CashFlowRE
Sign in Sign up
1626 W 8th St
D Composite 44.06
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • 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

$14,900

1626 W 8th St · Anderson, IN 46016
3 bd · 2.0 ba · 1,736 sqft · SingleFamily public records · 15 Days on market
Built 1941 6,210 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

NICE 1 1/2 STORY HOME WITH FIREPLACE IN LIVING ROOM, SOME NEWER CARPET, NEWER OAK CABINETS, HARDWOOD FLOORS UPSTAIRS, LARGE WALK-IN CLOSET UP, 2 CORNER CABINETS IN KITCHEN, CERAMIC TILE FLOOR IN BATH & KITCHEN.

Key facts

  • 6,210 sq ft lot
  • Garage
  • Built 1941

Property features AI

Exterior

  • Parking: No designated parking spaces; Garage area reported as 360 sq ft but zero garage spaces listed
  • Utilities: Public water; Municipal sewer connected; Solid waste service available
  • Home design: Single-family residence; Two levels
  • Construction: Block foundation; Aluminum siding
  • Exterior features: Lot approximately 0.14 acres (under 1/4 acre)

Interior

  • Kitchen: No appliances listed
  • Bedrooms: Three bedrooms total — two on the main level and one on the upper level
  • Bathrooms: One full bathroom
  • Heating & cooling: No heating provided; No cooling provided
  • Interior features: 7 total rooms; Living room; Dining room; Loft; Has basement
  • Laundry & utility: No laundry appliances listed

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-bed/2.0-bath single-family listed at $15k.

Deal economics

  • At list price, monthly cash flow is $811 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $15k).
  • Recommended offer: $15k (1.5% below list) — sets the bar for market timing.
  • Cap rate 71.6% 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; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 47% 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).
  • This rent runs 39% 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 $103 of loan paydown is wiped out by about $447 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 $4k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($15k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 23y 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 1941 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $14,676 (1.5% below list)

Questions for the listing agent

  1. Built in 1941 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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?
  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
7.77%
Cap rate
71.63%
Cash-on-cash
233.35%
DSCR
11.38
GRM
1.1

CMA / ARV

ARV (on-the-fly)
$119,784
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1329 W 3rd St 0.36mi 2/1.0 (-1) 1,752 (+1%) 2mo $105,000 $60 71
1120 W 9th St 0.35mi 3/1.0 1,824 (+5%) 2mo $125,000 $69 70
1008 Malibu Dr 0.55mi 3/2.0 1,769 (+2%) 2mo $205,000 $116 70
1019 W 9th St 0.41mi 3/2.0 1,830 (+5%) 5mo $95,000 $52 68
1201 Arrow Ave 0.31mi 3/1.0 1,621 (-7%) 10mo $66,000 $41 62
1217 W 6th St 0.29mi 3/1.0 1,848 (+6%) 13mo $149,900 $81 61
1531 W 15th St 0.52mi 4/1.5 (+1) 1,740 (+0%) 10mo $115,000 $66 60
711 Madison Ave 0.43mi 3/2.0 1,506 (-13%) 7mo $135,000 $90 52
904 W 6th St 0.53mi 3/1.0 1,556 (-10%) 6mo $102,000 $66 49
1314 Arrow Ave 0.41mi 3/1.0 1,476 (-15%) 12mo $103,000 $70 42
912 W 1st St 0.67mi 2/1.0 (-1) 1,554 (-10%) 4mo $108,000 $69 39
1702 Arrow Ave 0.65mi 3/1.0 1,983 (+14%) 4mo $59,900 $30 38

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
Equity multiple
14.24×
Total profit
$55,236
Equity at exit
$2,222
10-year hold
IRR
Equity multiple
34.98×
Total profit
$141,771
Equity at exit
$1,288

Cash invested: $4,172 (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
1.1×

Monthly cashflow live

Estimated rent
$1,157 high interval (Pro) →
Mortgage (P&I)
$78
Tax est. 1.5%
$19 /mo · $224/yr
Insurance
$6
HOA
$0
Vacancy / Maint / Mgmt
$243
Net cashflow
$811

Break-even live

Break-even rent $130
Max offer price $14,900
Occupancy floor 25%

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
$3,725
Closing costs
$447
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1121 Victory Ct Anderson, IN 3.0 1.0 2053 $1,295 $0.63 22d 1 0.28mi
1212 W 5th St Anderson, IN 3.0 1.0 1252 $1,295 $1.03 12d 1 0.35mi
1310 W 13th St Anderson, IN 2.0 1.0 1178 $895 $0.76 2d 1 0.40mi
921 W 9th St Anderson, IN 3.0 2.0 1611 $1,375 $0.85 23d 1 0.48mi
820 W 7th St Apt A Anderson, IN 2.0 2.0 1400 $1,200 $0.86 23d 1 0.56mi
1404 Walton St Anderson, IN 3.0 1.0 1090 $995 $0.91 43d 1 0.57mi
1502 Cedar St Anderson, IN 2.0 1.0 1104 $850 $0.77 43d 1 0.62mi
1532 Walton St Anderson, IN 3.0 1.0 1342 $1,100 $0.82 43d 1 0.66mi
510 W 5th St Anderson, IN 3.0 1.5 1617 $995 $0.62 43d 1 0.75mi
120 W 10th St Anderson, IN 1.0–3.0 1.0 1066 $1,150 $1.08 1d 1 0.98mi
229 W 19th St Anderson, IN 3.0 1.0 1200 $1,000 $0.83 43d 1 1.15mi
2916 W 12th St Anderson, IN 3.0 1.0 1271 $1,295 $1.02 43d 1 1.16mi
2233 Fairview St Anderson, IN 3.0 1.5 1452 $1,195 $0.82 23d 1 1.19mi
2613 Louise St Anderson, IN 2.0 1.0 1096 $950 $0.87 22d 1 1.31mi
2203 W 28th St Anderson, IN 3.0 1.0 1068 $1,000 $0.94 43d 1 1.45mi

Listing history 12 events

  1. 2026-06-13
    statusdays on market $14,900 Pending 15 DOM
  2. 2026-06-09
    days on market $14,900 Active 11 DOM
  3. 2026-06-08
    days on market $14,900 Active 10 DOM
  4. 2026-06-07
    days on market $14,900 Active 9 DOM
  5. 2026-06-05
    days on market $14,900 Active 6 DOM
  6. 2026-06-03
    days on market $14,900 Active 5 DOM
  7. 2026-06-02
    days on market $14,900 Active 4 DOM
  8. 2026-06-01
    days on market $14,900 Active 3 DOM
  9. 2026-05-31
    days on market $14,900 Active 2 DOM
  10. 2026-05-28
    listed $14,900 Active
  11. 2003-10-24
    soldstatus $58,700 214-char remark
    Show marketing remark (214 chars)

    NICE 1 1/2 STORY HOME WITH FIREPLACE IN LIVING ROOM, SOME NEWER CARPET, NEWER OAK CABINETS, HARDWOOD FLOORS UPSTAIRS, LARGE WALK-IN CLOSET UP, 2 CORNER CABINETS IN KITCHEN, CERAMIC TILE FLOOR IN BATH & KITCHEN.

  12. 2003-07-25
    listed $59,900 214-char remark
    Show marketing remark (214 chars)

    NICE 1 1/2 STORY HOME WITH FIREPLACE IN LIVING ROOM, SOME NEWER CARPET, NEWER OAK CABINETS, HARDWOOD FLOORS UPSTAIRS, LARGE WALK-IN CLOSET UP, 2 CORNER CABINETS IN KITCHEN, CERAMIC TILE FLOOR IN BATH & KITCHEN.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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
$13,887
− Mortgage interest
−$835
− Property taxes
−$224
− Insurance
−$74
− Repairs & maintenance
−$1,111
− Management
−$1,111
− Depreciation
−$433
Taxable income
$10,099
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,424
After-tax cash flow
$7,312/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

-75.1% since first listed
3 events — show timeline
  • 2026-05-28 Listed $14,900 MIBOR as Distributed by MLS Grid
  • 2003-10-24 Sold (MLS) $58,700 MIBOR as Distributed by MLS Grid
  • 2003-07-25 Listed $59,900 MIBOR as Distributed by MLS Grid

Property tax history

+3.8%/yr

Latest (2024): $1,409 · +8.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…