026-06-18
    days on market $79,900 Active 36 DOM
  2. 2026-06-17
    days on market $79,900 Active 35 DOM
  3. 2026-06-16
    days on market $79,900 Active 34 DOM
  4. 2026-06-15
    days on market $79,900 Active 33 DOM
  5. 2026-06-13
    days on market $79,900 Active 31 DOM
  6. 2026-06-09
    days on market $79,900 Active 27 DOM
  7. 2026-06-08
    days on market $79,900 Active 26 DOM
  8. 2026-06-07
    days on market $79,900 Active 25 DOM
  9. 2026-06-05
    days on market $79,900 Active 22 DOM
  10. 2026-06-03
    days on market $79,900 Active 21 DOM
  11. 2026-06-02
    days on market $79,900 Active 20 DOM
  12. 2026-06-01
    days on market $79,900 Active 19 DOM
  13. 2026-05-31
    days on market $79,900 Active 18 DOM
  14. 2026-05-13
    listed $79,900 Active 1401-char remark
  15. 2021-06-16
    historical
  16. 2021-06-14
    listed $61,900 Active

ⓘ 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
$1,062 · $89/mo
Projected year-2 tax
$1,062 · $89/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 100% 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
$11,310
− Mortgage interest
−$4,476
− Property taxes
−$1,062
− Insurance
−$400
− Repairs & maintenance
−$905
− Management
−$905
− Depreciation
−$2,324
Taxable income
$1,238
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$297
After-tax cash flow
$2,148/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)
19,073
Household income
$49,310
Rent vs Own
34.8% rent · 65.2% own
Severe rent burden
612.0

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 (83%)
Race & ethnicity
White 83% Two or more races 8% Black 7% Hispanic / Latino 3%
Common ancestry
Lithuanian 2% Slovak 2% Italian 1%
Foreign-born
0% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -86.70%
Current HPI
235.7485
Rent YoY
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

+29.1% since first listed
3 events — show timeline
  • 2026-05-13 Listed $79,900 MIBOR as Distributed by MLS Grid
  • 2021-06-16 Listing Removed MIBOR as Distributed by MLS Grid
  • 2021-06-14 Listed $61,900 MIBOR as Distributed by MLS Grid

Property tax history

+10.9%/yr

Latest (2024): $1,062 · -2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…